LINCOLN BENEFIT LIFE VARIABLE ANNUITY ACCOUNT
N-4/A, 1999-09-29
Previous: WILD OATS MARKETS INC, S-3, 1999-09-29
Next: MERRILL LYNCH COLORADO MUNICIPAL BOND FUND OF THE MLMSMST, 485APOS, 1999-09-29




   AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON SEPTEMBER 29, 1999

                                                              File No. 333-82427
                                                               File No. 811-7924
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                            ------------------------
                                    FORM N-4

             REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933
                          PRE-EFFECTIVE AMENDMENT NO. 1
                                       AND
             REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1940

                         POST-EFFECTIVE AMENDMENT NO. 23

                  LINCOLN BENEFIT LIFE VARIABLE ANNUITY ACCOUNT
                           (Exact Name of Registrant)

                          LINCOLN BENEFIT LIFE COMPANY
                               (Name of Depositor)
                              206 South 13th Street
                             Lincoln, Nebraska 68508
               (Complete Address of Depositor's Principal Office)

                                   JOHN MORRIS
                          Lincoln Benefit Life Company
                              206 South 13th Street
                             Lincoln, Nebraska 68508
                                 1-800-525-9287
                (Name and Complete Address of Agent for Service)

                                    Copy to:

                               JOAN E. BOROS, ESQ.
                           Jorden Burt Boros Cicchetti
                             Berenson & Johnson LLP
                        1025 Thomas Jefferson Street N.W.
                                 Suite 400 East
                           Washington, D.C. 20007-0805
                            ------------------------

SECURITIES BEING OFFERED:  FLEXIBLE PREMIUM INDIVIDUAL DEFERRED VARIABLE ANNUITY
CONTRACTS

Approximate  Date of Proposed  Public  Offering:  As soon as  practicable  after
effective date.

An indefinite  number of shares are deemed to be registered and no filing fee is
due because of reliance on Section 24(f) of the Investment  Company Act of 1940.
The registrant hereby amends this registration statement on such dates as may be
necessary to delay its effective date until the registrant  shall file a further
amendment  which  specifically  states that this  registration  statement  shall
thereafter  become  effective in accordance  with Section 8(a) of the Securities
Act of 1933 or until the  registration  statement shall become effective on such
date as the Commission, acting pursuant to Section 8(a), may determine.

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

                              CROSS REFERENCE SHEET

Showing Location in Part A (Prospectus) and Part B of Registration  Statement of
Additional Information Required by Form N-4
<TABLE>
<CAPTION>

ITEM OF FORM N-4
PART A: INFORMATION REQUIRED IN A PROSPECTUS
       <S>                                                  <C>
       1.  Cover Page.....................................  Cover Page
       2.  Definitions....................................  Definitions
       3.  Synopsis.......................................  Questions and Answers About your Contract; Fee
                                                            Tables; Examples; Explanation of Fee Tables
                                                            and Examples
       4.  Condensed Financial Information
           (a) Accumulation Unit Values...................  Not Applicable
           (b) Explanation of Calculation of
                 Performance..............................  Appendix A: Portfolios and Performance Data
           (c) Location of Other Financial Statements.....  Condensed Financial Data
       5.  General Description of Registrant, Depositor,
             and Portfolio Companies
           (a) Depositor..................................  Lincoln Benefit Life Company
           (b) Registrant.................................  Separate Account
           (c) Portfolio Companies........................  The Portfolios
           (d) Portfolio Company Prospectuses.............  The Portfolios
           (e) Voting Rights..............................  Voting Rights
           (f) Administrators.............................  Administration
       6.  Deductions
           (a) General....................................  Contract Charges
           (b) Sales Load Percent.........................  Sales Charges
           (c) Special Purchase Plans.....................  Sales Charges
           (d) Commissions................................  Distribution of the Contracts
           (e) Portfolio Expenses.........................  Other Expenses
           (f) Operating Expenses.........................  Fee Tables; Contract Charges
       7.  General Description of Contracts
           (a) Persons with Rights........................  Description of the Contracts; Annuity Benefits; Other
                                                            Contract Benefits; Voting Rights; Beneficiary
           (b) (i)  Allocation of Purchase Payments.......  Allocation of Purchase Payments
              (ii) Transfers..............................  Purchases and Contract Value; Transfers During
                                                            Annuity Period
              (iii) Exchanges.............................  Not Applicable
           (c) Changes....................................  Modification of the Contract
           (d) Inquiries..................................  Questions and Answers about Your Contract: Who
                                                            Should I Contact for More Information
       8.  Annuity Period.................................  Annuity Benefits; Enhanced Death Benefit and Income
                                                            Benefit Rider
       9.  Death Benefit..................................  Death Benefit; Enhanced Death Benefit Rider;
                                                            Enhanced Death Benefit and Income Benefit Rider
      10.  Purchases and Contract Value...................  Purchases and Contract Value; Distribution of
                                                            the Contracts
      11.  Redemptions
           (a) By Owners..................................  Withdrawals (Redemptions); Substantially Equal
                                                            Periodic Payments; Systematic Withdrawal
                                                            Program
           (b) By Annuitant...............................  Annuity Options
           (c) Texas ORP..................................  Not Applicable
           (d) Lapse......................................  Minimum Contract Value
           (e) Free Look..................................  Free Look Period
      12.  Taxes..........................................  Taxes
      13.  Legal Proceedings..............................  Legal Proceedings
      14.  Table of Contents of SAI.......................  Table of Contents of SAI

PART B: INFORMATION REQUIRED IN A STATEMENT OF ADDITIONAL INFORMATION

      15.  Cover Page.....................................  Cover Page

      16.  Table of Contents..............................  Table of Contents

      17.  General Information and History
           (a) Depositor's Name...........................  Not Applicable
           (b) Assets of Subaccount.......................  Not Applicable
           (c) Control of Depositor.......................  Prospectus: Lincoln Benefit Life Company

      18.  Services
           (a) Fees and Expenses of Registrant............  Not Applicable
           (b) Management Contracts.......................  Not Applicable
           (c) Custodian..................................  Prospectus: Separate Account
           Independent Public Accountant..................  Prospectus: Experts
           (d) Assets of Registrant.......................  Prospectus: Separate Account
           (e) Affiliated Persons.........................  Not Applicable
           (f) Principal Underwriter......................  Prospectus: Distribution of the Contracts

      19.  Purchase of Securities Being Offered...........  Prospectus: Distribution of the Contracts

      20.  Underwriters...................................  Prospectus: Distribution of the Contracts

      21.  Calculation of Performance Data................  Prospectus: Appendix A: Portfolios and
                                                            Performance Data; Separate Account Performance

      22.  Annuity Payments...............................  SAI: The Contract

      23.  Financial Statements
           (a) Financial Statements of Registrant.........  SAI: Financial Statements
           (b) Financial Statements of Depositor..........  Prospectus: Financial Statements
</TABLE>
<PAGE>

                                FLEXIBLE PREMIUM
                 INDIVIDUAL DEFERRED VARIABLE ANNUITY CONTRACTS
                                    ISSUED BY
                          LINCOLN BENEFIT LIFE COMPANY
                               IN CONNECTION WITH
                  LINCOLN BENEFIT LIFE VARIABLE ANNUITY ACCOUNT
           STREET ADDRESS: 206 SOUTH 13TH ST., LINCOLN, NE 68508-1993
            MAILING ADDRESS: P. O. BOX 82532, LINCOLN, NE 68501-2532
                        TELEPHONE NUMBER: 1-800-525-9287

The  Contract is a deferred  annuity  contract  designed to aid you in long-term
financial  planning.  You may  purchase it on either a tax  qualified or non-tax
qualified basis.


Because  this is a  flexible  premium  annuity  contract,  you may pay  multiple
premiums.  We allocate your premium to the investment options under the Contract
and our Fixed Account in the proportions that you choose. The Contract currently
offers  twenty-one  investment  options,  each of which is a  subaccount  of the
Lincoln  Benefit  Life  Variable  Annuity  Account  ("Separate  Account").  Each
Subaccount invests exclusively in shares of one of the following Portfolios:


GOLDMAN SACHS VARIABLE  INSURANCE  TRUST:  CORE Small Cap Equity,  International
Equity

J.P. MORGAN SERIES TRUST II:  Small Company

LAZARD RETIREMENT SERIES, INC.:  Emerging Markets, International Equity


LSA VARIABLE SERIES TRUST: Focused Equity, Balanced, Growth Equity,  Disciplined
Equity, Value Equity, Emerging Growth Equity

MORGAN STANLEY DEAN WITTER UNIVERSAL FUNDS, INC.: Mid Cap Growth, Mid Cap Value,
High Yield


OCC ACCUMULATION TRUST:  Equity, Small Cap

PIMCO VARIABLE  INSURANCE  TRUST:  StocksPLUS  Growth and Income,  Foreign Bond,
Total Return Bond, Money Market

SALOMON BROTHERS VARIABLE SERIES FUNDS:  Capital

Some of the portfolios described in this Prospectus may not be available in your
Contract. We may make available other investment options in the future.

Your Contract Value will vary daily as a function of the investment  performance
of the  Subaccounts  to  which  you have  allocated  Purchase  Payments  and any
interest credited to the Fixed Account. We do not guarantee any minimum Contract
Value for  amounts  allocated  to the  Subaccounts.  Benefits  provided  by this
Contract,  when  based on the  Fixed  Account,  are  subject  to a Market  Value
Adjustment, which may result in an upwards or downwards adjustment in withdrawal
benefits, death benefits, settlement values, and transfers to the Subaccounts.

You may not purchase a Contract if either you or the  Annuitant are 86 years old
or older before we receive your application.

In  certain  states  the  Contract  may be  offered  as a  group  contract  with
individual ownership represented by Certificates. The discussion of Contracts in
this prospectus  applies equally to Certificates  under group contracts,  unless
the content specifies otherwise.

This prospectus sets forth the information you ought to know about the Contract.
You should read it before investing and keep it for future reference.


We have filed a Statement of  Additional  Information  with the  Securities  and
Exchange Commission ("SEC"). The current Statement of Additional  Information is
dated  September  28, 1999.  The  information  in the  Statement  of  Additional
Information is incorporated by reference in this


                                                        (continued on next page)
- ------------------------------------------------------------------------------

THE  SECURITIES AND EXCHANGE  COMMISSION  HAS NOT APPROVED OR DISAPPROVED  THESE
SECURITIES NOR HAS IT PASSED ON THE ACCURACY OR THE ADEQUACY OF THIS PROSPECTUS.
ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.


               THE DATE OF THIS PROSPECTUS IS SEPTEMBER 28, 1999.


prospectus.  You can  obtain a free  copy by  writing  us or  calling  us at the
telephone  number  given  above.  The  Table of  Contents  of the  Statement  of
Additional Information appears on page [ ] of this prospectus.

At least  once  each  year we will  send you an  annual  statement.  The  annual
statement details values and specific information for your Contract. It does not
contain our financial statements.  Our financial statements begin on page F-1 of
this  prospectus.  Lincoln  Benefit will file annual and  quarterly  reports and
other information with the SEC. You may read and copy any reports, statements or
other information we file at the SEC's public reference room in Washington, D.C.
You can  obtain  copies of these  documents  by  writing to the SEC and paying a
duplicating fee. Please call the SEC at 1-800-SEC-0330  for further  information
as to the  operation  of the public  reference  room.  Our SEC  filings are also
available to the public on the SEC Internet site (http://www.sec.gov).

THIS PROSPECTUS IS VALID ONLY IF ACCOMPANIED OR PRECEDED BY CURRENT PROSPECTUSES
FOR THE  PORTFOLIOS  LISTED ABOVE.  IF ANY OF THESE  PROSPECTUSES  IS MISSING OR
OUTDATED, PLEASE CONTACT US AND WE WILL SEND YOU THE PROSPECTUS YOU NEED.

PLEASE READ THIS PROSPECTUS CAREFULLY AND RETAIN IT FOR YOUR FUTURE REFERENCE.



<PAGE>



                                TABLE OF CONTENTS

DEFINITIONS......................................................

FEE TABLES.......................................................

EXAMPLES.........................................................

EXPLANATION OF FEE TABLES AND EXAMPLES...........................

QUESTIONS AND ANSWERS ABOUT YOUR CONTRACT........................

CONDENSED FINANCIAL INFORMATION..................................

DESCRIPTION OF THE CONTRACTS.....................................
Summary..........................................................
Contract Owner...................................................
Annuitant........................................................
Modification of the Contract.....................................
Assignment.......................................................
Free Look Period.................................................

PURCHASES AND CONTRACT VALUE.....................................
Minimum Purchase Payment.........................................
Automatic Payment Plan...........................................
Credit Enhancement...............................................
Allocation of Purchase Payments..................................
Contract Value...................................................
Separate Account Accumulation Unit Value.........................
Transfer During Accumulation Period..............................
Transfers Authorized by Telephone................................
Automatic Dollar Cost Averaging Program..........................
Portfolio Rebalancing............................................

THE INVESTMENT AND FIXED ACCOUNT OPTIONS.........................
Separate Account Investments.....................................
The Portfolios...................................................
Voting Rights....................................................
Additions, Deletions, and Substitutions of Securities............
The Fixed Account................................................
General..........................................................
Guaranteed Maturity Fixed Account Option.........................
Market Value Adjustment..........................................
Dollar Cost Averaging Fixed Account Option.......................

ANNUITY BENEFITS.................................................
Annuity Date.....................................................
Annuity Options..................................................
Other Options....................................................
Annuity Payments: General........................................
Variable Annuity Payments........................................
Fixed Annuity Payments...........................................
Transfers During Annuity Period..................................
Death Benefit During Annuity Period..............................
Certain Employee Benefit Plans...................................

OTHER CONTRACT BENEFITS..........................................
Death Benefit....................................................
Enhanced Death Benefit Rider.....................................
Beneficiary......................................................
Contract Loans for 401(a), 401(k), and 403(b) Contracts..........
Withdrawals (Redemptions)........................................
Substantially Equal Periodic Payments............................
Systematic Withdrawal Program....................................
ERISA Plans......................................................
Minimum Contract Value...........................................

CONTRACT CHARGES.................................................
Mortality and Expense Risk Charge................................
Administrative Charges...........................................
Contract Maintenance Charge......................................
Administrative Expense Charge....................................
Transfer Fee.....................................................
Sales Charges....................................................
Withdrawal Charge................................................
Free Withdrawal..................................................
Waiver Benefits..................................................
General..........................................................
Confinement Waiver Benefit.......................................
Terminal Illness Waiver Benefit..................................
Waiver of Withdrawal Charge for Certain Qualified Plan
 Withdrawals.....................................................
Premium Taxes....................................................
Deduction for Separate Account Income Taxes......................
Other Expenses...................................................

FEDERAL TAX MATTERS..............................................
Taxation of Annuities in General.................................
Tax Qualified Contracts..........................................
Income Tax Withholding...........................................


DESCRIPTION OF LINCOLN BENEFIT LIFE COMPANY AND THE SEPARATE
ACCOUNT..........................................................
Lincoln Benefit Life Company.....................................
Consolidated Financial Statements of Lincoln Benefit.............
Selected Financial Data..........................................
Investments by Lincoln Benefit...................................
Management's Discussion and Analysis of Financial Condition and
 Results of Operations...........................................
Management's Discussion and Analysis of Financial Condition and
 Results of Operations - For the Six Months Ended
 June 30, 1999........................... .......................
Competition......................................................
Employees........................................................
Properties.......................................................
Executive Officers and Directors of Lincoln Benefit..............
Executive Compensation...........................................
State Regulation of Lincoln Benefit..............................
Separate Account.................................................


ADMINISTRATION...................................................

MARKET TIMING AND ASSET ALLOCATION SERVICES......................

DISTRIBUTION OF CONTRACTS........................................

LEGAL PROCEEDINGS................................................

LEGAL MATTERS....................................................

EXPERTS..........................................................

REGISTRATION STATEMENT...........................................

TABLE OF CONTENTS OF STATEMENT OF ADDITIONAL INFORMATION.........

CONSOLIDATED FINANCIAL STATEMENTS................................            F-1

APPENDIX A--PORTFOLIOS AND PERFORMANCE DATA......................            A-1
APPENDIX B--ILLUSTRATION OF A MARKET VALUE ADJUSTMENT............            B-1

THIS  PROSPECTUS  DOES NOT CONSTITUTE AN OFFERING IN ANY  JURISDICTION  IN WHICH
SUCH OFFERING MAY NOT LAWFULLY BE MADE.  WE DO NOT  AUTHORIZE  ANYONE TO PROVIDE
ANY  INFORMATION  OR  REPRESENTATIONS  REGARDING THE OFFERING  DESCRIBED IN THIS
PROSPECTUS OTHER THAN AS CONTAINED IN THIS PROSPECTUS.





<PAGE>



                                   DEFINITIONS

Please refer to this list for the meaning of the following terms:

ACCUMULATION  PERIOD - The period,  beginning  on the Issue Date,  during  which
Contract Value builds up under your Contract.

ACCUMULATION  UNIT - A unit of  measurement  which we use to calculate  Contract
Value.

ANNUITANT  - The  natural  person on whose  life the  annuity  benefits  under a
Contract are based.

ANNUITIZATION - The process to begin annuity payments under the Contract.

ANNUITIZED  VALUE - The Contract Value  adjusted by any applicable  Market Value
Adjustment and less any applicable taxes.

ANNUITY DATE - The date on which annuity payments are scheduled to begin.

ANNUITY PERIOD - The period during which annuity  payments are paid. The Annuity
Period begins on the Annuity Date.

ANNUITY UNIT - A unit of  measurement  which we use to  calculate  the amount of
Variable Annuity payments.

BENEFICIARY(IES) - The person(s)  designated to receive any death benefits under
the Contract.

COMPANY ("WE," "US," "OUR," "LINCOLN BENEFIT") - Lincoln Benefit Life Company.

CONTRACT ANNIVERSARY - Each anniversary of the Issue Date.

CONTRACT  OWNER  ("YOU") - The  person(s)  having the  privileges  of  ownership
defined in the  Contract.  If your  Contract  is issued as part of a  retirement
plan, your ownership privileges may be modified by the plan.

CONTRACT VALUE - The sum of the values of your  interests in the  Subaccounts of
the Separate Account and the Fixed Account.

CONTRACT YEAR - Each  twelve-month  period  beginning on the Issue Date and each
Contract Anniversary.

CONTRIBUTION  YEAR - Each  twelve-month  period beginning on the date a Purchase
Payment is allocated to a Subaccount, or each anniversary of that date.

CREDIT  ENHANCEMENT  - An amount we add to your  Contract  Value when a Purchase
Payment is received.  Each Credit  Enhancement will be counted as earnings under
your Contract.

FIXED  ACCOUNT - The  portion of the  Contract  Value  allocated  to our general
account.

FIXED ANNUITY - A series of annuity payments that are fixed in amount.

GUARANTEE  PERIODS - A period of years for which we have  guaranteed  a specific
effective annual interest rate on an amount allocated to the Fixed Account.

ISSUE DATE - The date when the Contract becomes effective.

LATEST  ANNUITY DATE - The latest date by which you must begin annuity  payments
under the Contract.

LOAN  ACCOUNT  -  An  account  established  for  amounts  transferred  from  the
Subaccounts or the Fixed Account as security for outstanding Contract loans.

MARKET  VALUE  ADJUSTMENT  - An  amount  added  to or  subtracted  from  certain
transactions involving your interest in the Fixed Account, to reflect the impact
of changing interest rates.

NET  INVESTMENT  FACTOR  -  The  factor  used  to  determine  the  value  of  an
Accumulation Unit and Annuity Unit in any Valuation Period. We determine the Net
Investment Factor separately for each Subaccount.

NON-QUALIFIED  PLAN - A  retirement  plan which  does not  receive  special  tax
treatment under Sections 401, 403(b), 408, 408A or 457 of the Tax Code.

PORTFOLIO(S) - The underlying mutual funds in which the Subaccounts invest. Each
Portfolio  is an  investment  company  registered  with  the  SEC or a  separate
investment series of a registered investment company.

PURCHASE  PAYMENTS - Amounts paid to us as premium for the Contract by you or on
your behalf.

QUALIFIED PLAN - A retirement  plan which receives  special tax treatment  under
Sections  401,  403(b),  408 or 408A of the Tax Code or a deferred  compensation
plan for a state and local government or another tax exempt  organization  under
Section 457 of the Tax Code.

SEPARATE ACCOUNT - The Lincoln Benefit Life Variable Annuity Account, which is a
segregated investment account of the Company.

SUBACCOUNT - A subdivision  of the Separate  Account,  which  invests  wholly in
shares of one of the Portfolios.

SURRENDER VALUE - The amount paid upon complete surrender of the Contract, equal
to the Contract Value, less any applicable premium taxes, Withdrawal Charge, and
the contract  maintenance  charge and increased or decreased by any Market Value
Adjustment.

TAX CODE - The Internal Revenue Code of 1986, as amended.

TREASURY RATE - The U.S. Treasury Note Constant Maturity Yield for the preceding
week as reported in Federal Reserve Bulletin Release H.15.

VALUATION DATE - Each day the New York Stock Exchange is open for business.

VALUATION  PERIOD - The period of time over which we determine the change in the
value of the Subaccounts in order to price Accumulation Units and Annuity Units.
Each  Valuation  Period  begins at the close of normal  trading  on the New York
Stock Exchange ("NYSE")  currently 4:00 p.m. Eastern time on each Valuation Date
and ends at the close of the NYSE on the next Valuation Date.

VARIABLE  ANNUITY - A series of annuity  payments  that vary in amount  based on
changes in the value of the  Subaccounts  to which your Contract  Value has been
allocated.

WITHDRAWAL  CHARGE - The  contingent  deferred sales charge that may be required
upon some withdrawals.



<PAGE>


                                   FEE TABLES

CONTRACT OWNER TRANSACTION EXPENSES

Contingent Deferred Sales Charge -- Withdrawal Charge
(as a percentage of Purchase Payments)

CONTRIBUTION  APPLICABLE  CONTRIBUTION  APPLICABLE
    YEAR        CHARGE        YEAR        CHARGE
- ------------  ----------  ------------  ----------
     1            8%
    2-3           7%           7            4%
    4-5           6%           8            3%
     6            5%           9+           0

ANNUAL CONTRACT MAINTENANCE CHARGE (waived if total
Purchase Payments are greater than $50,000)....................  $   35.00
TRANSFER FEE (Applies solely to the second and
 subsequent transfers within a calendar month.
 We are currently waiving the transfer fee)....................  $   10.00
SEPARATE ACCOUNT EXPENSES (AS A PERCENTAGE OF
 DAILY NET ASSET VALUE DEDUCTED FROM EACH OF THE
 SUBACCOUNTS OF THE SEPARATE ACCOUNT)

        Mortality and Expense Risk Charge*.....................      1.30%
        Administrative Expense Charge..........................      0.10%
                                                                 ---------
        Total Separate Account Annual Expenses.................      1.40%

- ------------------------
*   If you select the Enhanced  Death Benefit  Rider,  the Mortality and Expense
    Risk  Charge  will be equal to 1.50% of your  Contract's  average  daily net
    assets in the Separate Account.

<TABLE>
<CAPTION>


                        PORTFOLIO COMPANY ANNUAL EXPENSES
                (AS A PERCENTAGE OF PORTFOLIO AVERAGE NET ASSETS)

                                                                  MANAGEMENT FEE   RULE 12b-1 FEES  OTHER EXPENSES     TOTAL
                                                                 ---------         ---------        --------        -------
<S>                                                                   <C>                 <C>           <C>            <C>
GOLDMAN SACHS VARIABLE INSURANCE TRUST
   CORE Small Cap Equity (after                                       0.75%               0             0.15%          0.90%
     expenses reductions)(1)
   International Equity (after                                        1.00%               0             0.25%          1.25%
     expenses reductions) (1)

J.P. MORGAN SERIES TRUST II
   Small Company (after expense                                       0.60%               0             0.55%          1.15%
     reimbursement)(2)

LAZARD RETIREMENT SERIES, INC.
   Emerging Markets (after fee waivers and expense                    1.00%             0.25%           0.25%          1.50%
        reimbursements)(3)
   International Equity (after fee                                    0.75%             0.25%           0.25%          1.25%
     waivers and expense reimbursements) (3)

LSA VARIABLE TRUST
   Focused Equity (after                                              0.95%               0              .30%          1.25%
     expense reductions or
     reimbursements)(4)
   Balanced (after expense reductions or                              0.80%               0              .30%          1.10%
     reimbursements)(4)
   Growth Equity (after expense                                       0.85%               0              .30%          1.15%
     reductions or reimbursements)(4)
   Disciplined Equity (after                                          0.75%               0              .30%          1.05%
     expense reductions or
     reimbursements)(4)
   Value Equity (after expense reductions                             0.80%               0              .30%          1.10%
     or reimbursements)(4)
   Emerging Growth Equity (after                                      1.05%               0              .30%          1.35%
     expense reductions or reimbursements
     (4)

MORGAN STANLEY DEAN WITTER UNIVERSAL FUNDS, INC.
   Mid Cap Growth (after fee waiver or                                0.75%               0              .30%          1.05%
     expense reimbursement)(7)
   Mid Cap Value (after fee waiver or                                 0.75%               0              .30%          1.05%
     expense reimbursement) (7)
   High Yield (after fee waiver or                                    0.50%               0              .30%          0.80%
     expense reimbursement) (8)

OCC ACCUMULATION TRUST
   Equity                                                             0.80%               0               0            0.80%
   Small Cap                                                          0.80%               0               0            0.80%

PIMCO VARIABLE INSURANCE TRUST
   StocksPLUS Growth and Income (after                                0.40%               0             0.25%          0.65%
     expenses reductions)(5)
   Foreign Bond (after expenses                                       0.60%               0             0.30%          0.90%
     reductions) (5)
   Total Return Bond (after expenses                                  0.40%               0             0.25%          0.65%
     reductions) (5)
   Money Market (after expenses                                       0.30%               0             0.20%          0.50%
     reductions) (5)

SALOMON BROTHERS VARIABLE SERIES FUNDS
   Capital (after expenses reductions)                                  0                 0             1.00%          1.00%
     (6)

</TABLE>

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

(1)  The investment  advisers have  voluntarily  agreed to reduce Other Expenses
     (excluding management fees, taxes,  interest,  brokerage fees,  litigation,
     indemnification  and  other  extraordinary  expenses)  to the  extent  such
     expenses  exceed the amount  reflected  above (as  calculated  per  annum).
     Without such  reductions,  Other Expenses and Total expenses for the period
     ended  December  31, 1998 would have been 3.17 and 3.92% for CORE Small Cap
     Equity,  and 1.97 and 2.97% for International  Equity,  respectively.  Such
     expense  reductions  may be  discontinued  or  modified  by the  Investment
     Advisers in their discretion at any time.

(2)  Without  reimbursement,  Other Expenses and Total Operating  Expenses would
     have been 2.83% and 3.43% for Small  Company.  There is no  guarantee  that
     such reimbursement will continue beyond December 31, 1999.

(3)  The  investment  manager  agrees to waive  its fees  and/or  reimburse  the
     Portfolios  through  December 31, 1999 to the extent total Portfolio annual
     expenses  exceed  1.50% for  Emerging  Markets and 1.25% for  International
     Equity of the  Portfolios'  average  daily net  assets.  Absent fee waivers
     and/or reimbursement, Other Expenses and Total Expenses for the fiscal year
     ended  December  31,  1998 would have been  13.12% and 14.37% for  Emerging
     Markets,  and  47.67% and 48.67% for  International  Equity.  Expenses  are
     annualized   for   International   Equity.   Expenses  are  annualized  for
     International  Equity  for the  period  September  1 -  December  31,  1998
     (commencement of operations through fiscal year end).

(4)  The Manager has agreed to reduce Other  Expenses or reimburse  the Funds so
     that no Fund will incur  expenses  that  exceed  0.30% of its  assets.  The
     Portfolios   commenced  operations  with  the  offering  of  the  Contracts
     described  in this  Prospectus.  Without  these fee  reductions  or expense
     reimbursements,  the  Manager  estimates  that  Other  Expenses  and  Total
     Expenses for a full year will be 1.04% and 1.99% for Focused Equity,  1.04%
     and 1.84% for Balanced,  1.04% and 1.89% for Growth Equity, 1.04% and 1.79%
     for  Disciplined  Equity,  1.04% and 1.84% for Value Equity,  and 1.04% and
     2.09% for Emerging Growth Equity, respectively.  There is no guarantee that
     such reimbursement will continue beyond September 30, 2000.

(5)  The  investment  adviser  has  agreed to  reduce  its  administrative  fees
     included in Total  Expenses such that without the expense  reduction  Total
     Expenses would have been 0.72%,  0.92%,  0.67%,  and .052% for  StocksPLUS,
     Foreign Bond, Total Return Bond, and Money Market respectively.

(6)  The fund manager is currently  waiving all  management  fees and reimburses
     the fund for certain  expenses such that Total  Operating  Expenses for the
     Fund will not exceed 1.00%. Without such waivers and reductions, Management
     Fees,  Other Expenses and Total  Expenses  would have been .85%,  2.41% and
     3.26%  respectively  for the Capital Fund. The fund manager may discontinue
     this waiver at any time.

(7)  The  management  fee for each of the portfolios is 0.75% for the first $500
     million in  assets,  0.70% for $500  million  to $1 billion in assets,  and
     0.65% for assets in excess of $1 billion.  The advisor has agreed to reduce
     its  management  fee and/or  reimburse  the  Portfolio so that Total Annual
     Operating  expenses  of the  Portfolios  will not exceed  1.05%,  excluding
     certain investment related expenses such as foreign country tax expense and
     interest  expense on amounts  borrowed.  Without  such fee  reductions  and
     reimbursements, Total Expenses for the period ended December 31, 1998 would
     have been 1.57% for Mid Cap Value. For fiscal year ended December 31, 1998,
     the adviser received a fee of (net of fee waivers) 0.23% for Mid Cap Value.
     Fee waivers and expense reimbursements may be terminated at any time.

(8)  The management fee for the portfolio is 0.50% for the first $500 million in
     assets,  0.45% for $500  million to $1  billion  in  assets,  and 0.40% for
     assets  in excess of $1  billion.  The  advisor  has  agreed to reduce  its
     management  fee  and/or  reimburse  the  Portfolio  so  that  Total  Annual
     Operating  expenses  of the  Portfolios  will not exceed  0.80%,  excluding
     certain investment related expenses such as foreign country tax expense and
     interest  expense on amounts  borrowed.  Without  such fee  reductions  and
     reimbursements, Total Expenses for the period ended December 31, 1998 would
     have been 1.15% for High Yield.  For fiscal year ended  December  31, 1998,
     the adviser  received a fee of (net of fee  waivers)  0.15% for High Yield.
     Fee waivers and expense reimbursements may be waived at any time.

EXAMPLES

IF YOU SURRENDER  YOUR CONTRACT AT THE END OF THE  APPLICABLE  TIME PERIOD,  YOU
WOULD PAY THE FOLLOWING  EXPENSES ON A $1,000  INVESTMENT,  ASSUMING A 4% CREDIT
ENHANCEMENT AND A 5% ANNUAL RETURN ON ASSETS.

<TABLE>
<CAPTION>

                         Sub-Account                                1 Year        3 Years
- -----------------------------------------                          -------        --------
<S>                                                                     <C>           <C>
Goldman Sachs CORE Small Cap Equity                                     $93           $137
Goldman Sachs International Equity                                      $97           $148

J.P. Morgan Small Company                                               $96           $145

LAZARD Retirement Emerging Markets                                     $100           $156
LAZARD Retirement International Equity                                  $97           $148

LSA Focused Equity                                                      $97           $148
LSA Balanced                                                            $95           $143
LSA Growth Equity                                                       $96           $145
LSA Disciplined Equity                                                  $95           $142
LSA Value Equity                                                        $95           $145
LSA Emerging Growth Equity                                              $98           $151

Morgan Stanley Dean Witter Universal Funds Mid Cap Growth               $95           $142
Morgan Stanley Dean Witter Universal Funds Mid Cap Value                $95           $142
Morgan Stanley Dean Witter Universal Funds High Yield                   $94           $140

OCC Equity                                                              $89           $124
OCC Small Cap                                                           $92           $134

PIMCO StocksPLUS Growth and Income                                      $92           $134
PIMCO Foreign Bond                                                      $91           $129
PIMCO Total Return Bond                                                 $92           $134
PIMCO Money Market                                                      $91           $129

Salomon Brothers Capital                                                $93           $137
</TABLE>



If you  annuitize  or if you do not  surrender  your  contact  at the end of the
applicable  time  period,  you  would  pay the  following  expenses  on a $1,000
investment, assuming A 4% CREDIT ENHANCEMENT AND A 5% annual return on assets.

<TABLE>
<CAPTION>

                         Sub-Account                                1 Year         3 Years
- -----------------------------------------                          -------        --------
<S>                                                                     <C>            <C>
Goldman Sachs CORE Small Cap Equity                                     $25            $77
Goldman Sachs International Equity                                      $29            $89

J.P. Morgan Small Company                                               $28            $85

Lazard Retirement Emerging Markets                                      $32            $97
Lazard Retirement International Equity                                  $29            $89

LSA Focused Equity                                                      $29            $89
LSA Balanced                                                            $27            $84
LSA Growth Equity                                                       $28            $85
LSA Disciplined Equity                                                  $27            $82
LSA Value Equity                                                        $27            $84
LSA Emerging Growth Equity                                              $30            $92

Morgan Stanley Dean Witter Universal Funds Mid Cap Growth               $27            $82
Morgan Stanley Dean Witter Universal Funds Mid Cap Value                $27            $82
Morgan Stanley Dean Witter Universal Funds High Yield                   $26            $81

OCC Equity                                                              $21            $65
OCC Small Cap                                                           $24            $74

PIMCO StocksPLUS Growth and Income                                      $24            $74
PIMCO Foreign Bond                                                      $23            $69
PIMCO Total Return Bond                                                 $24            $74
PIMCO Money Market                                                      $23            $69

Salomon Brothers Capital                                                $25            $77

</TABLE>

* We will not  charge a  Withdrawal  Charge  on  Annuitization  if you  select a
Payment  Option  that  provides  payments  over at least  five years or over the
Annuitant's lifetime.

                     EXPLANATION OF FEE TABLES AND EXAMPLES

1.   We have  included  the  table and  examples  shown  above to assist  you in
     understanding  the  costs  and  expenses  that you will  bear  directly  or
     indirectly  by  investing  in the  Separate  Account.  The  table  reflects
     expenses of the Separate Account as well as the Portfolios.  For additional
     information,  you should read "Contract  Charges," which begins on page [ ]
     below;  you should  also read the  sections  relating  to  expenses  of the
     Portfolios in their prospectuses.  The examples do not include any taxes or
     tax penalties you may be required to pay if you surrender your Contract.

2.   The examples  assume that you did not make any transfers.  We are currently
     waiving the transfer  fee,  but in the future,  we may decide to charge $10
     for the  second  and each  subsequent  transfer  within a  calendar  month.
     Premium taxes are not reflected.  Currently, we deduct premium taxes (which
     range from 0% to 3.5%) from Contract  Value upon full  surrender,  death or
     annuitization.

3.   To reflect the contract maintenance charge in the examples, we estimated an
     equivalent  percentage  charge,  which we  calculated by dividing the total
     amount of contract  maintenance  charges  expected to be collected during a
     year by the total  estimated  average net assets of the Subaccounts and the
     Fixed Account attributable to the Contracts.

4.   The examples reflect any Free Withdrawal Amounts.

NEITHER THE FEE TABLES NOR THE EXAMPLES SHOULD BE CONSIDERED  REPRESENTATIONS OF
PAST OR FUTURE EXPENSES.  YOUR ACTUAL EXPENSES MAY BE GREATER OR LESS THAN THOSE
SHOWN. SIMILARLY,  THE ANNUAL RATE OF RETURN OF 5% ASSUMED IN THE EXAMPLE IS NOT
AN ESTIMATE OR GUARANTEE OF FUTURE INVESTMENT PERFORMANCE.



<PAGE>



                              QUESTIONS AND ANSWERS
                               ABOUT YOUR CONTRACT

The  following  are answers to some of the  questions you may have about some of
the  more  important  features  of the  Contract.  The  Contract  is more  fully
described in the rest of the Prospectus. Please read the Prospectus carefully.

1. WHAT IS THE CONTRACT?

The Contract is a flexible premium deferred  variable  annuity  contract.  It is
designed for tax-deferred  retirement  investing.  The Contract is available for
non-qualified or qualified  retirement  plans.  The Contract,  like all deferred
annuity  contracts,  has two  phases:  the  Accumulation  Period and the Annuity
Period.  During the Accumulation  Period,  earnings accumulate on a tax-deferred
basis and are taxed as income when you make a  withdrawal.  The  Annuity  Period
begins  when you  begin  receiving  payments  under one of the  annuity  payment
options  described in the answer to Question 2. The amount of money  accumulated
under your Contract during the Accumulation Period will be used to determine the
amount of your annuity payments during the Annuity Period.


Your  premiums  are invested in one or more of the  Subaccounts  of the Separate
Account or  allocated  to the Fixed  Account,  as you  instruct  us. If we offer
additional  Subaccounts in the future,  we may limit your right to allocate your
Contract  Value to up to twenty-two  options  under the Contract,  counting each
Subaccount  and the  Fixed  Account  as one  option.  We will  treat all of your
Contract Value allocated to the Fixed Account as one option for purposes of this
limit, even if you have chosen more than one Guarantee Period. The value of your
Contract will depend on the investment  performance of the  Subaccounts  and the
amount of interest we credit to the Fixed Account.


Each Subaccount will invest in a single investment  portfolio (a "Portfolio") of
a mutual fund.  The  Portfolios  offer a range of  investment  objectives,  from
conservative  to  aggressive.  You bear the  entire  investment  risk on amounts
allocated  to the  Subaccounts.  The  investment  policies  and  risks  of  each
Portfolio are described in the accompanying prospectuses for the Portfolios.

In some states,  you may also allocate all or part of your Contract Value to the
"Fixed Account", as described in the answer to Question 5.

2. WHAT ANNUITY OPTIONS DOES THE CONTRACT OFFER?

You may receive annuity payments on a fixed or a variable basis or a combination
of the two. We offer a variety of annuity options including:

- -    a life annuity with payments guaranteed for five to twenty years;

- -    a joint and full survivorship annuity, with payments guaranteed for five to
     twenty years; and

- -    fixed payments for a specified period of five to thirty years.

Call us to inquire about other options.

You may change your  annuity  option at any time before  annuitization.  You may
select the date to annuitize the Contract. The date you select,  however, may be
no later than the later of the tenth  Contract  Anniversary  or the  Annuitant's
90th birthday.  If your Contract was issued in connection with a qualified plan,
different deadlines may apply.

If you select annuity  payments on a variable basis,  the amount of our payments
to you will be affected by the  investment  performance of the  Subaccounts  you
have selected.  The fixed portion of your annuity  payments,  on the other hand,
generally  will be equal in amount  to the  initial  payment  we  determine.  As
explained in more detail below, however, during the Annuity Period you will have
a limited  ability to change the relative  weighting of the Subaccounts on which
your  variable  annuity  payments  are based or to increase  the portion of your
annuity payments consisting of Fixed Annuity payments.

3. HOW DO I BUY A CONTRACT?

You can obtain a Contract  application from your Lincoln Benefit agent. You must
pay at least  $10,000  in  Purchase  Payments  during the first  Contract  Year.
Purchase  Payments  must be at least  $500,  unless you  enroll in an  automatic
payment  plan.  Your periodic  payments in an automatic  payment plan must be at
least $100 per month.  We may lower these  minimums at our sole  discretion.  We
will not issue a  Contract  to you if either you or the  Annuitant  is age 86 or
older before we receive your application.

4. WHAT ARE MY INVESTMENT CHOICES UNDER THE CONTRACT?

You can allocate and reallocate your investment among the  Subaccounts,  each of
which in turn invests in a single  Portfolio.  Under the Contract,  the Separate
Account currently invests in the following Portfolios:


            Fund                       Portfolio(s)
- -----------------------------  -------------------------------------
- --------------------------------------------------------------------
Goldman Sachs Variable              CORE Small Cap Equity
Insurance Trust                     International Equity
- --------------------------------------------------------------------
J.P. Morgan Series                  Small Company
Trust II
- --------------------------------------------------------------------
Lazard Retirement Series, Inc.      Emerging Markets
                                    International Equity
- --------------------------------------------------------------------
LSA Variable Series Trust           Focused Equity
                                    Balanced
                                    Growth Equity
                                    Disciplined Equity
                                    Value Equity
                                    Emerging Growth Equity
- --------------------------------------------------------------------
Morgan Stanley Dean Witter          Mid Cap Growth
Universal Funds                     Mid Cap Value
                                    High Yield
- --------------------------------------------------------------------
OCC Accumulation Trust              Equity
                                    Small Cap
- --------------------------------------------------------------------
PIMCO Variable Insurance Trust      StocksPLUS
                                    Foreign Bond
                                    Total Return Bond
                                    Money Market
- --------------------------------------------------------------------
Salomon Brothers Variable           Capital
Series Funds
- --------------------------------------------------------------------


Some of the Portfolios described in this Prospectus may not be available in your
Contract.

Each  Portfolio  holds  its  assets  separately  from the  assets  of the  other
Portfolios. Each Portfolio has distinct investment objectives and policies which
are described in the accompanying prospectuses for the Portfolios.

5. WHAT IS THE FIXED ACCOUNT OPTION?

We offer two Fixed Account interest crediting options:  the Guaranteed  Maturity
Fixed Account Option and the Dollar Cost Averaging Fixed Account Option.

We will credit  interest to amounts  allocated to the Guaranteed  Maturity Fixed
Account Option at a specified rate for a specified  Guarantee Period. You select
the  Guarantee  Period  for each  amount  that you  allocate  to the  Guaranteed
Maturity  Fixed  Account  Option.  We will  tell you  what  interest  rates  and
Guarantee  Periods we are  offering  at a  particular  time.  At the end of each
Guarantee  Period,  you may select a new Guarantee Period from among the choices
we are then making  available or transfer or withdraw  the relevant  amount from
the Fixed Account without any Market Value Adjustment.

We may offer Guarantee  Periods ranging from one to ten years in length.  We are
currently  offering  Guarantee Periods of one, three, five, seven, and ten years
in length.  In the future we may offer Guarantee Periods of different lengths or
stop offering some Guarantee Periods.

We will not change the interest rate credited to a particular  allocation  until
the end of the relevant  Guarantee Period.  From time to time,  however,  we may
change  the  interest  rate that we offer to credit  to new  allocations  to the
Guaranteed Maturity Fixed Account Option and to amounts rolled over in the Fixed
Account for new Guarantee Periods.

In addition,  if you participate in our dollar cost averaging  program,  you may
designate  amounts to be held in the Dollar Cost Averaging  Fixed Account Option
until they are transferred  monthly to the  Subaccounts or Guarantee  Periods of
your  choosing.  When you  make an  allocation  to the  Fixed  Account  for this
purpose,  we will set an interest rate  applicable to that amount.  We will then
credit  interest  at  that  rate to  that  amount  until  it has  been  entirely
transferred to your chosen  Subaccounts or Guarantee  Periods.  We will complete
the transfers within one year of the allocation. In our discretion we may change
the rate that we set for new  allocations  to the Fixed  Account  for the dollar
cost  averaging  program.  We  will  never,  however,  set a rate  less  than an
effective annual rate of 3%.

A Market  Value  Adjustment  may  increase  or  decrease  the  amount of certain
transactions involving the Guaranteed Maturity Fixed Account, to reflect changes
in interest rates. As a general rule, we will apply a Market Value Adjustment to
the  following  transactions:  (1) when you withdraw  funds from the  Guaranteed
Maturity  Fixed  Account  Option in an amount  greater than the Free  Withdrawal
Amount  (which is  described in the answer to Question 6); (2) when you transfer
funds from the Guaranteed Maturity Fixed Account Option to the Subaccounts;  (3)
when you allocate part of your interest in the Guaranteed Maturity Fixed Account
Option  to a new  Guarantee  Period  before  the end of the  existing  Guarantee
Period;  (4)  when  you  annuitize  your  Contract;  and (5) when we pay a death
benefit.  We will not apply a Market Value  Adjustment to a  transaction  to the
extent that:  (1) it occurs  within 30 days after the end of a Guarantee  Period
applicable to the funds involved in the  transaction;  or (2) it is necessary to
meet IRS minimum  withdrawal  requirements.  We determine the amount of a Market
Value  Adjustment  using a formula  that takes into  consideration:  (1) whether
current  interest  rates  differ from  interest  rates at the  beginning  of the
applicable  Guarantee  Period;  and (2) how many years are left until the end of
the Guarantee  Period.  As a general rule, if interest  rates have dropped,  the
Market Value  Adjustment will be an addition;  if interest rates have risen, the
Market Value  Adjustment will be a deduction.  It is therefore  possible that if
you  withdraw an amount from the Fixed  Account  during a  Guarantee  Period,  a
Market  Value  Adjustment  may cause  you to  receive  less  than you  initially
allocated to the Fixed Account.

6. WHAT ARE MY EXPENSES UNDER THE CONTRACT?

CONTRACT  MAINTENANCE  CHARGE.  During  the  Accumulation  Period,  each year we
subtract an annual contract  maintenance  charge of $35 from your Contract Value
allocated  to the  Subaccounts.  We will waive this charge if you pay $50,000 or
more in Purchase  Payments or if you allocate all of your Contract  Value to the
Fixed Account.

During the Annuity  Period,  we will  subtract the annual  contract  maintenance
charge in equal parts from your annuity payments. We waive this charge if on the
Annuity Date your Contract Value is $50,000 or more or if all payments are Fixed
Annuity payments.

ADMINISTRATIVE EXPENSE CHARGE AND MORTALITY AND EXPENSE RISK CHARGE. We impose a
mortality  and expense  risk charge at an annual rate of 1.30% of average  daily
net assets and an  administrative  expense  charge at an annual  rate of .10% of
average  daily net assets.  If you select our optional  enhanced  death  benefit
rider,  however,  we may charge you a higher  mortality and expense risk charge.
These  charges  are  assessed  each day during the  Accumulation  Period and the
Annuity Period. We guarantee that we will not raise these charges.

TRANSFER  FEE.  Although  we  currently  are not  charging a transfer  fee,  the
Contract permits us to charge you up to $10 per transfer for each transfer after
the first transfer in each month.

WITHDRAWAL CHARGE  (CONTINGENT  DEFERRED SALES CHARGE).  During the Accumulation
Period,  you may withdraw all or part of the value of your Contract  before your
death or, if the  Contract is owned by a company or other legal  entity,  before
the Annuitant's  death.  Certain  withdrawals may be made without payment of any
Withdrawal  Charge,   which  is  a  contingent  deferred  sales  charge.   Other
withdrawals are subject to the Withdrawal Charge.

The Withdrawal Charge will vary depending on how many complete years have passed
since you paid the Purchase  Payment  being  withdrawn.  The  Withdrawal  Charge
applies to each Purchase  Payment for eight  complete years from the date of the
Payment (each a "Contribution Year") as follows:

CONTRIBUTION  APPLICABLE
    YEAR        CHARGE
- ------------  ----------
     1            8%
    2-3           7%
    4-5           6%
     6            5%
     7            4%
     8            3%
     9+           0%

In determining  Withdrawal  Charges,  we will deem your Purchase  Payments to be
withdrawn on a first-in first-out basis.

Each year, free of Withdrawal  Charge or any otherwise  applicable  Market Value
Adjustment, you may withdraw the Free Withdrawal Amount, which equals:

     (a)  the greater of:

          -    earnings not previously withdrawn; or

          -    15% of your total Purchase Payments made in the most recent eight
               years; plus

     (b)  an amount equal to your total  Purchase  Payments made more than eight
          years ago, to the extent not previously withdrawn.

In most  states,  we also may waive the  Withdrawal  Charge if you:  (1) require
long-term  medical or custodial care outside the home; or (2) are diagnosed with
a  terminal  illness.  These  provisions  will  apply to the  Annuitant,  if the
Contract is owned by a company or other legal  entity.  Additional  restrictions
and costs may apply to Contracts  issued in connection with qualified  plans. In
addition,  withdrawals  may trigger tax  liabilities  and penalties.  You should
consult with your tax counselor to determine what effect a withdrawal might have
on your tax liability. As described in the answer to Question 3, we may increase
or decrease certain withdrawals by a Market Value Adjustment.


PREMIUM TAXES.  Certain states impose a premium tax on annuity purchase payments
received by insurance companies.  Any premium taxes relating to the Contract may
be  deducted  from  Purchase  Payments  or the  Contract  Value  when the tax is
incurred or at a later time.  State  premium  taxes  generally  range from 0% to
3.5%.

OTHER  EXPENSES.  In addition to our charges under the Contract,  each Portfolio
deducts  amounts from its assets to pay its  investment  advisory fees and other
expenses.

7. HOW WILL MY INVESTMENT IN THE CONTRACT BE TAXED?

You should consult a qualified tax adviser for personalized answers.  Generally,
earnings under  variable  annuities are not taxed until amounts are withdrawn or
distributions  are  made.  This  deferral  of taxes  is  designed  to  encourage
long-term  personal  savings  and  supplemental  retirement  plans.  The taxable
portion of a withdrawal or distribution is taxed as ordinary income.

Special rules apply if the Contract is owned by a company or other legal entity.
Generally,  such an owner must  include in income any  increase in the excess of
the Contract  Value over the  "investment  in the  contract"  during the taxable
year.

8. DO I HAVE ACCESS TO MY MONEY?

At any time during the Accumulation  Period,  we will pay you all or part of the
value of your  Contract,  minus any  applicable  charge,  if you surrender  your
Contract or request a partial withdrawal.  Under some plans, you may also take a
loan against the value of your Contract.  Generally,  a partial  withdrawal must
equal at least $50, and after the withdrawal your remaining  Contract Value must
at least equal $500.

Although you have access to your money during the Accumulation  Period,  certain
charges,  such as the contract  maintenance  charge,  the Withdrawal Charge, and
premium tax charges, may be deducted on a surrender or withdrawal.  You may also
incur federal  income tax liability or tax penalties.  In addition,  if you have
allocated some of the value of your Contract to the Fixed Account, the amount of
your surrender  proceeds or withdrawal may be increased or decreased by a Market
Value Adjustment.

After  annuitization,  under certain  settlement  options you may be entitled to
withdraw the commuted value of the remaining payments.

9. WHAT IS THE DEATH BENEFIT?

We will pay a death  benefit  while  the  Contract  is in force and  before  the
Annuity  Date,  if the Contract  Owner dies,  or if the  Annuitant  dies and the
Contract Owner is not a natural person.  To obtain payment of the Death Benefit,
the  Beneficiary  must submit to us written  proof of death as  specified in the
Contract.

The standard death benefit is the greatest of the following:

(1)  your total Purchase Payments reduced  proportionately for any prior partial
     withdrawals;

(2)  your Contract Value;

(3)  the amount you would have received by surrendering your Contract; or

(4)  your Contract Value on each Contract Anniversary evenly divisible by eight,
     increased by the total Purchase Payments since that anniversary and reduced
     proportionately by any partial withdrawals since that anniversary.

We also offer an optional enhanced death benefit rider, which is described later
in this prospectus.

We will  determine the value of the death benefit on the day that we receive all
of the information that we need to process the claim.

10. WHAT ELSE SHOULD I KNOW?

ALLOCATION  OF PURCHASE  PAYMENTS.  You allocate your initial  Purchase  Payment
among the  Subaccounts and the Fixed Account in your Contract  application.  You
may make your allocations in specific dollar amounts or percentages,  which must
be  whole  numbers  that  add up to 100%.  When  you  make  subsequent  Purchase
Payments, you may again specify how you want your payments allocated.  If you do
not,  we will  automatically  allocate  the  payment  based on your most  recent
instructions.  You may not allocate Purchase Payments to the Fixed Account if it
is not available in your state.

CREDIT  ENHANCEMENTS.   We  will  credit  your  Contract  Value  with  a  Credit
Enhancement  of 4% of each  Purchase  Payment  before we allocate  that Purchase
Payment among the  Subaccounts or to the Fixed  Account.  We will deduct certain
Credit Enhancements from the amount paid you, if you cancel your Contract during
the free look  period.  The Credit  Enhancements  will be  allocated in the same
proportions as the corresponding Purchase Payment.

TRANSFERS. During the Accumulation Period, you may transfer Contract Value among
the  Subaccounts  and from the  Subaccounts  to the Fixed  Account.  If we offer
additional  Subaccounts in the future,  we may limit your right to allocate your
Contract Value to no more than twenty-two options under the Contract.  While you
may also transfer amounts from the Fixed Account,  a Market Value Adjustment may
apply. You may instruct us to transfer Contract Value by writing or calling us.

You may also use our automatic  dollar cost  averaging or portfolio  rebalancing
programs. You may not use both programs at the same time.

Under the dollar cost averaging program,  amounts are automatically  transferred
at regular  intervals from the Fixed Account or a Subaccount of your choosing to
up to eight options, including other Subaccounts or the Fixed Account. Transfers
from the Dollar Cost Averaging Fixed Account may be made monthly only. Transfers
from Subaccounts may be made monthly, quarterly, or annually.

Under the portfolio rebalancing program, you can maintain the percentage of your
Contract  Value  allocated to each  Subaccount  at a pre-set  level.  Investment
results will shift the balance of your Contract Value allocations.  If you elect
rebalancing,  we will  automatically  transfer your  Contract  Value back to the
specified  percentages  at  the  frequency  (monthly,  quarterly,  semiannually,
annually) that you specify. You may not include the Fixed Account in a portfolio
rebalancing program. You also may not elect rebalancing after annuitization.

During the  Annuity  Period,  you may not make any  transfers  for the first six
months after the Annuity  Date.  Thereafter,  you may make  transfers  among the
Subaccounts  or from the  Subaccounts  to increase your Fixed Annuity  payments.
Your  transfers,  however,  must be at  least  six  months  apart.  You may not,
however,  convert any portion of your right to receive  Fixed  Annuity  payments
into Variable Annuity payments.

FREE-LOOK  PERIOD.  You may cancel the  Contract by returning it to us within 10
days after you receive it, or after  whatever  longer period may be permitted by
state law. You may return it by delivering it or mailing it to us. If you return
the Contract,  the Contract  terminates and, in most states,  we will pay you an
amount equal to the Contract Value on the date we receive the Contract from you,
less any amount that we applied as a Credit  Enhancement to your  Contract.  The
Contract Value may be more or less than your Purchase Payments.  In some states,
we are  required to send you the amount of your  Purchase  Payments.  The amount
returned to you will always at least equal your Contract Value (minus any unpaid
loans)  less  the  Withdrawal  Charge.   Since  state  laws  differ  as  to  the
consequences  of  returning a Contract,  you should  refer to your  Contract for
specific information about your circumstances.

11. WHO CAN I CONTACT FOR MORE INFORMATION?

You can write to us at Lincoln  Benefit Life Company,  P.O. Box 82532,  Lincoln,
Nebraska 68501-2532, or call us at (800) 525-9287.

                         CONDENSED FINANCIAL INFORMATION


We have included the Separate Account's statements of assets and liabilities and
contract  owners'  equity as of December 31, 1998 and the related  statements of
operations  for the year then ended,  and the  statements of changes in contract
owners' equity for the years ended December 31, 1998, and 1997,  which have been
audited by Deloitte & Touche LLP,  independent  auditors,  in the  Statement  of
Additional  Information.  These  financial  statements do not reflect any assets
attributable to the Contracts,  because we did not sell the Contracts covered by
these  financial  statements  during this period.  The  Statement of  Additional
Information  also  includes  a  brief  explanation  of  how  performance  of the
Subaccounts is calculated.



                          DESCRIPTION OF THE CONTRACTS

SUMMARY.  The  Contract is a deferred  annuity  contract  designed to aid you in
long-term  financial  planning.  You may add to the  Contract  Value  by  making
additional  Purchase  Payments.  In addition,  the Contract Value will change to
reflect the  performance of the  Subaccounts to which you allocate your Purchase
Payments and your Contract Value, as well as to reflect Credit  Enhancements and
interest  credited to amounts  allocated to the Fixed Account.  You may withdraw
your  Contract  Value by making a partial  withdrawal  or by  surrendering  your
Contract. Upon Annuitization, we will pay you benefits under the Contract in the
form of an annuity,  either for the life of the  Annuitant or for a fixed number
of years. All of these features are described in more detail below.

CONTRACT OWNER. As the Contract  Owner,  you are the person usually  entitled to
exercise all rights of ownership  under the  Contract.  You usually are also the
person entitled to receive benefits under the Contract or to choose someone else
to receive  benefits.  If your  Contract  was  issued  under a  Qualified  Plan,
however,  the Plan may limit or modify  your  rights  and  privileges  under the
Contract and may limit your right to choose someone else to receive benefits. We
will not issue a Contract to a purchaser  who has  attained age 86, or where the
Annuitant has attained age 86.

ANNUITANT.  The  Annuitant  is the  living  person  whose  life  span is used to
determine  annuity  payments.  You  initially  designate  an  Annuitant  in your
application.  You may change the Annuitant at any time before  annuity  payments
begin.  If your Contract was issued under a plan qualified under Section 403(b),
408 or 408A of the Tax Code, you must be the Annuitant. You may also designate a
Joint  Annuitant,  who is a second person on whose life annuity payments depend.
Additional restrictions may apply in the case of Qualified Plans. If you are not
the Annuitant and the Annuitant dies before annuity payments begin,  then either
you  become  the new  Annuitant  or you  must  name  another  person  as the new
Annuitant.  You must attest that the  Annuitant  is alive in order to  annuitize
your Contract.

MODIFICATION  OF THE  CONTRACT.  Only a Lincoln  Benefit  officer  may approve a
change in or waive any provision of the  Contract.  Any change or waiver must be
in  writing.  None of our  agents  has the  authority  to  change  or waive  the
provisions of the Contract.

We are  permitted  to change the terms of the  Contract  if it is  necessary  to
comply with changes in the law. If a provision  of the Contract is  inconsistent
with state law, we will follow state law.

ASSIGNMENT.  Before the Annuity Date,  if the Annuitant is still alive,  you may
assign a Contract issued under a Non-Qualified Plan that is not subject to Title
1 of the  Employee  Retirement  Income  Security  Act of  1974  ("ERISA").  If a
Contract is issued pursuant to a Qualified Plan or a Non-Qualified  Plan that is
subject  to Title 1 of  ERISA,  the law  prohibits  some  types of  assignments,
pledges and transfers and imposes  special  conditions on others.  An assignment
may also result in taxes or tax penalties.

We will not be bound by any  assignment  until we receive  written notice of it.
Accordingly,  until we receive written notice of an assignment, we will continue
to act as though the assignment had not occurred. We are not responsible for the
validity of any assignment.

BECAUSE OF THE  POTENTIAL  TAX  CONSEQUENCES  AND ERISA  ISSUES  ARISING FROM AN
ASSIGNMENT,  YOU SHOULD  CONSULT WITH AN ATTORNEY  BEFORE  TRYING TO ASSIGN YOUR
CONTRACT.

FREE LOOK  PERIOD.  You may cancel the  Contract by returning it to us within 10
days after you receive it, or within  whatever longer period may be permitted by
state law. You may return it by delivering it to your agent or mailing it to us.
If you return the Contract, the Contract terminates and, in most states, we will
pay you an  amount  equal  to the  Contract  Value on the  date we  receive  the
Contract  from you, less any amount that we applied as a Credit  Enhancement  to
your  Contract.  The  Contract  Value at that time may be more or less than your
Purchase Payments.  However, the amount returned to you will always be more than
your Contract Value (minus any unpaid loans) less the Withdrawal Charge.

In some states,  if you  exercise  your "free look"  rights,  we are required to
return the amount of your Purchase  Payments.  Currently,  if you live in one of
those  states,on the Issue Date we will  allocate  your Purchase  Payment to the
Subaccounts and the Fixed Account Options as you specified in your  application.
However,  we reserve the right in the future to delay  allocating  your Purchase
Payments to the  Subaccounts  you have selected or to the Fixed Account until 20
days after the Issue Date or, if your  state's  free look  period is longer than
ten days, for ten days plus the period  required by state law. During that time,
we will  allocate your  Purchase  Payment to the PIMCO Money Market  Subaccount.
Your Contract will contain specific  information  about your free-look rights in
your state.

                          PURCHASES AND CONTRACT VALUE

MINIMUM PURCHASE PAYMENT. The minimum initial Purchase Payment for a Contract is
$10,000. You may pay it in a lump sum or in installments of your choice over the
first Contract  Year. You may not pay more than $1 million in Purchase  Payments
without our prior approval.  As a general rule, subsequent Purchase Payments may
be made in amounts of $500 or more. Subsequent Purchase Payments made as part of
an Automatic  Payment Plan,  however,  may be as small as $100 per month. We may
lower these  minimums if we choose.  We may refuse any  Purchase  Payment at any
time.

AUTOMATIC PAYMENT PLAN. You may make scheduled Purchase Payments of $100 or more
per month by automatic  payment through your bank account.  Call or write us for
an enrollment form.

CREDIT ENHANCEMENT. We will add a Credit Enhancement to your Contract Value when
each Purchase  Payment is received.  The Credit  Enhancement is payable from our
general  account.  The  amount of a Credit  Enhancement  is 4% of each  Purchase
Payment.  The Credit  Enhancement  will be allocated  among the  Subaccounts and
Fixed Account in the same  proportion  that the applicable  Purchase  Payment is
allocated.  The amount returned if the Contract Owner exercises his or her right
to return  the  Contract  during  your Free Look  period  will be reduced by any
Credit Enhancements applied.

Credit  Enhancements  are treated as  "earnings"  for  purposes  of  determining
Withdrawal  Charges  and free  withdrawal  amounts  on  surrenders  and  partial
withdrawals. Similarly, Credit Enhancements are not treated as an "investment in
the contract" for tax purposes.

ALLOCATION OF PURCHASE  PAYMENTS.  Your  Purchase  Payments are allocated to the
Subaccount(s)  and the Fixed Account in the proportions  that you have selected.
You must  specify  your  allocation  in your  Contract  application,  either  as
percentages  or  specific  dollar  amounts.  If  you  make  your  allocation  in
percentages,  the total  must  equal  100%.  We will  allocate  your  subsequent
Purchase  Payments  in  those  percentages,  until  you  give us new  allocation
instructions.  You may not allocate Purchase Payments to the Fixed Account if it
is not available in your state.

If we offer  additional  Subaccounts  in the future,  we may limit your right to
allocate  your  Purchase  Payments to up to  twenty-two  options,  counting each
Subaccount and the Fixed Account as one option. For this purpose,  we will treat
all of your  allocations to the Fixed Account as one option,  even if you choose
more than one Guarantee Period.

If your application is complete, we will issue your Contract within two business
days of its receipt at our P.O. Box shown on the first page of this  prospectus.
If your application for a Contract is incomplete, we will notify you and seek to
complete the application  within five business days. For example,  if you do not
fill in  allocation  percentages,  we will  contact  you to obtain  the  missing
percentages.  If we cannot complete your  application  within five business days
after we receive it, we will return your application and your Purchase  Payment,
unless you expressly permit us to take a longer time.

Usually,  we will allocate your initial  Purchase Payment to the Subaccounts and
the  Fixed  Account,  as you have  instructed  us, on the  Issue  Date.  We will
allocate your subsequent  Purchase  Payments on the date that we receive them at
the next computed Accumulation Unit Value.

In some  states,  however,  we are  required  to return at least  your  Purchase
Payment if you cancel your  Contract  during the  "free-look"  period.  In those
states,  we currently will allocate your Purchase  Payments on the Issue Date as
you have instructed us, as described above. In the future,  however,  we reserve
the right, if you live in one of those states, to allocate all Purchase Payments
received during the "free-look period" to the PIMCO Money Market Subaccount.  If
we exercise  that right and your state's  free look period is ten days,  we will
transfer  your  Purchase  Payments to your  specified  Subaccounts  or the Fixed
Account  20 days  after the Issue  Date;  if your  state's  free look  period is
longer,  we will transfer  your Purchase  Payment after ten days plus the period
required by state law have passed.

We determine the number of Accumulation  Units in each Subaccount to allocate to
your Contract by dividing that portion of your Purchase  Payment  allocated to a
Subaccount by that  Subaccount's  Accumulation  Unit Value on the Valuation Date
when the allocation occurs.

CONTRACT  VALUE.  We will  establish an account for you and will  maintain  your
account during the Accumulation  Period. The total value of your Contract at any
time  is  equal  to the  sum of the  value  of your  Accumulation  Units  in the
Subaccounts  you have  selected,  plus the value of your  interest  in the Fixed
Account.

SEPARATE ACCOUNT  ACCUMULATION UNIT VALUE. As a general matter, the Accumulation
Unit Value for each Subaccount will rise or fall to reflect changes in the share
price of the Portfolio in which the Subaccount invests. In addition, we subtract
from Accumulation  Unit Value amounts  reflecting the mortality and expense risk
charge,  administrative  expense  charge,  and any provision for taxes that have
accrued  since we last  calculated  the  Accumulation  Unit Value.  We determine
Withdrawal  Charges,  transfer fees and contract  maintenance charges separately
for each  Contract.  They do not affect  Accumulation  Unit Value.  Instead,  we
obtain payment of those charges and fees by redeeming Accumulation Units.

We determine a separate  Accumulation  Unit Value for each  Subaccount.  We also
determine a separate set of Accumulation  Unit Values reflecting the cost of the
enhanced  death  benefit rider  described on page A-1 below.  If we elect or are
required to assess a charge for taxes, we may calculate a separate  Accumulation
Unit Value for Contracts issued in connection with  Non-Qualified  and Qualified
Plans, respectively,  within each Subaccount. We determine the Accumulation Unit
Value for each  Subaccount  Monday  through Friday on each day that the New York
Stock Exchange is open for business.

You should refer to the  prospectuses  for the Portfolios  which  accompany this
prospectus  for a  description  of how the assets of each  Portfolio are valued,
since that  determination has a direct bearing on the Accumulation Unit Value of
the corresponding Subaccount and, therefore, your Contract Value.

TRANSFER DURING  ACCUMULATION  PERIOD.  During the Accumulation  Period, you may
transfer  Contract Value among the Fixed Account and the  Subaccounts in writing
or by telephone.  Currently,  there is no minimum transfer amount.  The Contract
permits us to set a minimum  transfer  amount in the future.  You may not make a
transfer that would result in your  allocating  your Contract Value to more than
twenty-two options under the Contract at one time.

As a general rule, we only make  transfers on days when we and the NYSE are open
for business.  If we receive your request on one of those days, we will make the
transfer that day. We close our office for business on certain days  immediately
preceding  or  following  certain  national  holidays  when the NYSE is open for
business.  For  calendar  year  1999,  our  office  will be  closed on July 5th,
November 26th, December 24th and December 31st. For transfers requested on these
days, we will make the transfer on the first  subsequent day on which we and the
NYSE are open.

If you transfer an amount from the Fixed Account to a Subaccount  before the end
of the  applicable  Guarantee  Period  or you  allocate  an  amount in the Fixed
Account  to a new  Guarantee  Period  before the end of the  existing  Guarantee
Period,  we usually  will  increase  or  decrease  the amount by a Market  Value
Adjustment.  The  calculation  of the Market  Value  Adjustment  is described in
"Market Value Adjustment" on page [ ] below.

Transfers  within 30 days after the end of the applicable  Guarantee  Period are
not subject to a Market Value Adjustment.


The Contract  permits us to defer transfers from the Fixed Account for up to six
months from the date you ask us.


You may not transfer Contract Value into the Dollar Cost Averaging Fixed Account
Option.  You may not transfer  Contract  Value out of the Dollar Cost  Averaging
Fixed Account Option except as part of a Dollar Cost Averaging program.

TRANSFERS AUTHORIZED BY TELEPHONE.  You may make transfers by telephone,  if you
first send us a completed  authorization  form.  The cut off time for  telephone
transfer  requests is 4:00 p.m.  Eastern time.  Calls completed before 4:00 p.m.
will be effected on that day at that day's  price.  Calls  completed  after 4:00
p.m.  will be  effected  on the  next  day on which we and the NYSE are open for
business, at that day's price.

We may charge you the  transfer  fee  described  on page [ ] below,  although we
currently are waiving it. In addition,  we may suspend,  modify or terminate the
telephone transfer privilege at any time without notice.

We use procedures  that we believe provide  reasonable  assurance that telephone
authorized transfers are genuine.  For example, we tape telephone  conversations
with  persons  purporting  to  authorize   transfers  and  request   identifying
information.  Accordingly,  we disclaim any liability for losses  resulting from
allegedly  unauthorized  telephone  transfers.   However,  if  we  do  not  take
reasonable steps to help ensure that a telephone  authorization is valid, we may
be liable for such losses.

AUTOMATIC  DOLLAR  COST  AVERAGING  PROGRAM.  Under our  Automatic  Dollar  Cost
Averaging  program,  you may  authorize us to transfer a fixed dollar  amount at
fixed  intervals  from the  Dollar  Cost  Averaging  Fixed  Account  Option or a
Subaccount of your choosing to up to eight options,  including other Subaccounts
or the Guaranteed  Maturity Fixed Account Option. The interval between transfers
from the Dollar Cost  Averaging  Fixed Account may be monthly only. The interval
between transfers from Subaccounts may be monthly,  quarterly,  or annually,  at
your option.  The transfers will be made at the  Accumulation  Unit Value on the
date of the  transfer.  The  transfers  will  continue  until  you  instruct  us
otherwise,  or until your  chosen  source of  transfer  payments  is  exhausted.
Currently,  the minimum  transfer amount is $100 per transfer.  However,  if you
wish to Dollar Cost Average to a Guaranteed  Maturity Fixed Account Option,  the
minimum  amount  that must be  transferred  into any one Option is $500.  We may
change this minimum or grant  exceptions.  If you elect this program,  the first
transfer  will occur one  interval  after your Issue  Date.  You may not use the
Dollar Cost Averaging  program to transfer amounts from the Guaranteed  Maturity
Fixed Account Option.

Your request to  participate  in this program will be effective  when we receive
your  completed  application  at the P.O.  Box given on the  first  page of this
prospectus.  Call or write us for a copy of the  application.  You may  elect to
increase, decrease or change the frequency or amount of transfers under a Dollar
Cost  Averaging  program.  We will not  charge a transfer  fee for  Dollar  Cost
Averaging.

The theory of dollar cost averaging is that you will purchase greater numbers of
units when the unit  prices are  relatively  low rather than when the prices are
higher. As a result,  when purchases are made at fluctuating prices, the average
cost per unit is less than the average of the unit prices on the purchase dates.
However,  participation  in this program does not assure you of a greater profit
from your purchases under the program; nor will it prevent or necessarily reduce
losses  in a  declining  market.  You may  not use  Dollar  Cost  Averaging  and
Portfolio Rebalancing at the same time.

PORTFOLIO  REBALANCING.   Portfolio  Rebalancing  allows  you  to  maintain  the
percentage  of your  Contract  Value  allocated to each  Subaccount at a pre-set
level. For example,  you could specify that 30% of your Contract Value should be
in the LSA Focused  Equity,  40% in the LSA Balanced and 30% in LSA  Disciplined
Equity.  Over time, the variations in each Subaccount's  investment results will
shift the  balance  of your  Contract  Value  allocations.  Under the  Portfolio
Rebalancing  feature,  each period, if the allocations  change from your desired
percentages,  we will automatically  transfer your Contract Value, including new
Purchase  Payments (unless you specify  otherwise),  back to the percentages you
specify. Portfolio Rebalancing is consistent with maintaining your allocation of
investments among market segments,  although it is accomplished by reducing your
Contract Value allocated to the better performing segments.

You may choose to have rebalances  made monthly,  quarterly,  semi-annually,  or
annually until your Annuity Date.  Portfolio  Rebalancing is not available after
you annuitize.  We will not charge a transfer fee for Portfolio Rebalancing.  No
more than eight Subaccounts can be included in a Portfolio  Rebalancing  program
at one time.  You may not include the Fixed  Account in a Portfolio  Rebalancing
program.

You may request  Portfolio  Rebalancing  at any time before your Annuity Date by
submitting a completed  written request to us at the P.O. Box given on the first
page of this prospectus. Please call or write us for a copy of the request form.
If you stop Portfolio Rebalancing, you must wait 30 days to begin again. In your
request,  you may  specify a date for your first  rebalancing.  If you specify a
date fewer than 30 days after your  Issue  Date,  your first  rebalance  will be
delayed  one  month.  If you  request  Portfolio  Rebalancing  in your  Contract
application  and do not  specify a date for your first  rebalancing,  your first
rebalance  will occur one  period  after the Issue  Date.  For  example,  if you
specify  quarterly  rebalancing,  your first  rebalance  will occur three months
after your Issue Date.  Otherwise,  your first rebalancing will occur one period
after we receive your completed  request form. All subsequent  rebalancing  will
occur at the intervals you have specified on the day of the month that coincides
with the same day of the month as your Contract Anniversary Date.

Generally,  you may change the allocation  percentages,  frequency, or choice of
Subaccounts  at any time. If your total  Contract  Value subject to  rebalancing
falls below any minimum  value that we may  establish,  we may prohibit or limit
your use of Portfolio  Rebalancing.  You may not use Dollar Cost  Averaging  and
Portfolio  Rebalancing  at the same time. We may change,  terminate,  limit,  or
suspend Portfolio Rebalancing at any time.

                    THE INVESTMENT AND FIXED ACCOUNT OPTIONS

SEPARATE ACCOUNT INVESTMENTS

THE PORTFOLIOS.  Each of the Subaccounts of the Separate  Account invests in the
shares of one of the Portfolios. Each Portfolio is either an open-end management
investment  company  registered  under the  Investment  Company Act of 1940 or a
separate investment series of an open-end management investment company. We have
briefly   described  the  Portfolios  below.  You  should  consult  the  current
prospectuses  for the  Portfolios  for more  detailed and  complete  information
concerning  the  Portfolios.  If you do not have a  prospectus  for a Portfolio,
contact us and we will send you a copy. Appendix B contains a description of how
advertised performance data for the Subaccounts are computed.

We do not promise that the  Portfolios  will meet their  investment  objectives.
Amounts you have allocated to Subaccounts  may grow in value,  decline in value,
or grow less than you expect,  depending on the  investment  performance  of the
Portfolios in which those Subaccounts  invest. You bear the investment risk that
those Portfolios possibly will not meet their investment objectives.  You should
carefully review their prospectuses before allocating amounts to the Subaccounts
of the Separate Account.

GOLDMAN SACHS VARIABLE INSURANCE TRUST

CORE SMALL CAP EQUITY FUND (investment adviser:  Goldman Sachs Asset Management)
seeks  long-term  growth of capital through a broadly  diversified  portfolio of
equity  securities of U.S.  issuers which are included in the Russell 2000 Index
at the time of investment.

INTERNATIONAL  EQUITY FUND (investment  adviser:  Goldman Sachs Asset Management
International)  seeks  long-term  capital  appreciation  through  investments in
equity  securities  of companies  that are  organized  outside the U.S. or whose
securities are principally traded outside the U.S.

J.P.  MORGAN  SERIES  TRUST  II  (investment  adviser:  J.P.  Morgan  Investment
Management Inc.)


SMALL COMPANY PORTFOLIO seeks to provide a high total return from a portfolio of
small company stocks.  The portfolio  invests primarily in small and medium U.S.
companies  whose market  capitalizations  are greater than $110 million and less
than  $1.5  billion,  typically  represented  by the  Russell  2000  Index.  The
portfolio  can  moderately  underweight  or  overweight  industries  against the
Russell  2000  Index's  industry  weightings  when it believes  it will  benefit
performance.


LAZARD RETIREMENT SERIES, Inc. (investment adviser:  Lazard Asset Management)

EMERGING MARKETS PORTFOLIO seeks long-term capital appreciation.  This Portfolio
invests  primarily in equity  securities of non-United  States  companies  whose
principal  activities  are in  emerging  market  countries  that the  Investment
Manager  believes are undervalued  based on their  earnings,  cash flow or asset
values.


INTERNATIONAL  EQUITY  PORTFOLIO  seeks  long-term  capital  appreciation.  This
Portfolio  invests primarily in equity securities of non-United States companies
whose total  market value is more than $1 billion  that the  Investment  Manager
believes are undervalued based on their earnings, cash flow or asset values.


LSA VARIABLE SERIES TRUST (manager:  LSA Asset Management LLC)


FOCUSED EQUITY FUND (investment adviser:  Morgan Stanley Asset Management) seeks
to provide capital  appreciation by investment primarily in equity securities of
U.S. and foreign companies.


GROWTH EQUITY FUND (investment adviser: Goldman Sachs Asset Management) seeks to
provide long-term growth of capital.


DISCIPLINED EQUITY FUND (investment adviser:  J.P. Morgan Investment  Management
Inc.)  seeks  to  provide  a  consistently  high  total  return  from a  broadly
diversified portfolio of equity securities with risk characteristics  similar to
the Standard & Poor's 500 Stock Index.


VALUE EQUITY FUND (investment  adviser:  Salomon Brothers Asset Management Inc.)
seeks to provide  long-term growth of capital with current income as a secondary
objective.

BALANCED FUND (investment adviser: OpCap Advisor) seeks to provide a combination
of growth of capital  and  investment  income  (growth of capital is the primary
objective) by investing in a mix of equity and debt.


EMERGING GROWTH EQUITY  (investment  adviser:  RS Investment  Management)  seeks
long-term capital appreciation  through investments in smaller,  rapidly growing
emerging  Companies.  The Fund generally  invests in industry  segments that are
experiencing rapid growth and in companies with proprietary advantages.

MORGAN STANLEY DEAN WITTER UNIVERSAL FUNDS,  INC.  (investment  adviser:  Morgan
Stanley Dean Witter Investment Management,  Inc. and Miller Anderson & Sherrerd,
LLP)

MID CAP GROWTH  PORTFOLIO seeks long term capital growth by investing  primarily
in common stocks and other equity securities.  The Advisor  particularly focuses
on the  expectations  of stock  analysts and invests the  Portfolio in stocks of
companies  that it believes  will report  earnings  growth  exceeding  analysts'
expectations.  The equity capitalization of these companies will generally match
those in the S&P MidCap 400 index (currently $500 million to $6 billion).


MID CAP VALUE  PORTFOLIO seeks above average total return over a market cycle of
three to five years by investing in common  stocks and other equity  securities.
The Portfolio  focuses on stocks that the Advisor believes are undervalued based
on its proprietary measures of value. The equity capitalization of the companies
the Portfolio  invests in will generally match those in the S&P MidCap 400 Index
(currently  $500 million to $6 billion).  The  Portfolio may invest to a limited
extent in foreign equity securities.

HIGH YIELD  PORTFOLIO  seeks  above-average  total return over a market cycle of
three  to five  years  by  investing  primarily  in a  portfolio  of high  yield
securities.  The Portfolio invests primarily in high yield securities  (commonly
referred  to as "junk  bonds").  The  Portfolio  also may invest in other  fixed
income securities,  including U.S. Government  securities,  mortgage securities,
and investment grade corporate bonds.

OCC ACCUMULATION TRUST (investment adviser:  OpCap Advisors Balanced)

EQUITY  PORTFOLIO seeks long term capital  appreciation.  The Portfolio  invests
primarily in equity securities listed on the New York Stock Exchange.

SMALL CAP PORTFOLIO seeks capital appreciation.  The Portfolio invests primarily
in equity securities of companies with market capitalizations under $1 billion.

PIMCO  VARIABLE   INSURANCE  TRUST  (investment   adviser:   Pacific  Investment
Management Company and PIMCO Advisers L.P.)

STOCKSPLUS  GROWTH AND INCOME  PORTFOLIO  seeks to achieve a total  return which
exceeds the total return  performance  of the S&P 500. The Portfolio  invests in
common  stocks,  options,  futures,  options on futures and swaps.  Under normal
market conditions,  the Portfolio invests substantially all of its assets in S&P
500  derivatives,  backed  by a  portfolio  of  Fixed  Income  Instruments.  The
Portfolio uses S&P 500  derivatives in addition to or in place of S&P 500 stocks
to attempt to equal or exceed the performance of the S&P 500.

FOREIGN  BOND  PORTFOLIO  seeks  to  maximize  total  return,   consistent  with
preservation of capital and prudent investment management. The Portfolio invests
under  normal  circumstances  at  least  85%  of  its  assets  in  Fixed  Income
instruments of issuers located outside the United States,  representing at least
three  foreign  countries,   which  may  be  represented  by  futures  contracts
(including related options) with respect to such securities, and options on such
securities,  when the Adviser deems it  appropriate to do so. The Portfolio will
hedge at least 75% of its exposure to foreign currency.

TOTAL RETURN BOND  PORTFOLIO  seeks to maximize  total return,  consistent  with
preservation of capital and prudent investment management. The Portfolio invests
under normal circumstances at least 65% of its assets in a diversified portfolio
of Fixed  Income  Instruments  of  varying  maturities.  The  average  portfolio
duration of this  Portfolio  will normally vary within a three- to six-year time
frame based on the Adviser's forecast for interest rates.

MONEY MARKET  PORTFOLIO seeks to obtain maximum  current income  consistent with
preservation  of capital and daily  liquidity.  The  Portfolio  also attempts to
maintain  a stable  net asset  value of $1.00 per  share,  although  there is no
assurance that it will be successful in doing so.

SALOMON  BROTHERS  VARIABLE  SERIES FUNDS  (investment  adviser:  Salomon  Asset
Management)

CAPITAL FUND seeks capital  appreciation through investment and securities which
the manager believes have above-average capital appreciation potential. The Fund
invests  primarily in equity securities of U.S.  Companies.  These companies may
range in size from established  large  capitalization  (over 5 billion in market
capitalization) companies to small capitalization (less than 1 billion in market
capitalization) companies at the beginning of their life cycles.

Each Portfolio is subject to certain investment  restrictions and policies which
may not be changed without the approval of a majority of the shareholders of the
Portfolio.  See the  accompanying  Prospectuses  of the  Portfolios  for further
information.

We automatically reinvest all dividends and capital gains distributions from the
Portfolios in shares of the distributing Portfolio at their net asset value. The
income  and  realized  and  unrealized  gains or  losses  on the  assets of each
Subaccount  are separate and are credited to or charged  against the  particular
Subaccount  without regard to income,  gains or losses from any other Subaccount
or from any other part of our  business.  We will use the net Purchase  Payments
you allocate to a Subaccount to purchase shares in the  corresponding  Portfolio
and will redeem shares in the  Portfolios to meet Contract  obligations  or make
adjustments  in reserves.  The Portfolios are required to redeem their shares at
net asset value and to make payment within seven days.

Some of the Portfolios have been established by investment advisers which manage
publicly  traded mutual funds having  similar names and  investment  objectives.
While some of the Portfolios may be similar to, and may in fact be modeled after
publicly traded mutual funds, you should  understand that the Portfolios are not
otherwise directly related to any publicly traded mutual fund. Consequently, the
investment  performance of publicly  traded mutual funds and any similarly named
Portfolio may differ substantially.

Some of the Portfolios  sell their shares to separate  accounts  underlying both
variable life insurance and variable annuity  contracts.  It is conceivable that
in the  future  it may be  unfavorable  for  variable  life  insurance  separate
accounts and variable annuity separate accounts to invest in the same Portfolio.
Although  neither  we nor any of the  Portfolios  currently  foresees  any  such
disadvantages  either to variable life  insurance or variable  annuity  contract
owners,  each Portfolio's  Board of Directors intends to monitor events in order
to identify any material  conflicts  between  variable life and variable annuity
contract  owners  and to  determine  what  action,  if any,  should  be taken in
response  thereto.  If a Board  of  Directors  were to  conclude  that  separate
investment  funds should be established  for variable life and variable  annuity
separate accounts, Lincoln Benefit will bear the attendant expenses.

VOTING RIGHTS.  As a general matter,  you do not have a direct right to vote the
shares of the  Portfolios  held by the  Subaccounts  to which you have allocated
your Contract  Value.  Under current law,  however,  you are entitled to give us
instructions on how to vote those shares on certain matters.  We will notify you
when your instructions are needed. We will also provide proxy materials or other
information  to  assist  you in  understanding  the  matter  at  issue.  We will
determine the number of shares for which you may give voting  instructions as of
the record date set by the relevant  Portfolio  for the  shareholder  meeting at
which the vote will occur.

As a general rule,  before the Annuity Date, you are the person entitled to give
voting  instructions.  After  the  Annuity  Date,  the  payee  is  that  person.
Retirement  plans,  however,  may  have  different  rules  for  voting  by  plan
participants.

If you send us written voting instructions,  we will follow your instructions in
voting the Portfolio shares attributable to your Contract. If you do not send us
written  instructions,  we will vote the shares attributable to your Contract in
the  same  proportions  as we  vote  the  shares  for  which  we  have  received
instructions from other Contract Owners. We will vote shares that we hold in the
same  proportions as we vote the shares for which we have received  instructions
from other Contract Owners.

We may,  when  required by state  insurance  regulatory  authorities,  disregard
Contract Owner voting  instructions if the instructions  require that the shares
be  voted  so as to  cause a  change  in the  sub-classification  or  investment
objective  of one or more of the  Portfolios  or to  approve  or  disapprove  an
investment advisory contract for one or more of the Portfolios.

In addition,  we may disregard voting instructions in favor of changes initiated
by Contract Owners in the investment objectives or the investment adviser of the
Portfolios  if we  reasonably  disapprove  of  the  proposed  change.  We  would
disapprove a proposed  change only if the  proposed  change is contrary to state
law or prohibited by state regulatory authorities or we reasonably conclude that
the proposed  change would not be consistent  with the investment  objectives of
the  Portfolio or would result in the purchase of  securities  for the Portfolio
which vary from the general  quality and nature of  investments  and  investment
techniques utilized by the Portfolio.  If we disregard voting  instructions,  we
will  include a summary of that  action and our  reasons  for that action in the
next semi-annual financial report to you.

This  description  reflects  our view of  currently  applicable  law. If the law
changes or our  interpretation  of the law  changes,  we may decide  that we are
permitted to vote the Portfolio shares without  obtaining  instructions from our
Contract Owners, and we may choose to do so.

ADDITIONS,  DELETIONS, AND SUBSTITUTIONS OF SECURITIES.  If the shares of any of
the Portfolios are no longer available for investment by the Separate Account or
if, in the judgment of our Board of Directors,  further investment in the shares
of a Portfolio is no longer appropriate in view of the purposes of the Contract,
we may add or  substitute  shares  of  another  Portfolio  or  mutual  fund  for
Portfolio shares already  purchased or to be purchased in the future by Purchase
Payments under the Contract. Any substitution of securities will comply with the
requirements of the 1940 Act.

We also reserve the right to make the following  changes in the operation of the
Separate Account and the Subaccounts:

(a)  to operate the Separate Account in any form permitted by law;

(b)  to take any action  necessary to comply with  applicable  law or obtain and
     continue any exemption from applicable laws;

(c)  to transfer  assets from one Subaccount to another,  or from any subaccount
     to our general account;

(d)  to add, combine, or remove Subaccounts in the Separate Account; and

(e)  to change the way in which we assess charges,  as long as the total charges
     do not exceed the maximum  amount that may be charged the Separate  Account
     and the Portfolios in connection with the Contracts.

If we take any of these actions,  we will comply with the then applicable  legal
requirements.

THE FIXED ACCOUNT

GENERAL.  You may allocate  part or all of your  Purchase  Payments to the Fixed
Account in states where it is available.  Amounts allocated to the Fixed Account
become part of the general assets of Lincoln Benefit.  Allstate Life invests the
assets of the general  account in accordance  with applicable laws governing the
investments of insurance company general accounts.  The Fixed Account may not be
available  in all  states.  Please  contact  us at  1-800-525-9287  for  current
information.

GUARANTEED MATURITY FIXED ACCOUNT OPTION. We will credit interest to each amount
allocated to the  Guaranteed  Maturity  Fixed Account Option at a specified rate
for a  specified  Guarantee  Period.  You select the  Guarantee  Period for each
amount that you allocate to this option.  We will declare the interest rate that
we will  guarantee  to credit to that  amount for that  Guarantee  Period.  Each
amount  allocated to a Guarantee Period under this option must be at least $500.
We reserve the right to limit the number of  additional  Purchase  Payments that
may be allocated to this option.

We will tell you what interest rates and Guarantee  Periods we are offering at a
particular time. We may offer Guarantee Periods ranging from one to ten years in
length.  We will  decide in our  discretion  which  Guarantee  Periods to offer.
Currently,  we offer Guarantee Periods of one, three, five, seven and ten years.
In the  future we may offer  Guarantee  Periods  of  different  lengths  or stop
offering some Guarantee Periods.

We will credit  interest  daily to each amount  allocated to a Guarantee  Period
under this option at a rate which  compounds to the  effective  annual  interest
rate that we declared at the beginning of the applicable  Guarantee  Period.  We
will not change the interest rate credited to a particular  allocation until the
end of the relevant  Guarantee Period.  We may declare different  interest rates
for Guarantee Periods of the same length that begin at different times.

The  following  example  illustrates  how a Purchase  Payment  allocated to this
option  would  grow,  given an assumed  Guarantee  Period and  effective  annual
interest rate:

EXAMPLE

Purchase Payment                        $10,000
Guarantee Period                        5 years
Effective Annual Rate                     4.50%
Credit Enhancement                         $400

<TABLE>
<CAPTION>

                                               END OF CONTRACT YEAR

                                       YEAR 1      YEAR 2      YEAR 3      YEAR 4      YEAR 5
                                     ----------  ----------  ----------  ----------  ----------
<S>                                  <C>         <C>          <C>        <C>          <C>
Beginning Contract Value             $10,400.00
  X (1 + Effective Annual Rate)        X  1.045
                                      ---------
                                     $10,868.00
Contract Value at end of Contract Year           $10,868.00
  X (1 + Effective Annual Rate)                    X  1.045
                                                  ---------
                                                 $11,357.06
Contract Value at end of Contract Year                       $11,357.06
  X (1 + Effective Annual Rate)                                X  1.045
                                                              ---------
                                                             $11,868.13
Contract Value at end of Contract Year                                   $11,868.13
  X (1 + Effective Annual Rate)                                            X  1.045
                                                                          ---------
                                                                         $12,402.19
Contract Value at end of Contract Year                                                $12,402.19
  X (1 + Effective Annual Rate)                                                         X  1.045
                                                                                       ---------
                                                                                      $12,960.29
</TABLE>

Total  Interest  Credited  During  Guarantee  Period  =  $2,560.29   ($12,960.29
- -$10,400)

NOTE: This example assumes no withdrawals  during the entire five year Guarantee
Period. If you were to make a partial withdrawal, you might be required to pay a
Withdrawal  Charge and the amount withdrawn might be increased or decreased by a
Market Value  Adjustment.  The  hypothetical  interest rate is for  illustrative
purposes  only  and is not  intended  to  predict  future  interest  rates to be
declared under the Contract.

We have no specific  formula for  determining  the rate of interest that we will
declare  initially or in the future.  We will set those  interest rates based on
relevant  factors  such as  then  current  interest  rates,  regulatory  and tax
requirements, our sales commission and administrative expenses, general economic
trends, and competitive factors.  For current interest rate information,  please
contact us at 1-800-525-9287.

WE WILL DETERMINE THE INTEREST RATES TO BE DECLARED IN OUR SOLE  DISCRETION.  WE
CAN NEITHER PREDICT NOR GUARANTEE WHAT THOSE RATES WILL BE IN THE FUTURE.

At the end of each Guarantee  Period,  we will mail you a notice asking you what
to do with the  relevant  amount,  including  the accrued  interest.  During the
30-day period after the end of the Guarantee Period, you may:

(1) take no action. If so, we will automatically keep the relevant amount in the
Guaranteed  Maturity Fixed Account Option.  The new Guarantee Period will be the
same  length as the  expiring  Guarantee  Period  and will  begin on the day the
previous  Guarantee  Period ends. The new interest rate will be our then current
declared rate for Guarantee Periods of that length; or

(2) allocate the relevant Contract Value to one or more new Guarantee Periods of
your choice in the Guaranteed  Maturity Fixed Account Option.  The new Guarantee
Period(s)  will begin on the day the previous  Guarantee  Period  ends.  The new
interest  rate  will be our  then  current  declared  rate for  those  Guarantee
Periods; or

(3) instruct us to transfer  all or a portion of the  relevant  amount to one or
more  Subaccounts.  We will  effect  the  transfer  on the day we  receive  your
instructions.  We will not  adjust the  amount  transferred  to include a Market
Value Adjustment; or

(4)  withdraw  all or a  portion  of  the  relevant  amount  through  a  partial
withdrawal.  You may be required  to pay a  Withdrawal  Charge,  but we will not
adjust the amount  withdrawn  to include a Market Value  Adjustment.  The amount
withdrawn will be deemed to have been withdrawn on the day the Guarantee  Period
ends.

Under our  Automatic  Laddering  Program,  you may choose,  in  advance,  to use
Guarantee Periods of the same length for all renewals in the Guaranteed Maturity
Fixed  Account  Option.  You can  select  this  program  at any time  during the
Accumulation  Period,  including  on the Issue Date.  We will apply  renewals to
Guarantee Periods of the selected length until you direct us in writing to stop.
We may stop offering this program at any time.

MARKET  VALUE  ADJUSTMENT.  We may  increase  or  decrease  the  amount  of some
transactions  involving your interest in the  Guaranteed  Maturity Fixed Account
Option to include a Market Value Adjustment.  The formula for determining Market
Value Adjustments  reflects changes in interest rates since the beginning of the
relevant  Guarantee  Period.  As a result,  you will bear some of the investment
risk on amounts allocated to the Guaranteed Maturity Fixed Account Option.

As a general  rule,  we will apply a Market Value  Adjustment  to the  following
transactions involving your Fixed Account balance:

(1)  when you withdraw funds from the  Guaranteed  Maturity Fixed Account Option
     in an amount greater than the Free Withdrawal  Amount, as described on page
     32 below;

(2)  when you transfer funds from the  Guaranteed  Maturity Fixed Account Option
     to the Subaccounts;

(3)  when you allocate  part of your balance in the  Guaranteed  Maturity  Fixed
     Account  Option to a new  Guarantee  Period  before the end of the existing
     Guarantee Period;

(4)  when you annuitize your Contract; and

(5)  when we pay a death benefit.

We will not apply a Market  Value  Adjustment  to a  transaction,  to the extent
that:  (1) it  occurs  within  30  days  after  the  end of a  Guarantee  Period
applicable  to  the  funds  involved  in the  transaction;  or  (2)  you  make a
withdrawal  to satisfy the IRS'  required  minimum  distribution  rules for this
Contract.

The formula for calculating  Market Value Adjustments is set forth in Appendix C
to this prospectus,  which also contains  additional examples of the application
of the  Market  Value  Adjustment.  This  formula  primarily  compares:  (1) the
Treasury Rate at the time of the relevant  transaction  for a maturity  equal in
length  to the  relevant  Guarantee  Period;  and (2) the  Treasury  Rate at the
beginning  of the  Guarantee  Period  for a  maturity  equal  in  length  to the
Guarantee  Period.  Generally,  if the  Treasury  Rate at the  beginning  of the
Guarantee  Period is higher than the  corresponding  current Treasury Rate, then
the  Market  Value  Adjustment  will  increase  the  amount  payable  to  you or
transferred.  Similarly,  if the Treasury Rate at the beginning of the Guarantee
Period is lower than the  corresponding  current  Treasury Rate, then the Market
Value Adjustment will reduce the amount payable to you or transferred.

For  example,  assume  that you  purchased  a Contract  and  selected an initial
Guarantee Period of five years and the five-year Treasury Rate for that duration
is 4.50%.  Assume that at the end of three years, you make a partial withdrawal.
If, at that later time, the current  five-year  Treasury Rate is 4.20%, then the
Market Value  Adjustment  will be positive,  which will result in an increase in
the amount payable to you. Similarly,  if the current five-year Treasury Rate is
4.80%, then the Market Value Adjustment will be negative, which will result in a
decrease in the amount payable to you.

DOLLAR COST  AVERAGING  FIXED ACCOUNT  OPTION.  You may also  allocate  Purchase
Payments to the Dollar  Cost  Averaging  Fixed  Account  Option.  We will credit
interest to Purchase Payments allocated to this option for up to one year at the
current rate that we declare when you make the allocation.  The effective annual
rate will never be less than 3%. You may not transfer  funds to this option from
the Subaccounts or the Guaranteed  Maturity Fixed Account Option. We will follow
your instructions in transferring amounts from this option to the Subaccounts or
the  Guaranteed  Maturity  Fixed  Account  Option on a monthly  basis  only,  as
described  in  "Automatic  Dollar  Cost  Averaging  Program"  on page 23 of this
prospectus.

                                ANNUITY BENEFITS

ANNUITY  DATE.  You may  select  the  Annuity  Date,  which is the date on which
annuity payments are to begin, in your application. The Annuity Date must always
be the business day immediately following the tenth day of a calendar month.

The  Annuity  Date may be no later than the Latest  Annuity  Date.  As a general
rule, the Latest  Annuity Date is the later of the 10th Contract  Anniversary or
the  Annuitant's  90th  birthday.  If your  Contract  was issued  pursuant  to a
Qualified Plan, however, the Tax Code generally requires you to begin to take at
least a minimum distribution by the later of:

- -    the year of your separation from service; or

- -    April 1 of the  calendar  year  following  the  calendar  year in which you
     attain age 70 1/2.

If your Contract is issued pursuant to Section 408 of the Tax Code  (traditional
IRAs),  you must begin taking minimum  distributions  by April 1 of the calendar
year  following  the  calendar  year in which you reach age 70 1/2.  No  minimum
distributions  are  required by the Tax Code for  Contracts  issued  pursuant to
Section 408A (Roth IRAs).

If you are in a Qualified  Plan,  we may require  you to  annuitize  by the date
required  by the Tax Code,  unless you show us that you are  meeting the minimum
distribution requirements in some other way.

If you do not select an Annuity Date, the Latest Annuity Date will automatically
become the Annuity Date. You may change the Annuity Date by writing to us at the
address given on the first page of the prospectus.

ANNUITY OPTIONS.  You may elect an Annuity Option at any time before the Annuity
Date.  As part of your  election,  you may choose  the length of the  applicable
guaranteed payment period within the limits available for your chosen Option. If
you do not select an Annuity  Option,  we will pay monthly  annuity  payments in
accordance with the applicable default Option. The default Options are:

- -    Option A with 10 years (120 months) guaranteed, if you have designated only
     one Annuitant; and

- -    Option B with 10 years  (120  months)  guaranteed,  if you have  designated
     joint Annuitants.

You may freely change your choice of Annuity Option,  as long as you request the
change at least thirty days before the Annuity Date.

Three  Annuity  Options are  generally  available  under the  Contract.  Each is
available in the form of:

- -  a Fixed Annuity;

- -  a Variable Annuity; or

- -  a combination of both Fixed and Variable Annuity.

The three Annuity Options are:

OPTION A, LIFE  ANNUITY  WITH  PAYMENTS  GUARANTEED  FOR 5 TO 20 YEARS.  We make
periodic payments at least as long as the Annuitant lives. If the Annuitant dies
before all of the guaranteed  payments have been made, we will pay the remaining
guaranteed payments to the Beneficiary.

OPTION B, JOINT AND  SURVIVOR  ANNUITY,  WITH  PAYMENTS  GUARANTEED  FOR 5 TO 20
YEARS. We make periodic payments at least as long as either the Annuitant or the
joint  Annuitant is alive.  If both the  Annuitant  and the Joint  Annuitant die
before all of the guaranteed  payments have been made, we will pay the remaining
guaranteed payments to the Beneficiary.

OPTION C,  PAYMENTS FOR A SPECIFIED  PERIOD  CERTAIN OF 5 YEARS TO 30 YEARS.  We
make periodic  payments for the period you have chosen.  If the  Annuitant  dies
before all of the guaranteed  payments have been made, we will pay the remaining
guaranteed  payments to the Beneficiary.  If you elect this option,  and request
Variable Annuity payments, you may at any time before the period expires request
a lump sum payment,  subject to a Withdrawal Charge. We will charge a Withdrawal
Charge on any portion of your lump sum payment attributable to Purchase Payments
made within the prior eight years.  The amount of the Withdrawal  Charge will be
determined  as  described  in  "Withdrawal  Charges" on pages [ ] below.  If you
elected Variable Annuity payments,  the lump sum payment after Withdrawal Charge
will depend on:

- -    the investment results of the Subaccounts you have selected,

- -    the Contract Value at the time you elected annuitization,

- -    the length of the remaining period for which the payee would be entitled to
     payments.

No lump sum payment is available if you request  Fixed Annuity  payments. If you
purchased  your Contract  under a retirement  plan,  you may have a more limited
selection  of Annuity  Options to choose  from.  You  should  consult  your Plan
documents to see what is available.

You may not "annuitize"  your Contract for a lump sum payment.  Instead,  before
the Annuity Date you may surrender your Contract for a lump sum. As described in
page [ ] above,  however, we will subtract any applicable  Withdrawal Charge and
increase or decrease  your  surrender  proceeds by any  applicable  Market Value
Adjustment.

OTHER  OPTIONS.  We may have other  Annuity  Options  available.  You may obtain
information about them by writing or calling us.

If your Contract is issued under  Sections 401,  403(b),  408 or 408A of the Tax
Code, we will only make payments to you and/or your spouse.

ANNUITY  PAYMENTS:  GENERAL.  On the Annuity Date, we will apply the  Annuitized
Value of your  Contract  to the Annuity  Option you have  chosen.  Your  annuity
payments may consist of Variable Annuity payments or Fixed Annuity payments or a
combination of the two. We will determine the amount of your annuity payments as
described in "Variable  Annuity  Payments" and "Fixed Annuity Payments" on pages
37 below.

You must notify us in writing at least 30 days  before the Annuity  Date how you
wish to  allocate  your  Annuitized  Value  between  Variable  Annuity and Fixed
Annuity  payments.  You must  apply at least  the  Contract  Value in the  Fixed
Account on the Annuity Date to Fixed Annuity payments.  If you wish to apply any
portion of your Fixed Account  balance to your Variable  Annuity  payments,  you
should  plan ahead and  transfer  that  amount to the  Subaccounts  prior to the
Annuity Date.  If you do not tell us how to allocate  your Contract  Value among
Fixed and Variable  Annuity  payments,  we will apply your Contract Value in the
Separate  Account to Variable  Annuity  payments and your Contract  Value in the
Fixed Account to Fixed Annuity payments.

Annuity payments begin on the Annuity Date. We make subsequent  annuity payments
on the tenth of the month or, if the NYSE is closed on that day, the next day on
which the NYSE is open for business.

Annuity  payments  will be made in  monthly,  quarterly,  semi-annual  or annual
installments  as you select.  If the amount  available to apply under an Annuity
Option is less than $5,000,  however,  and state law  permits,  we may pay you a
lump sum instead of the periodic payments you have chosen.  In addition,  if the
first  annuity  payment would be less than $50, and state law permits us, we may
reduce the  frequency  of payments so that the initial  payment will be at least
$50.

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.

YOU MAY NOT WITHDRAW  CONTRACT VALUE DURING THE ANNUITY PERIOD, IF WE ARE MAKING
PAYMENTS TO YOU UNDER ANY ANNUITY OPTION, SUCH AS OPTION A OR B ABOVE, INVOLVING
PAYMENT  TO THE  PAYEE  FOR LIFE OR ANY  COMBINATION  OF  PAYMENTS  FOR LIFE AND
MINIMUM GUARANTEE PERIOD FOR A PREDETERMINED NUMBER OF YEARS.

VARIABLE  ANNUITY  PAYMENTS.  One basic  objective of the Contract is to provide
Variable  Annuity  Payments  which will to some degree respond to changes in the
economic  environment.  The amount of your Variable Annuity Payments will depend
upon the investment  results of the Subaccounts  you have selected,  any premium
taxes,  the age and sex of the  Annuitant,  and the Annuity  Option  chosen.  We
guarantee  that  the  Payments  will not be  affected  by (1)  actual  mortality
experience and (2) the amount of our administration expenses.

We cannot  predict  the total  amount of your  Variable  Annuity  payments.  The
Variable Annuity payments may be more or less than your total Purchase  Payments
because (a) Variable  Annuity  payments vary with the investment  results of the
underlying  Portfolios;  and (b) Annuitants may die before their  actuarial life
expectancy is achieved.

The length of any guaranteed  payment period under your selected  Annuity Option
will affect the dollar amounts of each Variable  Annuity  payment.  As a general
rule,  longer  guarantee  periods result in lower periodic  payments,  all other
things  being  equal.  For  example,  if a life  Annuity  Option with no minimum
guaranteed  payment  period is chosen,  the Variable  Annuity  payments  will be
greater than Variable  Annuity  payments  under an Annuity  Option for a minimum
specified period and guaranteed thereafter for life.

The  investment  results of the  Subaccounts  to which you have  allocated  your
Contract  Value  will also  affect  the  amount  of your  periodic  payment.  In
calculating  the amount of the  periodic  payments in the annuity  tables in the
Contract,  we assumed  an annual  investment  rate of 3 1/2%.  If the actual net
investment  return is less than the  assumed  investment  rate,  then the dollar
amount of the Variable Annuity payments will decrease.  The dollar amount of the
Variable  Annuity  payments will stay level if the net investment  return equals
the  assumed  investment  rate and the  dollar  amount of the  Variable  Annuity
payments  will  increase  if the  net  investment  return  exceeds  the  assumed
investment rate. You should consult the Statement of Additional  Information for
more detailed information as to how we determine Variable Annuity Payments.

FIXED  ANNUITY  PAYMENTS.  You may choose to apply a portion of your  Annuitized
Value to provide Fixed Annuity payments.  We determine the Fixed Annuity payment
amount by applying the  applicable  Annuitized  Value to the Annuity  Option you
have selected.

As a general rule,  subsequent Fixed Annuity payments will be equal in amount to
the initial  payment.  However,  as described in  "Transfers  During the Annuity
Period"  below,  after the  Annuity  Date,  you will have a limited  ability  to
increase the amount of your Fixed Annuity  payments by making transfers from the
Subaccounts.

We may defer making Fixed  Annuity  payments for a period of up to six months or
whatever  shorter time state law may require.  During the  deferral  period,  we
credit interest at a rate at least as high as state law requires.

TRANSFERS DURING THE ANNUITY PERIOD.  During the Annuity Period, you will have a
limited  ability to make  transfers  among the  Subaccounts  so as to change the
relative  weighting of the Subaccounts on which your Variable  Annuity  payments
will be based.  In addition,  you will have a limited  ability to make transfers
from the  Subaccounts  to  increase  the  proportion  of your  annuity  payments
consisting of Fixed Annuity payments. You may not, however,  convert any portion
of your right to receive Fixed Annuity payments into Variable Annuity payments.

You may not make any  transfers for the first six months after the Annuity Date.
Thereafter,  you may make transfers among the Subaccounts or make transfers from
the Subaccounts to increase your Fixed Annuity payments.
Your transfers must be at least six months apart.

DEATH BENEFIT DURING ANNUITY  PERIOD.  After annuity  payments  begin,  upon the
death of the  Annuitant  and any Joint  Annuitant,  we will  make any  remaining
annuity  payments  to the  Beneficiary.  The amount and number of these  annuity
payments  will  depend  on the  Annuity  Option  in  effect  at the  time of the
Annuitant's  death.  After the Annuitant's death, any remaining interest will be
distributed at least as rapidly as under the method of distribution in effect at
the Annuitant's death.

CERTAIN  EMPLOYEE BENEFIT PLANS. In some states,  the Contracts  offered by this
prospectus  contain  life  annuity  tables that  provide for  different  benefit
payments  to men and  women  of the  same  age.  In  certain  employment-related
situations,  however,  the U.S.  Supreme Court's  decision in ARIZONA  GOVERNING
COMMITTEE V. NORRIS  requires  employers to use the same annuity  tables for men
and women.  Accordingly,  if the  Contract is to be used in  connection  with an
employment-related retirement or benefit plan and we do not offer unisex annuity
tables in your state,  you should  consult with legal  counsel as to whether the
purchase of a Contract is appropriate under NORRIS.

                            OTHER CONTRACT BENEFITS

DEATH BENEFIT. We will pay a distribution on death, if:

(1) the Contract is in force;

(2) annuity payments have not begun; and

(3) either:

     (a)  you die; or

     (b)  if the  Contract  is owned by a company  or other  legal  entity,  the
          Annuitant dies.

Currently,  we will pay a  distribution  on death  equal in  amount to the Death
Benefit or Enhanced Death Benefit, as appropriate.  Under the Contract, however,
we have the right to pay a distribution  equal in amount to the Surrender  Value
unless:

(1)  the  Beneficiary  chooses to receive the Death Benefit in a lump sum within
     180 days of the date of death; and

(2)  the  Beneficiary  requests that the Death Benefit be paid as of the date we
     receive the completed claim for a distribution on death.

We currently are waiving this 180 day  limitation,  but we may enforce it in the
future.  If we do, we will calculate the  distribution  as of the earlier of the
requested distribution date or the fifth anniversary of the date of death.

We determine the Death Benefit as of the date we receive all of the  information
we need to process the Death Benefit claim. The standard Death Benefit under the
Contract is the greatest of the following:

(1)  the total  Purchase  Payments,  less a withdrawal  adjustment for any prior
     partial withdrawals;

(2)  the Contract Value on the date as of which we calculate the Death Benefit.

(3)  the Surrender Value;

(4)  the Contract Value on the eighth  Contract  Anniversary and each subsequent
     Contract  Anniversary  evenly  divisible  by eight,  increased by the total
     Purchase  Payments  since that  anniversary  and  reduced  by a  withdrawal
     adjustment for any partial withdrawals since that anniversary.

The  withdrawal  adjustment for the Death Benefit will equal (a) divided by (b),
with the result multiplied by (c), where:

(a)  = the withdrawal amount;

(b)  = the Contract Value immediately before the withdrawal; and

(c)  = the  value  of  the  applicable  Death  Benefit  immediately  before  the
     withdrawal.

A claim for a distribution  on death must be submitted  before the Annuity Date.
As part of the claim, the Beneficiary must provide "Due Proof of Death". We will
accept the following documentation as Due Proof of Death:

- -    a certified original copy of the Death Certificate;

- -    a certified copy of a court decree as to the finding of death; or

- -    a written  statement  of a medical  doctor who attended the deceased at the
     time of death.

In addition, in our discretion we may accept other types of proof.

We will pay the Death  Benefit in a lump sum within  seven days of  receiving  a
completed claim for a distribution on death,  unless the Beneficiary selects one
of the other alternatives described below.

If the  Beneficiary is a natural  person,  the  Beneficiary  may choose from the
following alternative ways of receiving the distribution:

- -    the Beneficiary may receive the distribution as a lump sum payment;

- -    the  Beneficiary  may apply the  distribution  to receive a series of equal
     periodic payments over the life of the Beneficiary,  over a fixed period no
     longer  than the  Beneficiary's  life  expectancy,  or over the life of the
     Beneficiary  with payments  guaranteed  for a period not to exceed the life
     expectancy of the  Beneficiary  (the payments must begin within one year of
     the date of death); or

- -    if there is only one  Beneficiary,  he or she may defer  payment  for up to
     five years from the date of death.  Any remaining funds must be distributed
     at the end of the  five-year  period.  An Annuitant  is necessary  for this
     option. If prior to your death you were the Annuitant, the Beneficiary will
     become the new Annuitant.

If your spouse is the Beneficiary, he or she may choose to continue the Contract
as the new Contract Owner. If your spouse chooses to continue the Contract,  the
following conditions apply:

(1)   On the day the Contract is continued, we will set the Contract Value equal
      to the Death Benefit or Enhanced Death Benefit, as appropriate, calculated
      as of the date on  which  we  receive  all of the  information  we need to
      process your spouse's  request to continue the Contract  after your death.
      Because the Death  Benefit and  Enhanced  Death  Benefit can never be less
      than the then current  Contract Value, our resetting the Contract will not
      cause the Contract  Value to  decrease.  During the  continuation  period,
      however,  the  Contract  Value will  continue  to  increase or decrease to
      reflect the investment  performance of the Subaccounts,  interest credited
      to the Fixed  Account,  and charges and expenses  under the  Contract,  as
      described in this prospectus.

(2)   Within one year of the date of death,  your spouse may  withdraw  one lump
      sum without  paying any  Withdrawal  Charge or incurring  any Market Value
      Adjustment;

(3)   During the  continuation  period,  currently we will pay a distribution on
      death  equal to the  Death  Benefit  or the  Enhanced  Death  Benefit,  as
      appropriate,  determined  as of the date on which we receive  due proof of
      your spouse's death. As described  above, we also reserve the right to pay
      a  distribution  equal in amount to the Surrender  Value as of the date on
      which we receive due proof of death.  The standard  Death Benefit  payable
      upon your spouse's  death will be calculated  using the formula  described
      above.  Thus,  the amount of the  distribution  on death may  increase  or
      decrease  during  the  continuation  period,  depending  on changes in the
      Contract Value and other  Contract  transactions  during the  continuation
      period.

(4)   If before your death you were the Annuitant, your surviving spouse becomes
      the Annuitant.

(5)   If you selected the Enhanced Death Benefit Rider or the Enhanced Death and
      Income Benefit  Rider,  that rider will continue  during the  continuation
      period.  Your  spouse  will be treated  as the  Contract  Owner  under the
      applicable Rider.

Your surviving spouse may also select one of the options listed above.

If the Beneficiary is a company or other legal entity, then the Beneficiary must
receive the Death  Benefit in a lump sum,  and the options  listed above are not
available.

Different  rules may apply to  Contracts  issued in  connection  with  Qualified
Plans.

ENHANCED  DEATH BENEFIT RIDER:  When you purchase your Contract,  you may select
the Enhanced  Death Benefit Rider.  If you are not an  individual,  the Enhanced
Death Benefit applies only to the  Annuitant's  death. If you select this rider,
the Death Benefit will be the greater of the value  provided in your Contract or
the Enhanced  Death  Benefit.  The Enhanced Death Benefit will be the greater of
the Enhanced Death Benefit A and Enhanced  Death Benefit B. As described  below,
we will charge a higher  mortality  and  expense  risk charge if you select this
Rider.

ENHANCED  DEATH  BENEFIT A. At issue,  Enhanced  Death Benefit A is equal to the
initial  Purchase  Payment.  After issue,  Enhanced  Death Benefit A is adjusted
whenever you pay a Purchase  Payment or make a withdrawal  and on each  Contract
Anniversary as follows:

- -    When you pay a Purchase Payment,  we will increase Enhanced Death Benefit A
     by the amount of the Purchase Payment;

- -    When you make a withdrawal,  we will decrease Enhanced Death Benefit A by a
     withdrawal adjustment, as described below; and

- -    On each Contract Anniversary, we will set Enhanced Death Benefit A equal to
     the greater of the Contract Value on that Contract  Anniversary or the most
     recently calculated Death Benefit A.

If you do not pay any  additional  purchase  payments  or make any  withdrawals,
Enhanced  Death  Benefit A will equal the highest of the  Contract  Value on the
Issue Date and all Contract  Anniversaries  prior to the date we  calculate  the
Death Benefit.

We will  continuously  adjust  Enhanced Death Benefit A as described above until
the oldest  Contract  Owner's 85th  birthday or, if the Contract  Owner is not a
living  individual,  the Annuitant's 85th birthday.  Thereafter,  we will adjust
Enhanced Death Benefit A only for Purchase Payments and withdrawals.

ENHANCED  DEATH BENEFIT B.  Enhanced  Death Benefit B is equal to (a) your total
Purchase Payments, (b) reduced by any withdrawal adjustments and (c) accumulated
daily at an effective  annual rate of 5% per year,  until:  (1) the first day of
the month  following  the oldest  Contract  owner's 85th  birthday or (2) if the
Contract  Owner is a  company  or  other  legal  entity,  the  Annuitant's  85th
birthday.  Thereafter,  we will only adjust  Enhanced Death Benefit B to reflect
additional  Purchase  Payments and  withdrawals.  Enhanced  Death Benefit B will
never be greater than the maximum  death  benefit  allowed by any  nonforfeiture
laws which govern the Contract.

The  withdrawal  adjustment for both Enhanced Death Benefit A and Enhanced Death
Benefit B will equal (a)  divided by (b),  with the  result  multiplied  by (c),
where:

(a)  = the withdrawal amount;

(b)  = the Contract Value immediately before the withdrawal; and

(c)  =  the  most  recently  calculated  Enhanced  Death  Benefit  A  or  B,  as
        appropriate.

BENEFICIARY.  You  name  the  Beneficiary.  You may  name a  Beneficiary  in the
application.  You may change the Beneficiary or add additional  Beneficiaries at
any time before the Annuity  Date. We will provide a form to be signed and filed
with us.

Your changes in  Beneficiary  take effect when we receive them,  effective as of
the date you signed the form. Until we receive your change instructions,  we are
entitled  to rely on your most  recent  instructions  in our  files.  We are not
liable for making a payment to a Beneficiary shown in our files or treating that
person in any other  respect  as the  Beneficiary.  Accordingly,  if you wish to
change your beneficiary, you should deliver your instructions to us promptly.

If you did not name a  Beneficiary  or if the  named  Beneficiary  is no  longer
living, the Beneficiary will be:

- -  your spouse if he or she is still alive; or, if he or she is no longer alive,

- -  your surviving children equally; or if you have no surviving children,

- -  your estate.

If you name more than one  Beneficiary,  we will divide the Death  Benefit among
your Beneficiaries  according to your most recent written  instructions.  If you
have not given us written  instructions,  we will pay the Death Benefit in equal
shares to the  Beneficiaries.  If one of the  Beneficiaries  dies before you, we
will divide the Death Benefit among the surviving Beneficiaries.

Different  rules may apply to  Contracts  issued in  connection  with  Qualified
Plans.

CONTRACT  LOANS  FOR  401(a),  401(k),  AND  403(b)  CONTRACTS.  Subject  to the
restrictions described below, we will make loans to the Owner of a Contract used
in  connection  with a Tax  Sheltered  Annuity Plan ("TSA  Plan") under  Section
403(b)  of the Tax  Code,  or an Owner of a  Contract  purchased  by a  pension,
profit-sharing,  or other similar plan qualified under Section 401(a) of the Tax
Code (a "401 Plan"),  including a Section  401(k) plan,  where a plan trustee is
the Owner. Loans are not available under Non-Qualified  Contracts.  We will only
make loans  after the free look period and before  annuitization.  All loans are
subject to the terms of the Contract, the relevant Plan, and the Tax Code, which
impose restrictions on loans.

We will  not  make a loan to you if the  total  of the  requested  loan and your
unpaid  outstanding  loans  will be  greater  than the  Surrender  Value of your
Contract on the date of the loan. In addition, we will not make a loan to you if
the total of the requested loan and all of the plan participant's Contract loans
under TSA plans and 401 plans is more than the lesser of (a) or (b) where:

(a)  equals  $50,000  minus the excess of the highest  outstanding  loan balance
     during the prior 12 months over the current outstanding loan balance; and

(b)  equals the greater of $10,000 or 1/2 of the Surrender Value.

The minimum loan amount is $1,000.

To request a Contract  loan,  write to us at the address given on the first page
of the  prospectus.  You alone are  responsible  for ensuring that your loan and
repayments comply with tax requirements.  Loans made before the Annuity Date are
generally  treated as  distributions  under the Contract,  and may be subject to
withholding   and  tax  penalties  for  early   distributions.   Some  of  these
requirements  are  stated  in  Section  72 of the Tax Code and Title 1 of ERISA.
Please seek advice from your plan administrator or tax advisor.

When we make a loan,  we will  transfer an amount  equal to the loan amount from
the Separate  Account and/or the Fixed Account to the Loan Account as collateral
for the loan.  You may select from which  account(s) to transfer the loan value.
However,  we will not  transfer  amounts  from the  Fixed  Account  in an amount
greater than the total amount of the loan  multiplied  by the ratio of the value
of the Fixed Account to the Contract Value  immediately  before the loan. If you
do not give us instructions,  we will first transfer to the Loan Account amounts
from the Separate  Account in  proportion to the assets in each  Subaccount.  If
your loan amount is greater than your Contract Value in the Subaccounts, we will
transfer the remaining required collateral from the Fixed Account.

We will not charge a Withdrawal  Charge on the loan or on the transfer  from the
Subaccounts  or the  Fixed  Account.  We  may,  however,  apply a  Market  Value
Adjustment to a transfer  from the Fixed Account to the Loan Account.  If we do,
we will  increase or decrease the amount  remaining in the Fixed  Account by the
amount of the Market Value Adjustment, so that the net amount transferred to the
Loan Account will equal the desired loan amount.

We will credit interest to the amounts in the Loan Account.  The annual interest
rate  credited  to the Loan  Account  will be the greater of: (a) 3%; or (b) the
loan interest rate minus 2.25%. The value of the amounts in the Loan Account are
not affected by the changes in the value of the Subaccounts.

When you take out a loan,  we will set the loan  interest  rate.  That rate will
apply to your loan until it is repaid. From time to time, we may change the loan
interest rate  applicable to new loans.  We also reserve the right to change the
terms of new loans.

We will subtract the outstanding  Contract loan balance,  including  accrued but
unpaid interest, from:

(1) the Death Benefit;

(2) surrender proceeds;

(3) the amount available for partial withdrawal; and

(4) the amount applied on the Annuity Date to provide annuity payments.

Usually you must repay a Contract loan within five years of the date the loan is
made. Scheduled payments must be level, amortized over the repayment period, and
made at least  quarterly.  We may permit a repayment period of 15 or 30 years if
the loan  proceeds are used to acquire  your  principal  residence.  We may also
permit other repayment periods.

You must mark your loan  repayments  as such.  We will  assume  that any payment
received from you is a Purchase Payment, unless you tell us otherwise.

If you do not make a loan payment when due, we will continue to charge  interest
on your loan. We also will declare the entire loan in default.  We will subtract
the defaulted  loan balance plus accrued  interest from any future  distribution
under the Contract  and keep it in payment of your loan.  Any  defaulted  amount
plus interest will be treated as a  distribution  for tax purposes (as permitted
by law). As a result,  you may be required to pay taxes on the defaulted amount,
incur the early withdrawal tax penalty,  and be subject to mandatory 20% federal
withholding.

If the total loan  balance  exceeds the  Surrender  Value,  we will mail written
notice to your last known  address.  The notice will state the amount  needed to
maintain  the  Contract in force.  If we do not  receive  payment of this amount
within 31 days after we mail this notice, we will terminate your Contract.

We may defer  making any loan for 6 months  after you ask us for a loan,  unless
the loan is to pay a premium to us.

WITHDRAWALS (REDEMPTIONS).  Except as explained below, you may redeem a Contract
for all or a portion of its  Contract  Value  before the  Annuity  Date.  We may
impose a  Withdrawal  Charge,  which  would  reduce the amount  paid to you upon
redemption.  The Withdrawal Charges are described on page [ ] below. Withdrawals
from  the  Fixed  Account  may be  increased  or  decreased  by a  Market  Value
Adjustment, as described in "Market Value Adjustment" on page [ ] above.

In general,  you must  withdraw at least $50 at a time.  You may also withdraw a
lesser amount if you are withdrawing  your entire  interest in a Subaccount.  If
your request for a partial  withdrawal  would reduce the Contract  Value to less
than $500, we may treat it as a request for a withdrawal of your entire Contract
Value, as described in "Minimum  Contract Value" on page [ ]. Your Contract will
terminate if you withdraw all of your Contract Value.

We may be  required  to  withhold  20% of  withdrawals  and  distributions  from
Contracts  issued in connection  with certain  Qualified  Plans, as described on
page [ ] below.  Withdrawals  also  may be  subject  to a 10%  penalty  tax,  as
described on page [ ] below.

To  make a  withdrawal,  you  must  send  us a  written  withdrawal  request  or
systematic withdrawal program enrollment form. You may obtain the required forms
from  us at the  address  and  phone  number  given  on the  first  page of this
prospectus.  We will not honor your request  unless the required  form  includes
your Tax I.D. Number (E.G.,  Social Security  Number) and provides  instructions
regarding withholding of income taxes.

For partial  withdrawals,  you may allocate the amount among the Subaccounts and
the Fixed Account.  If we do not receive  allocation  instructions  from you, we
usually  will  allocate  the  partial  withdrawal   proportionately   among  the
Subaccounts  and the Fixed Account based upon the balance of the Subaccounts and
the Fixed Account.  You may not make a partial withdrawal from the Fixed Account
in an amount greater than the total amount of the partial withdrawal  multiplied
by the ratio of the value of the Fixed Account to the Contract Value immediately
before the partial withdrawal.

If you request a total withdrawal, you must send us your Contract. The Surrender
Value will equal the Contract Value minus any applicable  Withdrawal  Charge and
adjusted  by any  applicable  Market  Value  Adjustment.  We also will  deduct a
contract  maintenance  charge  of  $35,  unless  we  have  waived  the  contract
maintenance charge on your Contract as described on page [ ] below. We determine
the Surrender Value based on the Contract Value next computed after we receive a
properly completed  surrender  request.  We will usually pay the Surrender Value
within seven days after the day we receive a completed request form. However, we
may suspend the right of withdrawal  from the Separate  Account or delay payment
for withdrawals for more than seven days in the following circumstances:

(1)  whenever  the New York  Stock  Exchange  ("NYSE")  is  closed  (other  than
     customary weekend and holiday closings);

(2)  when  trading  on  the  NYSE  is  restricted  or an  emergency  exists,  as
     determined  by  the  SEC,  so  that  disposal  of  the  Separate  Account's
     investments or determination of Accumulation  Unit Values is not reasonably
     practicable; or

(3)  at any other time permitted by the SEC for your protection.

In addition,  we may delay payment of the  Surrender  Value in the Fixed Account
for up to 6 months or a shorter  period if required by law. If we delay  payment
from the Fixed  Account for more than 30 days,  we will pay interest as required
by applicable law.

You may withdraw amounts attributable to contributions made pursuant to a salary
reduction agreement (in accordance with Section 403(b)(11) of the Tax Code) only
in the following circumstances:

(1) when you attain age 59 1/2;

(2) when you terminate your employment with the plan sponsor;

(3) upon your death;

(4) upon your disability as defined in Section 72(m)(7) of the Tax Code; or

(5) in the case of hardship.

If you seek a hardship withdrawal, you may only withdraw amounts attributable to
your Purchase Payments; you may not withdraw any earnings.  These limitations on
withdrawals apply to:

(1) salary reduction contributions made after December 31, 1988;

(2) income attributable to such contributions; and

(3) income attributable to amounts held as of December 31, 1988.

The limitations on withdrawals do not affect transfers between certain Qualified
Plans.  Additional  restrictions and limitations may apply to distributions from
any Qualified  Plan.  Tax  penalties may also apply.  You should seek tax advice
regarding any withdrawals or distributions from Qualified Plans.

SUBSTANTIALLY  EQUAL PERIODIC  PAYMENTS.  In general,  earnings on annuities are
taxable as ordinary income upon withdrawal. As described on page 35 below, a 10%
tax penalty is imposed on certain "premature"  payments under annuity contracts.
The tax penalty applies to any payment received before age 59 1/2, to the extent
it is includable  in income and is not subject to an  exception.  The Tax Reform
Act of 1986 clarified an exception to this tax penalty.  This exception is known
as "substantially equal periodic payments."

Generally,  under this  exception  you may take  "substantially  equal  periodic
payments" before age 59 1/2 without incurring the tax penalty.  These "payments"
are withdrawals,  as opposed to an  annuitization of the Contract.  Accordingly,
you may need to pay a Withdrawal  Charge, and withdrawals from the Fixed Account
may be subject to a Market Value Adjustment.

To  qualify  for  this   exception,   the  payments   must  meet  the  following
requirements:

1)   The payments must continue to the later of age 59 1/2 or for five years.

2)   Payments must be established  under one of the approved methods detailed by
     the IRS in IRS Notice 89-25.

3)   You must have separated from service,  if you purchased your Contract under
     a qualified retirement plan or tax sheltered annuity.

If you  modify  the  payment  stream in any way,  except  for reason of death or
disability,  you will loose the exception.  Modification  includes  changing the
amount or timing of the payments,  or making additional  Purchase Payments.  Any
subsequent  periodic  payment  will be subject  to the  penalty  tax,  unless it
qualifies  for  a  different  exception.   In  addition,  in  the  year  of  the
modification,  you will be required to pay the penalty tax (plus  interest) that
you would have been  required to pay on the earlier  payments if this  exception
had not applied.

SYSTEMATIC  WITHDRAWAL PROGRAM. If your Contract was issued in connection with a
Non-Qualified  Plan or IRA, you may  participate  in our  Systematic  Withdrawal
Program.  You must  complete  an  enrollment  form  and send it to us.  You must
complete the  withholding  election  section of the  enrollment  form before the
systematic  withdrawals will begin. You may choose withdrawal payments of a flat
dollar amount, earnings, or a percentage of Purchase Payments. You may choose to
receive systematic withdrawal payments on a monthly, quarterly,  semi-annual, or
annual basis.  Systematic  withdrawals will be deducted from your Subaccount and
Fixed Account balances,  excluding the Dollar Cost Averaging Fixed Account, on a
pro rata basis.

Depending  on  fluctuations  in the net asset value of the  Subaccounts  and the
value of the Fixed Account,  systematic  withdrawals  may reduce or even exhaust
the Contract Value. The minimum amount of each systematic withdrawal is $50.

We will make systematic  withdrawal payments to you or your designated payee. We
may modify or suspend the Systematic  Withdrawal Program and charge a processing
fee for the service. If we modify or suspend the Systematic  Withdrawal Program,
existing systematic withdrawal payments will not be affected.

ERISA  PLANS.  A married  participant  may need  spousal  consent  to  receive a
distribution  from a Contract  issued in connection  with a Qualified  Plan or a
Non-Qualified  Plan  covered  by to Title 1 of  ERISA.  You  should  consult  an
adviser.

MINIMUM  CONTRACT VALUE. If as a result of withdrawals your Contract Value would
be less  than  $500  and you have not made  any  Purchase  Payments  during  the
previous  three  full  calendar  years,  we  may  terminate  your  Contract  and
distribute  its Surrender  Value to you.  Before we do this, we will give you 60
days notice.  We will not terminate your Contract on this ground if the Contract
Value has fallen below $500 due to either a decline in  Accumulation  Unit Value
or the  imposition of fees and charges.  In addition,  in some states we are not
permitted to terminate  Contracts on this ground.  Different  rules may apply to
Contracts issued in connection with Qualified Plans.

CONTRACT CHARGES

We assess charges under the Contract in three ways:

(1)  as deductions from Contract Value for contract  maintenance charges and for
     premium taxes, if applicable;

(2)  as charges  against the assets of the Separate  Account for  administrative
     expenses or for the assumption of mortality and expense risks; and

(3)  as Withdrawal Charges  (contingent  deferred sales charges) subtracted from
     withdrawal and surrender payments.

In addition,  certain  deductions are made from the assets of the Portfolios for
investment management fees and expenses.  Those fees and expenses are summarized
in the Fee Tables on pages [ ], and described more fully in the Prospectuses and
Statements of Additional Information for the Portfolios.

MORTALITY AND EXPENSE RISK CHARGE. We deduct a mortality and expense risk charge
from each  Subaccount  during each Valuation  Period.  The mortality and expense
risk  charge is equal,  on an annual  basis,  to 1.30% of the  average net asset
value of each  Subaccount.  The  mortality  risks  arise  from  our  contractual
obligations:

(1)  to make  annuity  payments  after  the  Annuity  Date  for the  life of the
     Annuitant(s);

(2)  to waive the Withdrawal Charge upon your death; and

(3)  to  provide  the  Death  Benefit  prior to the  Annuity  Date.  A  detailed
     explanation of the Death Benefit may be found beginning on page [ ] above.

The expense risk is that it may cost us more to administer the Contracts and the
Separate  Account than we receive from the contract  maintenance  charge and the
administrative  expense  charge.  We guarantee  the  mortality  and expense risk
charge and we cannot  increase  it. We assess the  mortality  and  expense  risk
charge during both the Accumulation Period and the Annuity Period.

If you select the Enhanced Death Benefit Rider,  your mortality and expense risk
charge will be 1.50% of average net asset value of each Subaccount.  We charge a
higher  mortality and expense risk charge for the Rider to compensate us for the
additional  risk that we accept by  providing  the Rider.  We will  calculate  a
separate  Accumulation Unit Value for the base Contract,  and for Contracts with
the Rider,  in order to reflect the difference in the mortality and expense risk
charges.

ADMINISTRATIVE CHARGES.

CONTRACT  MAINTENANCE CHARGE. We charge an annual contract maintenance charge of
$35 on your  Contract.  The amount of this charge is guaranteed not to increase.
This  charge  reimburses  us for  our  expenses  incurred  in  maintaining  your
Contract.

Before the  Annuity  Date,  we assess the  contract  maintenance  charge on each
Contract  Anniversary.  To obtain payment of this charge, on a pro rata basis we
will allocate this charge among the  Subaccounts  and the Fixed Account to which
you have allocated your Contract Value, and redeem Accumulation Units and reduce
your interest in the Fixed Account accordingly. We will waive this charge if you
pay more than  $50,000  in  Purchase  Payments  or if you  allocate  all of your
Contract  Value to the Fixed Account.  If you surrender  your Contract,  we will
deduct the full $35 charge as of the date of  surrender,  unless  your  Contract
qualifies for a waiver.

After the Annuity Date, we will subtract this charge in equal parts from each of
your  annuity  payments.  We will waive this charge if on the Annuity  Date your
Contract  Value is $50,000 or more or if all of your annuity  payments are Fixed
Annuity payments.

ADMINISTRATIVE  EXPENSE CHARGE. We deduct an administrative  expense charge from
each Subaccount during each Valuation Period. This charge is equal, on an annual
basis, to 0.10% of the average net asset value of the  Subaccounts.  This charge
is designed to compensate us for the cost of administering the Contracts and the
Separate Account. The administrative  expense charge is assessed during both the
Accumulation Period and the Annuity Period.

TRANSFER FEE. We currently are waiving the transfer fee. The Contract,  however,
permits  us to charge a transfer  fee of $10 on the  second and each  subsequent
transaction in each calendar  month in which  transfer(s)  are effected  between
Subaccount(s) and/or the Fixed Account. We will notify you if we begin to charge
this fee.  We will not charge a  transfer  fee on  transfers  that are part of a
Dollar Cost Averaging or Portfolio Rebalancing program.

The  transfer  fee will be  deducted  from  Contract  Value that  remains in the
Subaccount(s)  or Fixed Account from which the transfer was made. If that amount
is  insufficient  to pay the  transfer  fee,  we will  deduct  the fee  from the
transferred amount.

SALES CHARGES.

WITHDRAWAL  CHARGE.  We may charge a  Withdrawal  Charge,  which is a contingent
deferred sales charge, upon certain withdrawals.

As a general  rule,  the  Withdrawal  Charge  equals a  percentage  of  Purchase
Payments withdrawn that are: (a) less than eight years old; and (b) not eligible
for a free withdrawal.  The applicable  percentage depends on how many years ago
you made the Purchase Payment being withdrawn, as shown in this chart:

             CONTRIBUTION                WITHDRAWAL CHARGE
                 YEAR                        PERCENTAGE
- ---------------------------------------  ------------------
First..................................          8%
Second and Third.......................          7%
Fourth and Fifth.......................          6%
Sixth..................................          5%
Seventh................................          4%
Eighth.................................          3%
Ninth and later........................          0%

When we calculate the Withdrawal  Charge,  we do not take any applicable  Market
Value Adjustment into consideration.

We subtract the Withdrawal  Charge from the Contract Value  remaining after your
withdrawal.  As a result,  the decrease in your  Contract  Value will be greater
than the withdrawal amount requested and paid.

For purposes of determining the Withdrawal  Charge, the Contract Value is deemed
to be withdrawn in the following order:

FIRST.  Earnings -- the current Contract Value minus all Purchase  Payments that
have  not  previously  been  withdrawn;   Credit  Enhancements  are  treated  as
"earnings" for this purpose;

SECOND.  "Old Purchase  Payments" -- Purchase  Payments received by us more than
eight  years  before  the date of  withdrawal  that  have  not  been  previously
withdrawn;

THIRD.  Any additional  amounts  available as a "Free  Withdrawal," as described
below;

FOURTH.  "New Purchase  Payments" -- Purchase  Payments received by us less than
eight  years  before the date of  withdrawal.  These  Payments  are deemed to be
withdrawn on a first-in, first-out basis.

No Withdrawal Charge is applied in the following situations:

- -    on annuitization;

- -    the payment of a death benefit;

- -    a free withdrawal amount, as described on page 48 below;

- -    certain  withdrawals  for Contracts  issued under 403(b) plans or 401 plans
     under our prototype as described on page 49 below;

- -    withdrawals taken to satisfy IRS minimum distribution rules;

- -    withdrawals that qualify for one of the waiver benefits described at page
     [ ] below; and


- -    withdrawals  under  Contracts  issued to employees of Lincoln  Benefit Life
     Company  or its  affiliate,  Surety  Life  Insurance  Company,  or to their
     spouses  or minor  children  if these  individuals  reside  in the State of
     Nebraska.


We will never  waive or  eliminate  a  Withdrawal  Charge  where such  waiver or
elimination  would  be  unfairly  discriminatory  to any  person  or where it is
prohibited by state law.

We use the amounts obtained from the Withdrawal  Charge to pay sales commissions
and other  promotional or  distribution  expenses  associated with marketing the
Contracts.  To the extent  that the  Withdrawal  Charge does not cover all sales
commissions and other  promotional or distribution  expenses,  we may use any of
our  corporate  assets,  including  potential  profit  which may arise  from the
mortality and expense risk charge or any other  charges or fee described  above,
to make up any difference.

Withdrawals  may also be subject to tax  penalties  or income tax. The amount of
your  withdrawal  may be  affected  by a  Market  Value  Adjustment.  Additional
restrictions  may apply to Contracts held in Qualified Plans. We outline the tax
requirements  applicable to withdrawals on pages 51-52 below. You should consult
your own tax counsel or other tax advisers regarding any withdrawals.

FREE WITHDRAWAL.  Withdrawals of the following  amounts are never subject to the
Withdrawal Charge:

- -    In any Contract Year, the greater of: (a) earnings that have not previously
     been withdrawn; or (b) 15 percent of New Purchase Payments; and

- -    Any Old Purchase Payments that have not been previously withdrawn.

Credit Enhancements are treated as earnings for purposes of determining the free
withdrawal  amount.  However,  even if you do not owe a  Withdrawal  Charge on a
particular  withdrawal,  you may still owe taxes or penalty taxes, or be subject
to a Market Value Adjustment.  The tax treatment of withdrawals is summarized on
pages [ ] below.

WAIVER BENEFITS

GENERAL.  If  approved  in your  state,  we will offer the two  waiver  benefits
described below. In general,  if you qualify for one of these benefits,  we will
permit you to make one or more partial or full  withdrawals  without  paying any
otherwise applicable Withdrawal Charge or Market Value Adjustment. While we have
summarized those benefits here, you should consult your Contract for the precise
terms of the waiver benefits.

Some Qualified Plans may not permit you to utilize these benefits. Also, even if
you do not need to pay our  Withdrawal  Charge  because of these  benefits,  you
still may be required to pay taxes or tax penalties on the amount withdrawn. You
should  consult your tax adviser to determine the effect of a withdrawal on your
taxes.

CONFINEMENT  WAIVER  BENEFIT.  Under this benefit,  we will waive the Withdrawal
Charge and Market Value Adjustment on all withdrawals under your Contract if the
following conditions are satisfied:

(1)  Any Contract owner or the Annuitant,  if the Contract is owned by a company
     or other  legal  entity,  is  confined  to a long term care  facility  or a
     hospital for at least 90 consecutive  days. The insured must enter the long
     term care facility or hospital at least 30 days after the Issue Date;

(2)  You request the  withdrawal no later than 90 days  following the end of the
     Insured's stay at the long term care facility or hospital. You must provide
     written proof of the stay with your withdrawal request; and

(3)  A physician  must have  prescribed  the stay and the stay must be medically
     necessary.

You may not claim this benefit if the physician  prescribing  the insured's stay
in a long  term  care  facility  is the  insured  or a member  of the  insured's
immediate family.

TERMINAL  ILLNESS  WAIVER  BENEFIT.  Under  this  benefit,  we  will  waive  any
Withdrawal  Charge and Market Value  Adjustment  on all  withdrawals  under your
Contract  if, at least 30 days after the Issue Date,  you or the  Annuitant  are
diagnosed with a terminal illness. We may require  confirmation of the diagnosis
as provided in the Contract.

WAIVER  OF  WITHDRAWAL  CHARGE  FOR  CERTAIN  QUALIFIED  PLAN  WITHDRAWALS.  For
Contracts  issued  under a Section  403(b)  plan or a Section 401 plan under our
prototype, we will waive the Withdrawal Charge when:

(1)  the Annuitant  becomes disabled (as defined in Section 72(m)(7)) of the Tax
     Code;

(2)  the Annuitant  reaches age 59 1/2 and at least 5 Contract Years have passed
     since the Contract was issued;

(3)  at least 15 Contract Years have passed since the Contract was issued.

Our prototype is a Section 401 Defined  Contribution  Qualified Retirement plan.
This plan may be established as a Money Purchase plan, a Profit Sharing plan, or
a paired plan (Money Purchase and Profit Sharing).  For more  information  about
our prototype plan, call us at 1-800-525-9287.

PREMIUM  TAXES.  We will  charge  premium  taxes or other  state or local  taxes
against the Contract Value,  including  Contract Value that results from amounts
transferred from existing policies (Section 1035 exchange) issued by us or other
insurance companies. Some states assess premium taxes when Purchase Payments are
made;  others assess premium taxes when annuity  payments  begin. We will deduct
any applicable premium taxes upon full surrender, death, or annuitization.
Premium taxes generally range from 0% to 3.5%.

DEDUCTION FOR SEPARATE ACCOUNT INCOME TAXES. We are not currently  maintaining a
provision for taxes.  In the future,  however,  we may establish a provision for
taxes if we  determine,  in our sole  discretion,  that we will incur a tax as a
result of the operation of the Separate Account. We will deduct for any taxes we
incur as a result of the  operation of the Separate  Account,  whether or not we
previously made a provision for taxes and whether or not it was sufficient.  Our
status under the Tax Code is briefly  described in the  Statement of  Additional
Information.

OTHER  EXPENSES.  You indirectly bear the charges and expenses of the Portfolios
whose shares are held by the  Subaccounts  to which you allocate  your  Contract
Value.  For a summary of current  estimates of those charges and  expenses,  see
pages [ ] above. For more detailed information about those charges and expenses,
please refer to the prospectuses for the appropriate Portfolios.  We may receive
compensation from the investment advisers or administrators of the Portfolios in
connection  with  administrative  service and cost  savings  experienced  by the
investment advisers or administrators.

                               FEDERAL TAX MATTERS

INTRODUCTION

THE  FOLLOWING  DISCUSSION  IS GENERAL AND IS NOT  INTENDED AS TAX ADVICE.  ONLY
FEDERAL  INCOME TAX ISSUES ARE  ADDRESSED.  LINCOLN  BENEFIT  MAKES NO GUARANTEE
REGARDING THE TAX TREATMENT OF ANY CONTRACT OR TRANSACTION INVOLVING A CONTRACT.
Federal,  state,  local and other tax  consequences  of  ownership or receipt of
distributions under an annuity contract depend on your individual circumstances.
If  you  are  concerned   about  any  tax   consequences   of  your   individual
circumstances, you should consult a competent tax adviser.

TAXATION OF ANNUITIES IN GENERAL

TAX DEFERRAL.  Generally,  you are not taxed on increases in the Contract  Value
until a distribution occurs. This rule applies only where:

(1)  the owner is a natural person,

(2)  the  investments  of the  Separate  Account  are  "adequately  diversified"
     according to Treasury Department regulations, and

(3)  Lincoln Benefit is considered the owner of the Separate  Account assets for
     federal income tax purposes.

Non-natural  Owners.  As a general rule,  annuity contracts owned by non-natural
persons  such as  corporations,  trusts,  or other  entities  are not treated as
annuity contracts for federal income tax purposes.  Any increase in the value of
such  contracts  is taxed as  ordinary  income  received or accrued by the owner
during the taxable year. Please see the Statement of Additional  Information for
a discussion of several  exceptions  to the general rule for contracts  owned by
non-natural persons.

Diversification  Requirements.  For a contract  to be treated as an annuity  for
federal income tax purposes,  the  investments  in the Separate  Account must be
"adequately  diversified"  consistent with standards  under Treasury  Department
regulations.  If the  investments  in the  Separate  Account are not  adequately
diversified, the Contract will not be treated as an annuity contract for federal
income tax  purposes.  As a result,  the income on the Contract will be taxed as
ordinary  income  received  or accrued by the owner  during  the  taxable  year.
Although  Lincoln  Benefit does not have control  over the  Portfolios  or their
investments, we expect the Portfolios to meet the diversification requirements.

Ownership Treatment. The IRS has stated that you will be considered the owner of
Separate  Account assets if you possess  incidents of ownership in those assets,
such as the ability to exercise  investment control over the assets. At the time
the diversification  regulations were issued, the Treasury Department  announced
that the regulations do not provide guidance  concerning  circumstances in which
investor control of the Separate Account investments may cause an investor to be
treated as the owner of the  Separate  Account.  The  Treasury  Department  also
stated that future  guidance  would be issued  regarding  the extent that owners
could direct  sub-account  investments  without  being  treated as owners of the
underlying assets of the Separate Account.

Your rights under this contract are different than those described by the IRS in
rulings  in which it found that  contract  owners  were not  owners of  Separate
Account  assets.  For  example,  you have the choice to  allocate  premiums  and
contract values among more investment options. Also, you may be able to transfer
among investment options more frequently than in such rulings. These differences
could result in you being treated as the owner of the Separate Account.  If this
occurs,  income and gain from the Separate Account assets would be includible in
your gross  income.  Lincoln  Benefit does not know what  standards  will be set
forth in any regulations or rulings which the Treasury  Department may issue. It
is possible that future  standards  announced by the Treasury  Department  could
adversely  affect the tax  treatment of your  contract.  We reserve the right to
modify the Contract as necessary to attempt to prevent you from being considered
the federal tax owner of the assets of the Separate Account. However, we make no
guarantee that such modification to the Contract will be successful.

Taxation of Partial and Full Withdrawals. If you make a partial withdrawal under
a  non-qualified  Contract,  amounts  received  are  taxable  to the  extent the
Contract Value,  without regard to surrender charges,  exceeds the investment in
the Contract.  The  investment in the Contract is the gross premium paid for the
Contract minus any amounts previously received from the Contract if such amounts
were  properly  excluded from your gross income.  Credit  Enhancements  provided
under a Contract  are not  treated as Purchase  Payments  and  therefore  do not
increase your investment in the Contract. If you make a partial withdrawal under
a qualified  Contract,  the portion of the payment  that bears the same ratio to
the total payment that the investment in the contract (i.e.,  nondeductible  IRA
contributions, after tax contributions to qualified plans) bears to the contract
value, is excluded from your income.  You should contact a competent tax advisor
with respect to the potential tax consequences of a Market Value Adjustment,  as
no  definitive  guidance  exists on the proper  tax  treatment  of Market  Value
Adjustments.  If you make a full withdrawal under a non-qualified  Contract or a
qualified  Contract,  the amount  received will be taxable only to the extent it
exceeds the investment in the contract.

"Nonqualified   distributions"   from  Roth  IRAs  are   treated  as  made  from
contributions  first and are  included  in gross  income only to the extent that
distributions exceed contributions. "Qualified distributions" from Roth IRAs are
not included in gross income.  "Qualified  distributions"  are any distributions
made  more  than  five  taxable  years  after  the  taxable  year  of the  first
contribution to any Roth IRA and which are:

- -    made on or after the date the  individual  attains  age 59 1/2, - made to a
     beneficiary  after the owner's  death,  -  attributable  to the owner being
     disabled, or

- -    for a first time home purchase  (first time home purchases are subject to a
     lifetime limit of $10,000).

If you transfer a nonqualified Contract without full and adequate  consideration
to a person  other  than  your  spouse  (or to a  former  spouse  incident  to a
divorce), you will be taxed on the difference between the Contract value and the
investment in the Contract at the time of transfer. Except for certain qualified
contracts, any amount you receive as a loan under a Contract, and any assignment
or pledge (or agreement to assign or pledge) of the Contract Value is treated as
a withdrawal of such amount or portion.

Taxation of Annuity Payments. Generally, the rule for income taxation of annuity
payments  received from a nonqualified  Contract provides for the return of your
investment in the Contract in equal  tax-free  amounts over the payment  period.
The balance of each payment received is taxable. For fixed annuity payments, the
amount  excluded  from income is determined  by  multiplying  the payment by the
ratio of the  investment  in the Contract  (adjusted  for any refund  feature or
period certain) to the total expected value of annuity  payments for the term of
the Contract.  If you elect variable annuity payments,  the amount excluded from
taxable  income is determined by dividing the  investment in the Contract by the
total number of expected  payments.  The annuity  payments will be fully taxable
after the total amount of the investment in the Contract is excluded using these
ratios.  If you die, and annuity  payments  cease before the total amount of the
investment in the contract is recovered,  the unrecovered amount will be allowed
as a deduction for your last taxable year.

Taxation of Annuity Death Benefits. Death of an owner, or death of the annuitant
if the Contract is owned by a non-natural  person,  will cause a distribution of
Death Benefits from a Contract.  Generally,  such amounts are included in income
as follows:

(1)  if distributed in a lump sum, the amounts are taxed in the same manner as a
     full withdrawal, or

(2)  if distributed  under an annuity option,  the amounts are taxed in the same
     manner as an annuity  payment.  Unlike some other assets,  a holder's basis
     for an annuity is not  increased  or  decreased to the fair market value of
     the Contract on the date of death.  Please see the  Statement of Additional
     Information for more detail on distribution at death requirements.

Penalty Tax on Premature Distributions. A 10% penalty tax applies to the taxable
amount of any premature  distribution from a nonqualified  Contract. The penalty
tax generally  applies to any distribution made prior to the date you attain age
59 1/2. However, no penalty tax is incurred on distributions:

(1)  made on or after the date the owner attains age 59 1/2;

(2)  made as a result of the owner's death or disability;

(3)  made in substantially equal periodic payments over the owner's life or life
     expectancy,

(4)  made under an immediate annuity; or

(5)  attributable to investment in the contract before August 14, 1982.

You should consult a competent tax advisor to determine if any other  exceptions
to the  penalty  apply  to your  situation.  Similar  exceptions  may  apply  to
distributions from qualified Contracts.

Aggregation of Annuity Contracts.  All non-qualified  deferred annuity contracts
issued by Lincoln  Benefit  (or its  affiliates)  to the same  owner  during any
calendar  year will be  aggregated  and  treated  as one  annuity  contract  for
purposes of determining the taxable amount of a distribution.

Tax Qualified Contracts

Contracts may be used as investments with certain Qualified Plans such as:

- -    Individual Retirement Annuities or Accounts (IRAs) under Section 408 of the
     Code;

- -    Roth IRAs under Section 408A of the Code;

- -    Simplified Employee Pension Plans under Section 408(k) of the Code;

- -    Savings  Incentive  Match Plans for Employees  (SIMPLE) Plans under Section
     408(p) of the Code;

- -    Tax Sheltered Annuities under Section 403(b) of the Code;

- -    Corporate and Self Employed Pension and Profit Sharing Plans; and

- -    State  and  Local   Government   and   Tax-Exempt   Organization   Deferred
     Compensation Plans.

In the case of certain  Qualified  Plans,  the terms of the plans may govern the
right to benefits, regardless of the terms of the Contract.

Restrictions Under Section 403(b) Plans. Section 403(b) of the Tax Code provides
tax-deferred  retirement  savings plans for employees of certain  non-profit and
educational organizations.  Under Section 403(b), any Contract used for a 403(b)
plan  must  provide  that   distributions   attributable  to  salary   reduction
contributions  made  after  12/31/88,  and  all  earnings  on  salary  reduction
contributions, may be made only on or after the date the employee:

- -    attains age 59 1/2,

- -    separates from service,

- -    dies,

- -    becomes disabled, or

- -    on account of hardship (earnings on salary reduction  contributions may not
     be distributed on the account of hardship).

These  limitations do not apply to withdrawals where Lincoln Benefit is directed
to transfer some or all of the Contract Value to another '403(b) plan.

Income Tax Withholding

Lincoln  Benefit is required to withhold  federal income tax at a rate of 20% on
all  "eligible  rollover  distributions"  unless  you  elect  to make a  "direct
rollover" of such amounts to another  qualified plan or IRA.  Eligible  rollover
distributions  generally  include all  distributions  from qualified  Contracts,
excluding IRAs, with the exception of:

(1)  required minimum distributions, or

(2)  a series of substantially  equal periodic payments made over a period of at
     least 10 years, or,

(3)  over the life (joint lives) of the participant (and beneficiary).

Lincoln  Benefit may be required to withhold  federal and state  income taxes on
any distributions from either  non-qualified or qualified Contracts that are not
eligible  rollover  distributions  unless you notify us of your  election to not
have taxes withheld.

DESCRIPTION OF LINCOLN BENEFIT LIFE
COMPANY AND THE SEPARATE ACCOUNT

LINCOLN  BENEFIT  LIFE  COMPANY.  Lincoln  Benefit  Life Company is a stock life
insurance company organized under the laws of the state of Nebraska in 1938. Our
legal domicile and principal business address is 206 South 13th Street, Lincoln,
Nebraska.  Lincoln  Benefit  is a  wholly  owned  subsidiary  of  Allstate  Life
Insurance  Company  ("Allstate Life" or "ALIC"),  a stock life insurance company
incorporated under the laws of the State of Illinois.  Allstate Life is a wholly
owned   subsidiary   of   Allstate    Insurance   Company   ("AIC"),   a   stock
property-liability  insurance company  incorporated  under the laws of Illinois.
All outstanding  capital stock of Allstate is owned by The Allstate  Corporation
("Allstate").

We are authorized to conduct life insurance and annuity business in the District
of Columbia, Guam, U.S. Virgin Islands and all states except New York. We intend
to market the Contract  everywhere we conduct  variable  annuity  business.  The
Contracts  offered by this prospectus are issued by us and will be funded in the
Separate Account and/or the Fixed Account.

Under our reinsurance agreements with Allstate Life,  substantially all contract
related  transactions are transferred to Allstate Life.  Through our reinsurance
agreements  with  Allstate  Life,  substantially  all of the assets  backing our
reinsured  liabilities  are owned by Allstate Life.  These assets  represent our
general account and are invested and managed by Allstate Life. Accordingly,  the
results of operations with respect to applications received and contracts issued
by Lincoln Benefit are not reflected in our consolidated  financial  statements.
The amounts  reflected in our consolidated  financial  statements relate only to
the  investment of those assets of Lincoln  Benefit that are not  transferred to
Allstate Life under the reinsurance agreements. While the reinsurance agreements
provide us with  financial  backing  from  Allstate  Life,  it does not create a
direct contractual relationship between Allstate Life and you.

Under the Company's reinsurance  agreements with ALIC, the Company reinsures all
reserve  liabilities  with ALIC except for  variable  contracts.  The  Company's
variable  contract  assets  and  liabilities  are  held  in  legally-segregated,
unitized  Separate  Accounts  and are  retained  by the  Company.  However,  the
transactions  related to such variable contracts such as premiums,  expenses and
benefits are transferred to ALIC.

Lincoln  Benefit is highly rated by independent  agencies,  including A.M. Best,
Moody's,  and  Standard & Poor's.  These  ratings  are based on our  reinsurance
agreements with  Allstate  Life,  and  reflect  financial  soundness  and strong
operating  performance.  The ratings are not  intended to reflect the  financial
strength or investment  experience of the Separate Account.  We may from time to
time advertise these ratings in our sales literature.

CONSOLIDATED FINANCIAL STATEMENTS OF LINCOLN BENEFIT. The Company's consolidated
financial statements and notes thereto are included in this Prospectus beginning
on page F-1. You should consider those consolidated financial statements only as
bearing on Lincoln  Benefit's  ability to meet its obligations under the Policy.
They do not  relate to the  investment  performance  of the  assets  held in the
Separate  Account.  The financial  statements  for the Separate  Account are set
forth in the Statement of Additional Information.


SELECTED  FINANCIAL DATA. The following  selected financial data for the Company
should be read in conjunction  with the  consolidated  financial  statements and
notes thereto included in the prospectus beginning on page F-1.



                          LINCOLN BENEFIT LIFE COMPANY
                            SELECTED FINANCIAL DATA
                                 (IN THOUSANDS)

YEAR-END FINANCIAL DATA    1998        1997        1996       1995       1994
- -----------------------  ---------   --------   ---------   --------   -------
For the Years Ended
  December 31:
Income Before
  Income Tax Expense... $   10,374  $  10,587  $   8,603  $   7,838  $   4,641
Net Income.............      6,670      6,852      5,583      5,093      3,036
As of December 31:
Total Assets........... $8,120,008 $7,507,203 $7,108,502 $6,347,097 $5,319,707


INVESTMENTS BY LINCOLN  BENEFIT.  Our general account  assets,  like the general
account assets of other insurance  companies,  including  Allstate Life, must be
invested in accordance with applicable  state laws. These laws govern the nature
and quality of investments that may be made by life insurance  companies and the
percentage  of their  assets that may be  committed  to any  particular  type of
investment.  In  general,  these laws  permit us,  within  specified  limits and
subject to certain  qualifications,  to invest in federal,  state, and municipal
obligations,  corporate bonds,  preferred stocks,  real estate  mortgages,  real
estate and certain  other  investments.  All of our general  account  assets are
available to meet our obligations.

We will primarily  invest our general account assets in  investment-grade  fixed
income securities including the following:

Securities   issued  by  the  United  States   Government  or  its  agencies  or
instrumentalities,  which  may or may not be  guaranteed  by the  United  States
Government;

Debt  instruments,  including  issues of or  guaranteed by banks or bank holding
companies,  and of  corporations,  which our management  deems to have qualities
appropriate for inclusion in our general account;

Commercial mortgages,  mortgage-backed  securities collateralized by real estate
mortgage loans, or securities  collateralized by other assets,  that are insured
or  guaranteed  by the  Federal  Home Loan  Mortgage  Association,  the  Federal
National Mortgage  Association or the Government National Mortgage  Association,
or that have an  investment  grade at time of purchase  within the four  highest
grades  assigned  by  Moody's  Investors  Services,  Inc.  (Aaa,  Aa, A or Baa),
Standard  &  Poor's  Corporation  (AAA,  AA, A or BBB) or any  other  nationally
recognized rating service;

Commercial  paper, cash or cash  equivalents,  and other short-term  investments
having a maturity of less than one year that our  management  considers  to have
investment quality comparable to securities having the ratings stated above.

In addition, interest rate swaps, futures, options, rate caps, and other hedging
instruments may be used solely for non-speculative hedging purposes. Anticipated
use of these financial  instruments  shall be limited to protecting the value of
portfolio  sales or  purchases,  or to enhance  yield  through the creation of a
synthetic security.

In addition,  Lincoln Benefit maintains certain unitized separate accounts which
invest  in  shares  of  open-end  investment   companies  registered  under  the
Investment company Act of 1940, as amended.  The Subaccounts under this Contract
are  subdivisions  of one of those Separate  Accounts.  These  separate  account
assets do not support our obligations under the Fixed Account  provisions of the
Contracts.

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

      The following  discussion  highlights  significant factors influencing the
results of operations and changes in financial  position of Lincoln Benefit Life
Company   ("LBL")  and  its  wholly   owned   subsidiary,   Allstate   Financial
Distributors,   Inc.  (collectively  the  "Company").   It  should  be  read  in
conjunction  with the  consolidated  financial  statements and related notes. To
conform  with the 1998  presentation,  certain  prior  year  amounts  have  been
reclassified.

      LBL is a wholly  owned  subsidiary  of  Allstate  Life  Insurance  Company
("ALIC"),  which is wholly owned by Allstate Insurance Company ("AIC"), a wholly
owned  subsidiary  of The  Allstate  Corporation  ("Corporation").  The  Company
markets a broad line of life insurance and savings products through  independent
insurance agents and brokers.  Life insurance includes traditional products such
as whole life and term life insurance,  as well as variable life, universal life
and other  interest-sensitive  life products.  Savings products include deferred
annuities, such as variable annuities and fixed rate single and flexible premium
annuities,  and  immediate  annuities.  The Company has  identified  itself as a
single segment entity.

      The assets and liabilities  related to flexible premium deferred  variable
annuity  contracts  and  variable  life  policies  are  legally  segregated  and
reflected as Separate  Account assets and  liabilities and carried at fair value
in the  consolidated  statements of financial  position.  Investment  income and
realized  gains and  losses of the  Separate  Accounts  accrue  directly  to the
contractholders (net of fees) and, therefore,  are not included in the Company's
consolidated statements of operations and comprehensive income.

<TABLE>
<CAPTION>

CONSOLIDATED RESULTS OF OPERATIONS

($ in thousands)
                                                             1998              1997            1996
                                                        --------------    ------------    ---------
<S>                                                    <C>               <C>              <C>
Net investment income                                  $      10,240     $      10,570    $       9,519
                                                       =============     =============    =============
Realized capital gains and losses, after-tax           $          87     $          11    $           4
                                                       =============     =============    =============
Operating costs and expenses                           $           -     $           -    $         457
                                                       =============     =============    =============
Net income                                             $       6,670     $       6,852    $       5,583
                                                       =============     =============    =============
Total investments                                      $     162,659     $     148,931    $     139,499
                                                       =============     =============    =============
</TABLE>

      The Company has  reinsurance  agreements  under which  contract and policy
related   transactions   are  transferred   primarily  to  ALIC.  The  Company's
consolidated  results  of  operations  include  only net  investment  income and
realized  capital  gains and losses earned on the assets of the Company that are
not  transferred  under the reinsurance  agreements,  and income provided by the
Company's broker-dealer subsidiary,  Allstate Financial Distributors, Inc. Prior
to December 31, 1996,  the Company  retained a block of paid up life  insurance,
which was ceded to ALIC on that date.

      Net income was $6.7 million in 1998  compared to $6.9 million in 1997,  as
lower net  investment  income was partially  offset by higher  realized  capital
gains and losses.  In 1997,  net income was higher than in 1996 primarily due to
increased net investment income.

      Pretax  net  investment  income  decreased  3.1% to $10.2  million in 1998
primarily  due to lower  income  from the  broker-dealer.  In 1997,  pretax  net
investment income increased by $1.1 million, or 11.0%. The increased  investment
income was due to higher investment  balances,  arising from positive cash flows
from operating activities and increased broker-dealer income.

      In 1997, operating costs and expenses decreased as a result of the cession
of the  block  of paid up life  insurance  and the  expenses  on that  block  of
business that were incurred in 1996.

     Realized  capital gains,  after-tax,  were $87 thousand and $11 thousand in
1998 and 1997,  respectively,  and arose  principally from pre-payments of fixed
income securities.

<TABLE>
<CAPTION>

CONSOLIDATED FINANCIAL POSITION

($ in thousands)
                                                                  1998                 1997
                                                          -----------------   -------------
<S>                                                        <C>                 <C>
Fixed income securities (1)                               $      158,984      $       147,911
Short-term investments                                             3,675                1,020
                                                          --------------      ---------------
         Total investments                                $      162,659      $       148,931
                                                          ==============      ===============
Reinsurance recoverable from ALIC                         $    6,933,084      $     6,732,755
                                                          ==============      ===============
Separate Account assets and liabilities                   $      763,416      $       447,658
                                                          ==============      ===============
Contractholder funds                                      $    6,785,070      $     6,607,130
                                                          ==============      ===============

</TABLE>


(1)  Fixed income securities are carried at fair value. Amortized cost for these
     securities  was  $149,898  and  $141,553  at  December  31,  1998 and 1997,
     respectively.

      Total  investments  increased to $162.7  million at December 31, 1998 from
$148.9  million at December 31, 1997.  The increase was primarily due to amounts
invested from positive cash flows  generated  from  operations  and increases in
market values of fixed income securities.

FIXED INCOME SECURITIES The Company's fixed income securities portfolio consists
of  publicly  traded  corporate  bonds,  mortgage-backed  securities,  and  U.S.
government  bonds. The Company  generally holds its fixed income  securities for
the long term, but has classified all these  securities as available for sale to
allow  maximum  flexibility  in  portfolio  management.  At December  31,  1998,
unrealized net capital gains on the fixed income  securities  portfolio  totaled
$9.1 million  compared to $6.4 million as of December 31, 1997.  The increase in
the unrealized gain position is primarily attributable to lower interest rates.

      At  December  31,  1998,  all of the  Company's  fixed  income  securities
portfolio  was rated  investment  grade,  which is defined  by the  Company as a
security  having a National  Association  of  Insurance  Commissioners  ("NAIC")
rating of 1 or 2, a Moody's rating of Aaa, Aa, A or Baa, or a comparable Company
internal  rating.  The  quality mix of the  Company's  fixed  income  securities
portfolio at December 31, 1998 is presented below.

($ in thousands)
<TABLE>
<CAPTION>

 NAIC
 ratings       Moody's equivalent description              Fair value        Percent to total

<S>            <C>                                         <C>                <C>
    1          Aaa/Aa/A                                    $ 146,533                92.2%
    2          Baa                                            12,451                 7.8%
                                                          -------------       --------------
                                                           $  158,984              100.0%
                                                           ===========         ============
</TABLE>


      At  December  31,  1998  and  1997,   $51.2  million  and  $55.1  million,
respectively,  of the fixed income  portfolio  were invested in  mortgage-backed
securities  ("MBS").  At December 31, 1998, all of the MBS were investment grade
and  approximately  97%  have  underlying  collateral  guaranteed  by  the  U.S.
government entities; thus credit risk is minimal.

      MBS,  however,  are  subject to  interest  rate risk as the  duration  and
ultimate  realized yield are affected by the rate of repayment of the underlying
mortgages.  The Company  attempts to limit  interest rate risk by purchasing MBS
where  cost  does  not  significantly  exceed  par  value,  and  with  repayment
protection  to provide a more certain cash flow to the Company.  At December 31,
1998,  the  amortized  cost of the MBS  portfolio  was  below  par value by $2.4
million and over 23% of the MBS portfolio  was invested in planned  amortization
class  bonds.  This type of MBS is purchased  to provide  additional  protection
against declining interest rates.

      The Company  closely  monitors its fixed income  portfolio for declines in
value that are other than temporary. Securities are placed on non-accrual status
when they are in default or when the receipt of interest payments is in doubt.

     SHORT-TERM  INVESTMENTS The Company's  short-term  investment portfolio was
$3.7 million and $1.0 million at December 31, 1998 and 1997,  respectively.  The
Company  invests  available  cash  balances   primarily  in  taxable  short-term
securities having a final maturity date or redemption date of one year or less.

     CONTRACTHOLDER  FUNDS AND REINSURANCE  RECOVERABLE FROM ALIC Contractholder
funds increased $177.9 million and $185.0 million at December 31, 1998 and 1997,
respectively.  Reinsurance  recoverable  from ALIC increased  $200.3 million and
$188.0  million  at  December  31,  1998 and 1997,  respectively.  In 1998,  the
increase  in  contractholder  funds was due  primarily  to  universal  life-type
policies,  as  higher  sales  and  interest  credited  to  contractholders  were
partially  offset  by  surrenders  and  benefits  paid  on  universal  life-type
policies.   Reinsurance  recoverable  from  ALIC  relates  to  contract  benefit
obligations ceded to ALIC.

     SEPARATE  ACCOUNTS  Separate  Account assets and  liabilities  increased by
$315.8 million,  primarily  attributable to sales of flexible  premium  deferred
variable   annuity  and  variable  life   contracts  and  favorable   investment
performance of the Separate Accounts investment portfolios,  partially offset by
variable annuity surrenders and withdrawals.

MARKET RISK

      Market risk is the risk that the Company  will incur losses due to adverse
changes in equity prices or interest  rates.  The Company's  primary market risk
exposure is to changes in interest rates,  although the Company also has certain
exposures to changes in equity prices.

     INTEREST  RATE RISK  Interest  rate risk is the risk that the Company  will
incur economic  losses due to adverse  changes in interest rates, as the Company
invests substantial funds in interest-sensitive assets.

      One way to quantify  this  exposure is  duration.  Duration  measures  the
sensitivity  of the fair  value of assets to  changes  in  interest  rates.  For
example,  if  interest  rates  increase  1%,  the fair  value of an asset with a
duration of 5 years is expected  to  decrease in value by  approximately  5%. At
December 31, 1998, the Company's asset duration was  approximately  4.3 years, a
slight decrease from the 4.6 years reported for December 31, 1997.

      To calculate duration, the Company projects asset cash flows and discounts
them to a net present  value basis using a risk-free  market rate  adjusted  for
credit quality, sector attributes,  liquidity and other specific risks. Duration
is calculated by revaluing these cash flows at an alternative  level of interest
rates,  and determining the percentage  change in fair value from the base case.
The projections  include  assumptions  (based upon historical market and Company
specific  experience)  reflecting  the impact of changing  interest rates on the
prepayment  and/or  option  features  of  instruments,  where  applicable.  Such
assumptions  relate  primarily  to  mortgage-backed  securities,  collateralized
mortgage obligations, and municipal and corporate obligations.

      Based  upon  the  information  and  assumptions  the  Company  uses in its
duration  calculation  and  interest  rates in  effect  at  December  31,  1998,
management  estimates  that a 100 basis point  immediate,  parallel  increase in
interest  rates ("rate  shock") would  decrease the net fair value of its assets
identified above by approximately $6.8 million, an amount essentially  unchanged
from the amount  reported for December  31, 1997.  The  selection of a 100 basis
point  immediate  rate shock  should not be  construed  as a  prediction  by the
Company's  management of future market  events;  but rather,  to illustrate  the
potential impact of such an event.

      To the extent that actual  results differ from the  assumptions  utilized,
the Company's duration and rate shock measures could be significantly  impacted.
Additionally,  the Company's  calculation assumes that the current  relationship
between  short-term and long-term interest rates (the term structure of interest
rates) will remain constant over time. As a result,  these  calculations may not
fully  capture  the  impact of  non-parallel  changes in the term  structure  of
interest rates and/or large changes in interest rates.

     EQUITY PRICE RISK Equity price risk is the risk that the Company will incur
economic  losses due to adverse  changes in equity prices.  At December 31, 1998
the Company had variable annuity and variable life funds with balances  totaling
$763.4 million.  The Company earns mortality and expense fees as a percentage of
fund balance.  In the event of an immediate  decline of 10% in the fund balances
due to equity market declines, the Company would earn approximately $1.0 million
less in annualized fee income which would be ceded to ALIC.

     CORPORATE OVERSIGHT In formulating and implementing  policies for investing
new and existing funds, AIC, as indirect parent of the Company,  administers and
oversees investment risk management  processes primarily through three oversight
bodies:  the Boards of Directors  and  Investment  Committees  of its  operating
subsidiaries,  and the Credit and Risk Management Committee ("CRMC"). The Boards
of Directors and Investment Committees provide executive oversight of investment
activities.  The CRMC is a senior management  committee  consisting of the Chief
Investment Officer,  the Investment Risk Manager,  and other investment officers
who are responsible for the day-to-day management of market risk. The CRMC meets
at least monthly to provide  detailed  oversight of investment  risk,  including
market risk.

      AIC has  investment  guidelines  that  define the  overall  framework  for
managing market and other investment risks,  including the  accountabilities and
controls  over  these  activities.  In  addition,  AIC has  specific  investment
policies for each of its affiliates,  including the Company,  that delineate the
investment  limits  and  strategies  that  are  appropriate  for  the  Company's
liquidity, surplus, product and regulatory requirements.


LIQUIDITY AND CAPITAL RESOURCES

      Under the terms of  reinsurance  agreements,  all premiums  and  deposits,
excluding  those relating to Separate  Accounts,  are  transferred  primarily to
ALIC,  which  maintains  the  investment  portfolios  supporting  the  Company's
products.  Payments  of  policyholder  claims,  benefits,  contract  maturities,
contract  surrenders  and  withdrawals  and  certain  operating  costs  are also
reimbursed primarily by ALIC, under the terms of the reinsurance agreements. The
Company  continues to have primary  liability  as a direct  reinsurer  for risks
reinsured.  The  Company's  ability to meet  liquidity  demands is  dependent on
ALIC's ability to meet those  demands.  ALIC's  claims-paying  ability was rated
Aa2, AA+, and A+ by Moody's,  Standard & Poor's and A.M. Best,  respectively  at
December 31, 1998.

      The  primary  sources  for  the  remainder  of  the  Company's  funds  are
collection of principal and interest from the  investment  portfolio and capital
contributions  from ALIC.  The primary uses for the  remainder of the  Company's
funds are to purchase  investments and pay costs associated with the maintenance
of the Company's investment portfolio.

      At  December  31,  1998,  the Moody's and  Standard  and Poor's  financial
strength ratings for the Company were Aa2 and AA+, respectively.

      The NAIC has a standard for assessing the solvency of insurance companies,
which is referred to as risk-based capital ("RBC").  The requirement consists of
a  formula  for  determining  each  insurer's  RBC  and a model  law  specifying
regulatory  actions if an insurer's RBC falls below  specified  levels.  The RBC
formula for life insurance companies  establishes capital requirements  relating
to insurance, business, asset and interest rate risks. At December 31, 1998, RBC
for the Company was  significantly  above levels that would  require  regulatory
actions.

YEAR 2000

      The Company is  dependent  upon  certain  services  provided for it by the
Corporation including  computer-related  systems, and systems and equipment that
are not typically thought of as computer-related  (referred to as "non-IT"). For
this reason,  the Company is reliant upon the Corporation for the  establishment
and maintenance of its computer-related systems and non-IT.

      The Corporation is heavily dependent upon complex computer systems for all
phases of its operations,  including  customer  service,  insurance  processing,
underwriting,  loss reserving,  investments and other enterprise systems.  Since
many of the Corporation's  older computer  software programs  recognize only the
last two  digits  of the year in any date,  some  software  may fail to  operate
properly  in or after  the  year  1999,  if the  software  is not  reprogrammed,
remediated,  or replaced  ("Year  2000").  Also,  non-IT often contain  embedded
hardware  or  software  that  may  have a Year  2000  sensitive  component.  The
Corporation  believes that many of its  counterparties  and suppliers  also have
Year 2000 issues and non-IT issues which could affect the Corporation.

      In 1995, the Corporation  commenced a plan consisting of four phases which
are intended to mitigate  and/or prevent the adverse effects of Year 2000 issues
on its systems:  1) inventory and assessment of affected  systems and equipment,
2) remediation and compliance of systems and equipment  through  strategies that
include  the  replacement  or  enhancement  of  existing  systems,  upgrades  to
operating systems already covered by maintenance agreements and modifications to
existing  systems to make them Year 2000 compliant,  3) testing of systems using
clock-forward  testing  for both  current  and future  dates and for dates which
trigger  specific  processing,  and 4)  contingency  planning which will address
possible   adverse   scenarios  and  the  potential   financial  impact  to  the
Corporation's results of operations, liquidity or financial position.

      The  Corporation  believes  that  the  first  three  steps  of this  plan,
assessment,  remediation and testing,  including  clock-forward testing which is
being performed on the Corporation's systems and non-IT, are mostly complete for
the Corporation's critical systems. In April 1998, the Corporation announced its
main premium application system,  ALERT, which manages more than 20 million auto
and homeowners  policies is Year 2000  compliant.  The Corporation is relying on
other   remediation   techniques   for  its  midrange   and  personal   computer
environments, and certain mainframe applications.

      Certain  investment  processing  systems,  midrange computers and personal
computer  environments  are planned to be remediated by the middle of 1999,  and
some systems and non-IT related to discontinued or non-critical functions of the
Corporation are planned to be abandoned by the end of 1999.

      The  Corporation is currently in the process of identifying  key processes
and developing  contingency plans in the event that the systems supporting these
key  processes  are not  Year  2000  compliant  at the end of  1999.  Management
believes these  contingency  plans should be completed by mid-1999.  Until these
plans are  complete,  management  is unable to determine an estimate of the most
reasonably possible worst case scenario due to issues relating to the Year 2000.

      In addition,  the Corporation is actively  working with its major external
counterparties  and  suppliers  to  assess  their  compliance  efforts  and  the
Corporation's  exposure to both their Year 2000 issues and non-IT  issues.  This
assessment  has  included  the  solicitation  of  external   counterparties  and
suppliers,  evaluating responses received and testing third party interfaces and
interactions to determine compliance.  Currently,  the Corporation has solicited
approximately  1,500 and has received  responses from  approximately  75% of its
counterparties  and  suppliers.  The  Corporation  will  continue its efforts to
solicit  responses on Year 2000 compliance  from these parties.  The majority of
these responses have stated that the  counterparties  and suppliers believe that
they will be Year 2000  compliant  and that no  transactions  will be  affected.
However,  some key vendors have not provided affirmative  responses to date. The
Corporation has also decided to test certain interfaces and interactions to gain
additional  assurance  on third party  compliance.  If key vendors are unable to
meet the Year 2000 requirement,  the Corporation is preparing  contingency plans
that will allow the  Corporation to continue to sell its products and to service
its customers.  Management  believes these contingency plans should be completed
by mid-1999.  The Corporation currently does not have sufficient  information to
determine whether or not all of its external  counterparties  and suppliers will
be Year 2000 ready.

      The Corporation is currently assessing the level of Year 2000 risk that is
associated with certain personal lines policies that have been issued.  To date,
no  changes  have  been  made in the  coverages  provided  by the  Corporation's
personal auto and homeowners lines policies to specifically exclude coverage for
Year 2000 related claims.  This does not mean that all losses, or any particular
type of loss,  that might be related to Year 2000 will be covered.  Rather,  all
claims will  continue  to be  evaluated  on a  case-by-case  basis to  determine
whether  coverage  is  available  for  a  particular  loss  in  accordance  with
applicable policy terms and conditions of the policy in force.

      The Corporation also has investments which have been publicly or privately
placed.  The  Corporation  may be exposed to the risk that the  issuers of these
investments will be adversely impacted by Year 2000 issues. The Company assesses
the impact which Year 2000 issues have on the Corporation's  investments as part
of due diligence for proposed new investments,  and in its ongoing review of all
current portfolio  holdings.  Any recommended actions with respect to individual
investments  are determined by taking into account the potential  impact of Year
2000 on the issuer.  Contingency plans are being created for any securities held
whose issuer is determined to not be Year 2000 compliant.

      The  Corporation  presently  believes  that it will  resolve the Year 2000
issue in a timely  manner.  Year 2000 costs are expensed as incurred,  therefore
the  majority  of  expenses  related to this  project  have been  incurred as of
December 31, 1998. The Corporation  estimates that approximately $125 million in
costs will be incurred between the years of 1995 and 2000. These amounts include
costs directly  related to fixing Year 2000 issues,  such as modifying  software
and hiring Year 2000  solution  providers.  These  amounts also include costs to
replace  certain  non-compliant  systems  which  would not have  been  otherwise
replaced. A portion of these costs will be incurred by the Company on a pro rata
basis of usage of the  computer-related  systems and non-IT,  as compared to the
usage of all entities  which share these  services with the  Corporation.  These
amounts are not  expected to be  material  to the results of  operations  of the
Company.


PENDING ACCOUNTING STANDARDS

      In December  1997,  the Accounting  Standards  Executive  Committee of the
American Institute of Certified Public Accountants ("AICPA") issued Statement of
Position  ("SOP")  97-3,  "Accounting  by Insurance  and Other  Enterprises  for
Insurance-related  Assessments."  The SOP is required to be adopted in 1999. The
SOP  provides   guidance   concerning   when  to   recognize  a  liability   for
insurance-related  assessments  and how those  liabilities  should be  measured.
Specifically,  insurance-related assessments should be recognized as liabilities
when all of the  following  criteria  have been met: 1) an  assessment  has been
imposed or it is  probable  that an  assessment  will be  imposed,  2) the event
obligating an entity to pay an assessment  has occurred and 3) the amount of the
assessment can be reasonably estimated.  The Company is currently evaluating the
effects of this SOP on its accounting for insurance-related assessments. Certain
information required for compliance is not currently available and therefore the
Company is studying  alternatives  for  estimating  the  accrual.  In  addition,
industry  groups are working to improve the information  available.  Adoption of
this  standard is not  expected to be material to the results of  operations  or
financial position of the Company.

FORWARD-LOOKING STATEMENTS

The statements  contained in this Management's  Discussion and Analysis that are
not historical  information  are  forward-looking  statements  that are based on
management's  estimates,  assumptions and  projections.  The Private  Securities
Litigation Reform Act of 1995 provides a safe harbor under The Securities Act of
1933 and The Securities Exchange Act of 1934 for forward-looking  statements.

MANAGEMENT'S  DISCUSSION  AND  ANALYSIS OF  FINANCIAL  CONDITION  AND RESULTS OF
OPERATIONS - FOR THE SIX MONTHS ENDED JUNE 30, 1999

The following discussion  highlights  significant factors influencing results of
operations  and changes in  financial  position of Lincoln  Benefit Life Company
("LBL") and its wholly owned subsidiary,  AFD, Inc.  ("AFDI",  formerly Allstate
Financial Distributors, Inc.) (collectively the "Company"). It should be read in
conjunction  with the Company's  consolidated  financial  statements and related
notes for the year ended December 31, 1998.

LBL is a wholly owned  subsidiary of Allstate Life Insurance  Company  ("ALIC"),
which is wholly  owned by Allstate  Insurance  Company  ("AIC"),  a wholly owned
subsidiary of The Allstate Corporation (the "Corporation").  The Company markets
life insurance and savings  products  through  independent  insurance agents and
brokers.  Life insurance includes  traditional life, such as term and whole life
insurance,  as well as  variable  life  and  universal  life  products.  Savings
products consist of fixed annuity  products,  including indexed and market value
adjusted annuities,  as well as variable  annuities.  The Company has identified
itself as a single segment entity.

The assets and liabilities related to flexible premium deferred variable annuity
contracts  and variable life  policies are legally  segregated  and reflected as
Separate  Account  assets  and  liabilities  and  carried  at fair  value in the
consolidated  statements of financial  position.  Investment income and realized
gains and losses of the Separate Accounts accrue directly to the contractholders
(net of fees) and,  therefore,  are not included in the  Company's  consolidated
statements of operations.

<TABLE>
<CAPTION>

Consolidated Results of Operations

($ in thousands)                                    Three Months Ended                      Six Months Ended
                                                         June 30,                               June 30,
                                             ----------------------------------     ----------------------------------
                                                  1999               1998                1999               1998
                                             ---------------     --------------     ---------------    ---------------
<S>                                              <C>                <C>                 <C>                <C>
Net investment

   Income                                        $    2,727         $    2,619          $    5,386         $    5,179
                                                 ==========         ==========          ==========         ==========

Realized capital gains
   and losses, after-tax                         $    (267)         $                   $     (266)        $        -
                                                 ==========         ==========          ==========         ==========
                                                                             -

Net income                                       $   1,416          $    1,725          $    3,109         $    3,392
                                                 ==========         ==========          ==========         ==========

Total investments                                $ 160,351          $  156,904          $  160,351         $  156,904
                                                 ==========         ==========          ==========         ==========
</TABLE>


The Company has reinsurance  agreements  under which contract and policy related
transactions  are  transferred  primarily to ALIC.  The  Company's  consolidated
results of operations  include only net investment  income and realized  capital
gains and losses  earned on the assets of the Company  that are not  transferred
under the reinsurance agreements. The results of AFDI and certain non-investment
related expenses which are not transferred under the reinsurance  agreements are
presented in other revenues and expenses.

Net  income  for the  second  quarter  of 1999 and  first  half of 1999 was $1.4
million and $3.1 million, respectively compared to $1.7 million and $3.4 million
for the comparable periods in 1998. The decrease in net income for both periods
was  primarily  due to  realized  capital  losses  arising  from  the  sales  of
publicly-traded corporate bonds in the second quarter of 1999.

Pretax net  investment  income for the second  quarter of 1999 increased 4.1% to
$2.7  million  compared to $2.6  million for the same period last year.  For the
first six months of 1999,  pretax net investment  income increased $207 thousand
to $5.4 million  compared to $5.2 million for the same period in 1998.  For both
periods  higher  investment  balances from positive  cash flows  generated  from
operations  were  offset  by  lower  investment  yields  and  higher  investment
expenses.  Investments  at  June  30,  1999,  excluding  Separate  Accounts  and
unrealized gains on fixed income securities, grew 6.0% from the same period last
year.  Lower  investment  yields are due, in part, to the investment of proceeds
from  calls and  maturities  and the  investment  of  positive  cash  flows from
operations in the securities  yielding less than the average  portfolio rate. In
relatively  low  interest  rate  environments,  funds  from  called or  maturing
investments may be reinvested at interest rates lower than those which prevailed
when the funds were previously invested, resulting in lower investment yields.

<TABLE>
<CAPTION>

Financial Position

($ in thousands)                                                     June 30,                 December 31,
                                                                       1999                       1998
                                                                  ----------------         -------------------

<S>                     <C>                                          <C>                      <C>
Fixed income securities (1)                                          $   144,746              $      158,984

Short-term investments                                                    15,605                       3,675
                                                                      -----------               --------------
     Total investments                                               $    160,351             $       162,659
                                                                      ===========              ==============
Reinsurance recoverable from ALIC                                    $  7,162,569             $     6,938,717
                                                                      ===========              ==============
Separate Account assets and liabilities                              $  1,004,983             $       763,416
                                                                      ===========              ==============
Contracholder funds                                                  $  6,989,125             $     6,785,070
                                                                      ===========              ==============
</TABLE>

(1)  Fixed income securities are carried at fair value. Amortized cost for these
     securities  was  $143,046  and  $149,898 at June 30, 1999 and  December 31,
     1998, respectively.

Total  investments  were  $160.4  million at June 30,  1999  compared  to $162.7
million at December 31, 1998. Positive cash flows generated from operations were
more than  offset by a decrease  in  unrealized  capital  gains on fixed  income
securities.  At June 30,  1999,  unrealized  net capital  gains on fixed  income
securities were $1.7 million compared to $9.1 million at December 31, 1998.

At June 30, 1999,  all of the  Company's  fixed income  securities  portfolio is
rated investment grade, with a National  Association of Insurance  Commissioners
("NAIC")  rating  of 1 or 2, a  Moody's  rating  of  Aaa,  Aa,  A or  Baa,  or a
comparable Company internal rating.

Contractholder  funds grew  $204.1  million to $6.99  billion at June 30,  1999,
primarily due to increased  sales of indexed and market value  adjusted  annuity
contracts and higher  levels of interest  credited to  contractholder  balances,
partially  offset  by fixed  annuity  surrenders  and  withdrawals.  Reinsurance
recoverable from ALIC at June 30, 1999 was $7.16 billion versus $6.94 billion at
December 31, 1998. Reinsurance recoverable from ALIC relates to contract benefit
obligations ceded to ALIC.

Separate Account assets and liabilities increased $241.6 million to $1.0 billion
at June 30, 1999. The increase was primarily  attributable  to sales of flexible
premium  deferred  variable  annuity  contracts  and  the  favorable  investment
performance of the Separate Account investment portfolios.

Liquidity and Capital Resources

Under the terms of reinsurance agreements, all premiums and deposits,  excluding
those relating to Separate  Accounts,  are transferred  primarily to ALIC, which
maintains the investment portfolios supporting the Company's products.  Payments
of policyholder claims, benefits,  contract maturities,  contract surrenders and
withdrawals and certain  operating costs are also reimbursed  primarily by ALIC,
under the terms of the  reinsurance  agreements.  The Company  continues to have
primary liability as a direct insurer for risks reinsured. The Company's ability
to meet liquidity  demands is dependent on ALIC's ability to meet those demands.
ALIC's  claim-paying  ability was rated Aa2,  AA+ and A+ by Moody's,  Standard &
Poor's and A.M. Best, respectively, at June 30, 1999.

The primary  sources for the remainder of the Company's funds are collections of
principal and interest from the investment  portfolio and capital  contributions
from ALIC.  The primary  uses for the  remainder of the  Company's  funds are to
purchase  investments  and pay  costs  associated  with the  maintenance  of the
Company's investment portfolio.

Year 2000

The  Company  is  dependent  upon  certain  services  provided  for  it  by  the
Corporation  including  computer-related  systems, and systems and equipment not
typically  thought of as  computer-related  (referred to as "non-IT").  For this
reason,  the Company is reliant upon the Corporation for the  establishment  and
maintenance of its computer-related systems and equipment and non-IT.

The Corporation is heavily dependent upon complex computer systems and equipment
for all  phases of its  operations,  including  product  distribution,  customer
service,  insurance processing,  underwriting,  loss reserving,  investments and
other enterprise systems.  Since many older computer software programs recognize
only the last two  digits of the year in any  date,  some  software  may fail to
operate properly in or after the year 1999 if the software is not  reprogrammed,
remediated, or replaced ("Year 2000"). Also, non-IT contain embedded hardware or
software that may have a Year 2000 sensitive component. The Corporation believes
that many of its  counterparties  and  suppliers  also have Year 2000 issues and
non-IT issues which could affect the Corporation.

In 1995, the  Corporation  commenced a plan  consisting of four phases which are
intended to mitigate  and/or prevent the adverse  effects of Year 2000 issues on
its systems and equipment:  1) inventory and assessment of affected  systems and
equipment,  2)  remediation  and  compliance  of systems and  equipment  through
strategies  that include the  replacement or  enhancement  of existing  systems,
upgrades to operating  systems  already  covered by  maintenance  agreements and
modifications to existing  systems to make them Year 2000 compliant,  3) testing
of systems and equipment using clock-forward testing for both current and future
dates  and for dates  which  trigger  specific  processing,  and 4)  contingency
planning to address  possible  adverse  scenarios  and the  potential  financial
impact to the  Corporation's  results  of  operations,  liquidity  or  financial
position.

The Corporation  believes that the first three phases of this plan,  assessment,
remediation and testing,  including clock-forward testing which was performed on
the Corporation's systems and equipment and non-IT, are complete. It is expected
that  the  implementation  and  rollout  of  the  remediated  personal  computer
environment will continue into fourth quarter of 1999. In addition, some systems
and equipment and non-IT related to discontinued  or  non-critical  functions of
the Corporation are planned to be abandoned by the end of 1999.

The fourth phase of this plan,  contingency  planning,  is currently in process.
Detailed  plans have been created in the event that the systems and equipment or
major external  counterparties and suppliers  supporting  critical processes are
not Year 2000 compliant in or after the year 1999. These plans,  created by each
corporate  function and business unit of the Corporation,  identify and document
the risks  associated with Year 2000 and their business  processes.  Appropriate
plans have been developed to mitigate those risks. A common inclusion in many of
the plans is a description of manual processes and personnel needed in the event
of a temporary Year 2000 failure. Contingency plans will be tested appropriately
by the corporate function or business unit for their effective operation and for
achieving their desired results. In addition,  during the third quarter of 1999,
the  Corporation's  management is reviewing all corporate  function and business
units' plans for accuracy and comprehensiveness.  Monitoring of these plans will
continue throughout the end of 1999 and beyond, as needed.

The  Corporation has considered  numerous risk scenarios  during the contingency
planning  phase.  Through this planning,  management  believes that the scenario
which could be  considered  the worst  case,  includes a  widespread,  prolonged
failure of public  utility  systems which would not only cause power outages for
the  Corporation,   but  also  cause  telecommunication,   banking  or  external
counterparty and supplier  service  outages.  While the Corporation has assessed
and will continue to assess data on the utility,  telecommunication  and banking
industries,  it acknowledges the possibility that a prolonged  widespread outage
in any or all of these industries could lead to a worst case scenario.  However,
the  Corporation  does not  consider  such  prolonged  widespread  outages to be
reasonably  likely.  Therefore,  the Corporation has focused its most reasonably
likely worst case  scenario  contingency  planning on limited  scale  outages in
order to ensure the ability to deal with risks of likely scenarios.  Because the
Corporation  is  prepared  for  outages on a  localized  basis as part of normal
business  operations,  the  Corporation  considers  the  impacts  of  this  most
reasonably  likely  scenario to be  immaterial to the  Corporation's  results of
operations, liquidity or financial position.

The Company markets products primarily through independent  agencies,  which are
independent  of the  Corporation,  and have not been  directly  included  in the
Corporation-wide four phase plan, and potentially may not be Year 2000 compliant
during or after the year 1999. Because the risk associated with this scenario is
diffused across thousands of appointed independent agencies,  located throughout
the  United  States,  using  many  different  technologies,  the  impact  on the
Company's  results  of  operations,  liquidity  or  financial  condition  is not
determinable.

In  addition,  the  Corporation  is  actively  working  with its major  external
counterparties  and suppliers,  including public utility companies and banks and
brokers involved in its distribution channel, to assess their compliance efforts
and the Corporation's exposure to both their Year 2000 issues and non-IT issues.
This assessment has included soliciting  external  counterparties and suppliers,
evaluating   responses   received  and  testing  third  party   interfaces   and
interactions to determine  compliance.  Currently the Corporation has solicited,
and  has  received  responses  from,  the  majority  of its  counterparties  and
suppliers.  These responses  generally state that they believe they will be Year
2000  compliant  and that no  transactions  will be affected.  However,  certain
vendors are also in ongoing  assessment  and testing of their  products  whereby
they are currently unable to identify all potential problems in certain products
which are used by the Corporation.  The Corporation  believes that these vendors
will make no  statements  regarding  their  Year 2000  readiness  other  than to
publish declarations addressing specific compliance issues identified with their
products.  The  Corporation is working with these key vendors and has procedures
in place to stay aware of any  compliance  issues  encountered by these vendors.
The Corporation has also decided to test certain  interfaces and interactions to
gain additional assurance on third party compliance.  Currently, the Corporation
does not have  sufficient  information to determine  whether all of its external
counterparties  and suppliers will be Year 2000 compliant.  If they are not Year
2000  compliant,  the  Corporation  is unable  to  determine  the  impact of any
consequent losses on its results of operations, liquidity or financial position.

The  Corporation  may be exposed to the risk that the issuers of  investments in
its portfolio will be adversely  impacted by Year 2000 issues.  The  Corporation
assesses the impact which Year 2000 issues have on the Corporation's investments
as part of due diligence for proposed new  investments and in its ongoing review
of all current  portfolio  holdings.  Any  recommended  actions  with respect to
individual  investments  are  determined  by taking into  account the  potential
impact of Year 2000 on the issuer.  Based on its current review, the Corporation
believes  that although  Year 2000 issues may  temporarily  affect the market or
individual  issuers,  the  potential  impact  of  Year  2000  on its  investment
portfolio will not be material.

The Corporation presently believes that it will resolve the Year 2000 issue in a
timely  manner.  Year 2000 costs are expensed as  incurred.  The majority of the
expenses  related to this  project have been  incurred as of June 30, 1999.  The
Corporation  estimates that approximately $125 million in costs will be incurred
between the years of 1995 and 2000. These amounts include costs directly related
to fixing Year 2000  issues,  such as  modifying  software  and hiring Year 2000
solution providers,  as well as costs incurred to replace certain  non-compliant
systems which would not have been otherwise  replaced.  A portion of these costs
will  be  incurred  by  the  Company  on a  pro  rata  basis  of  usage  of  the
computer-related  systems and equipment and non-IT,  as compared to the usage of
all entities which share these services with the Corporation.  These amounts are
not expected to be material to the results of operations of the Company.

Forward-Looking Statements

The statements  contained in this Management's  Discussion and Analysis that are
not historical  information  are  forward-looking  statements  that are based on
management's  estimates,  assumptions and  projections.  The Private  Securities
Litigation Reform Act of 1995 provides a safe harbor under The Securities Act of
1933 and the Securities Exchange Act of 1934 for forward-looking  statements. In
order to comply with the terms of the safe  harbor,  the Company  notes  several
important  factors that could cause the Company's  actual results and experience
with  respect  to  forward-looking  statements  to  differ  materially  from the
anticipated   results  or  other   expectations   expressed  in  the   Company's
forward-looking statements:

1.   The  Corporation  presently  believes  that it will  resolve  the Year 2000
     issues affecting its computer  operations in a timely manner,  and that the
     costs incurred between the years of 1995 and 2000 in resolving those issues
     will be approximately  $125 million.  However,  the extent to which the the
     computer  operations  of  the  Corporation's  external  counterparties  and
     suppliers are adversely  affected could, in turn,  affect the Corporation's
     ability  to  communicate  with such  counterparties  and  suppliers,  could
     increase the cost of resolving the Year 2000 issues,  and could  materially
     affect the  Corporation's  results of  operations,  liquidity and financial
     condition in any period or periods.


COMPETITION.   Lincoln   Benefit  is  engaged  in  a  business  that  is  highly
competitive.  Many  other  life  insurance  companies  and other  entities  sell
insurance and annuities.  There are approximately  1,700 insurers in business in
the United States. As of April 1, 1998, A.M. Best Company assigns a rating of A+
(Superior)  to Allstate  Life,  which  automatically  reinsures  all net general
account  business of Lincoln  Benefit.  A.M.  Best Company also assigns  Lincoln
Benefit a rating of A+(r), because Lincoln Benefit  automatically  reinsures all
general account business with Allstate Life.  Standard & Poor's Insurance Rating
Services assigns an AA+ (Very Strong) to Lincoln  Benefit's  financial  strength
rating. Moody's assigns an Aa2 (Excellent) financial stability rating to Lincoln
Benefit. Lincoln Benefit shares the same ratings as its parent, Allstate Life.

EMPLOYEES.  As of December  31,  1998,  Lincoln  Benefit had  approximately  571
employees at its home office in Lincoln, Nebraska.

PROPERTIES.  Lincoln Benefit owns and leases office space in Lincoln,  Nebraska.
The  combined  owned and leased  spaces are used for home office  administrative
operations.

EXECUTIVE OFFICERS AND DIRECTORS OF LINCOLN BENEFIT. Our directors and executive
officers are listed below,  together with information as to their ages, dates of
election and principal business occupations during the last five years (if other
than their present occupation).

JANET  P.  ANDERBERY,  VICE  PRESIDENT  AND  CONTROLLER,  1994,  Associate  Vice
President and Controller 5/84-4/94, Lincoln Benefit Life Company; Vice President
and Controller  1/94-present,  Surety Life Insurance  Company;  Vice President &
Controller  1/99-present,  Allstate Financial  Distributors;  Vice President and
Controller 5/93-1/99, Lincoln Benefit Financial Services, Inc.

THOMAS R. ASHLEY, SENIOR VICE PRESIDENT & MEDICAL DIRECTOR, 1998, Vice President
and Medical  Director  10/96-5/98  Lincoln  Benefit  Life  Company;  Senior Vice
President & Medical Director  5/98-present,  Vice President and Medical Director
1/97-5/98, Surety Life Insurance Company.

THOMAS J. BERNEY,  SENIOR VICE PRESIDENT 1998, Vice President  1982-1998 Lincoln
Benefit Life Company.

JOHN H.  COLEMAN,  III,  SENIOR VICE  PRESIDENT,  DIRECTOR,  1998-present,  Vice
President  4/94-5/98,  Lincoln  Benefit  Life  Company;  Senior Vice  President,
Director 5/98-present, Vice President 9/96-5/98, Surety Life Insurance Company.

LAWRENCE W. DAHL, EXECUTIVE VICE PRESIDENT,  DIRECTOR 1999, Lincoln Benefit Life
Company; Executive Vice President, Director 1999, Surety Life Insurance Company;
Tax Director, 2/87-6/99, Allstate Life Insurance Company.

MARVIN P. EHLY,  SENIOR VICE  PRESIDENT  AND  TREASURER,  DIRECTOR,  1999;  Vice
President  6/93-12/98,  Lincoln Benefit Life Company;  Senior Vice President and
Treasurer, Director 1/99-present, Surety Life Insurance Company.

DOUGLAS F. GAER,  EXECUTIVE VICE PRESIDENT  1997,  DIRECTOR,  1981,  Senior Vice
President,  4/95-2/97,  Senior Vice  President  and  Treasurer  4/94-3/95,  Vice
President  3/81-4/94,  Lincoln  Benefit Life Company;  Executive  Vice President
1/97-present,   Senior  Vice  President  and  Treasurer,   1/94-12/96,  Director
1/94-present, Surety Life Insurance Company; Director 5/93-1/99, Lincoln Benefit
Financial Services, Inc.

LOUIS G. LOWER, II, DIRECTOR,  1989,  Chairman of the Board 5/89-12/98,  Lincoln
Benefit  Life  Company;  Chairman  of the  Board  and  Chief  Executive  Officer
6/95-present,  Chairman of the Board & President,  4/92-6/95,  Glenbrook  Life &
Annuity   Company;   Chairman   of  the  Board  and  Chief   Executive   Officer
12/95-present,   Chairman  of  the  Board  &  President   1/91-12/95,   Director
9/90-present, Glenbrook Life Insurance Company; President 1/90-present, Director
10/86-present,  Allstate Life Insurance Company; Chairman of the Board and Chief
Executive Officer  6/95-present,  Chairman of the Board and President 4/90-6/95,
Chairman of the Board 4/90-7/90, Executive Vice President 1/89-4/90, Senior Vice
President and  Treasurer  10/86-4/89,  Director  4/86-present,  Northbrook  Life
Insurance  Company;  Chairman  of the Board & President  6/90-present,  Director
12/83-present,  Allstate  Life  Insurance  Company of New York;  Chairman of the
Board & Chief Executive Officer 3/90-present, Director 5/89-present, Surety Life
Insurance Company;  Director 10/86-present Allstate Insurance Company;  Director
4/90-present,  Allstate Settlement Company; Director 5/91-present, Allstate Life
Financial Services.

JOHN J. MORRIS,  SENIOR VICE  PRESIDENT/SECRETARY  1994,  DIRECTOR,  1987,  Vice
President & Secretary  8/85-4/94,  Lincoln  Benefit  Life  Company;  Senior Vice
President  9/96-present,  Director 6/95-present,  Surety Life Insurance Company;
Vice  President &  Secretary,  Director  5/93-1/99,  Lincoln  Benefit  Financial
Services Inc.

ROBERT E. RICH,  EXECUTIVE  VICE PRESIDENT  1996,  DIRECTOR,  1987,  Senior Vice
President/Chief  Actuary  and  Treasurer,   4/95-5/96;  Senior  Vice  President,
Assistant Secretary  4/94-3/95,  Vice  President/Assistant  Secretary 1/84-5/96,
Lincoln Benefit Life Company; Executive Vice President 5/96-present, Senior Vice
President  and Chief  Actuary  1/94-5/96,  Director  9/93-present,  Surety  Life
Insurance Company; Director 5/93-1/99, Lincoln Benefit Financial Services, Inc.

KEVIN R. SLAWIN, DIRECTOR, 1996, Lincoln Benefit Life Company; Director and Vice
President-Finance  and Planning  1996-present,  Allstate Life Insurance Company;
Director  8/96-present,  Allstate Life Insurance  Company of New York;  Director
8/96-present,  Laughlin Group Holdings, Inc.; Director 8/96-present,  Northbrook
Life Insurance Company;  Director  8/96-present,  Surety Life Insurance Company;
Director  8/96-present,   Glenbrook  Life  Insurance  Company;   Assistant  Vice
President,  Assistant Treasurer 1/95-8/96, Allstate Insurance Company; Assistant
Treasurer and Director 2/94-1/95, Sears Roebuck & Co.

J. SCOTT TAYLOR, SENIOR VICE PRESIDENT, 1999, Vice President 9/98-3/99, Director
of Sales  Management  1/97-9/98,  Lincoln  Benefit  Life  Company;  Director  of
Marketing Development 1984-1997 Ameritas Life Insurance Corp.

MICHAEL J. VELOTTA, DIRECTOR 1992, Lincoln Benefit Life Company; Vice President,
Secretary & General Counsel 1/93-present, Director 12/92-present,  Allstate Life
Insurance  Company;  Vice President,  Secretary & General Counsel  1/93-present,
Director  12/92-present,  Glenbrook  Life  Insurance  Company;  Vice  President,
Secretary & General Counsel 1/93-present, Director 12/92-present, Glenbrook Life
& Annuity  Company;  Vice President,  Secretary & General Counsel  1/93-present,
Director  12/92-present,  Allstate  Life  Insurance  Company  of New York;  Vice
President,  Secretary & General Counsel  1/93-present,  Director  12/92-present,
Northbrook Life Insurance Company;  Assistant Secretary,  Director 6/95-present,
Surety Life Insurance Company.

CAROL S. WATSON, SENIOR VICE PRESIDENT,  GENERAL COUNSEL AND ASSISTANT SECRETARY
1994,  DIRECTOR,  1992,  Vice  President & General  Counsel  7/91-4/94,  Lincoln
Benefit  Life  Company;  Senior  Vice  President,  General  Counsel &  Corporate
Secretary  1/98-present,  Senior Vice  President,  General Counsel and Assistant
Secretary,  1/94-12/97,  Director  6/95-present,  Surety Life Insurance Company;
President,  1996-1/99,  Director  5/93-1/99,  Vice President and General Counsel
1993-1995, Lincoln Benefit Financial Services, Inc.

DEAN M. WAY, SENIOR VICE PRESIDENT AND ACTUARY,  DIRECTOR,  1998, Vice President
and Actuary 5/92-5/98,  Lincoln Benefit Life Company;  Senior Vice President and
Actuary, Director,  5/98-present,  Vice President and Actuary 9/96-5/98,  Surety
Life Insurance Company.

THOMAS J. WILSON,  II, DIRECTOR,  1999,  Lincoln Benefit Life Company;  Director
1/99-present,  Surety Life Insurance  Company;  Senior Vice President,  Director
6/95-present,  Vice President 1/95-6/95, Allstate Insurance Company; Senior Vice
President,   Director   7/96-present,   Allstate   Holdings,   Inc.;   President
1/99-present,  Director 9/95-present, Allstate Life Insurance Company; President
12/98-present,  Director  1/99-present,  Allstate Life Insurance  Company of New
York;  Senior  Vice  President  6/95-present,  Director  7/95-present,  Allstate
Property and Casualty Insurance Company; Vice President 1/95-1/99,  The Allstate
Corporation; Vice President 1993-1995, Sears, Roebuck & Company.

PATRICIA W. WILSON, DIRECTOR, 1997, Lincoln Benefit Life Company; Assistant Vice
President/Assistant  Secretary/Assistant Treasurer, 7/97-present, Assistant Vice
President 1/93-7/97,  Allstate Life Insurance Company;  Assistant Vice President
6/91-present,  Director  6/97-present,  Allstate Life  Insurance  Company of New
York;  Assistant  Treasurer  7/97-present,  Glenbrook  Life  Insurance  Company;
Assistant Treasurer 7/97-present, Glenbrook Life Annuity Company; Assistant Vice
President/Assistant  Secretary/Assistant Treasurer 7/97-present, Northbrook Life
Insurance Company; Director 7/97-present, Surety Life Insurance Company.

B. EUGENE WRAITH,  PRESIDENT,  CHIEF  OPERATING  OFFICER 1996,  DIRECTOR,  1984,
President  and Chief  Operating  Officer  3/96-present,  Senior  Vice  President
4/94-3/96,  Lincoln Benefit Life Company;  President and Chief Operating Officer
3/96-present,  Executive Vice President 1/94-3/96, Director 9/93-present, Surety
Life Insurance Company;  Chairman of the Board,  Director  1993-1/99,  President
5/93-11/96,   Lincoln   Benefit   Financial   Services,   Inc.;  Vice  President
3/96-present, Allstate Life Insurance Company.

EXECUTIVE COMPENSATION

Certain executive officers of Lincoln Benefit also serve as officers of Allstate
Life and receive no compensation  directly from Lincoln  Benefit.  Some officers
also serve as  executive  officers of other  companies  affiliated  with Lincoln
Benefit.  Allocations have been made as to each individual's time devoted to his
or her duties as an executive officer of Lincoln Benefit.  Those allocations are
reflected in the Summary  Compensation  Table set forth  below,  except that the
figures for Mr. Lower reflect his total  compensation from Lincoln Benefit,  its
affiliates,   and  parent  company  Allstate  Life  Insurance  Company.  Lincoln
Benefit's  directors  receive  no  compensation  for  serving as  directors,  in
addition to their  compensation as employees at Lincoln Benefit,  Allstate Life,
or their affiliates.

<TABLE>
<CAPTION>


                           SUMMARY COMPENSATION TABLE
                               ANNUAL COMPENSATION

                                                                                    LONG TERM COMPENSATION
                                                                               ----------------------------------
                                                                                                        PAYOUTS
                                                                                       AWARDS        ------------
                                 ANNUAL COMPENSATION                               --------------
                            -----------------------------                        (f)           (g)
           (a)                                                   (e)         ------------   ---------      (h)           (i)
- --------------------------   (b)       (c)         (d)      --------------    SECURITIES    UNDERLYING  ---------   -------------
    NAME AND PRINCIPAL      -----   ---------   ---------    OTHER ANNUAL     RESTRICTED    OPTIONS/       LTIP         ALL OTHER
         POSITION           YEAR     SALARY       BONUS      COMPENSATION    STOCK AWARDS    SARS(#)     PAYOUTS($)  COMPENSATION(1)
- --------------------------  -----   ---------   ---------   --------------   ------------   ---------   ---------   --------------
<S>                         <C>     <C>           <C>       <C>              <C>               <C>       <C>            <C>
Louis G. Lower II            1998   $ 458,700   $ 503,309        $ 25,064                     55,417                     $  8,000
Chief Executive Officer      1997   $ 453,225   $ 500,000        $ 27,768       $280,589      25,914     $570,068        $  8,000
Chairman of the Board        1996   $ 436,800   $ 246,781        $ 10,246              0      18,258            0        $  5,250
                            -----   ---------   ---------         -------    ------------   ---------    ---------         ------
Bernard Eugene Wraith        1998     104,500      32,744          10,156                      4,083                     $  8,000
President                    1997      99,500      24,733           4,887              0       1,002            0        $  8,000
                             1996      90,750      26,500          10,435              0      14,275            0        $  5,250
                            -----   ---------   ---------         -------    ------------   ---------    ---------         ------
Robert Edwin Rich            1998      83,114      16,681          19,800                      2,175                     $  8,000
Executive Vice President     1997      77,772      20,206          18,461              0         456            0        $  8,000
  and Chief Actuary          1996      71,824      23,500          19,611              0         132            0        $  5,250
                            -----   ---------   ---------         -------    ------------   ---------    ---------         ------
Thomas Robert Ashley         1998     151,742      15,574           5,959          1,212                                 $  8,000
Senior Vice President        1997     141,733      25,000           6,550              0                        0        $  8,000
                             1996      23,502           0               0              0                        0
                            -----   ---------   ---------         -------    ------------   ---------    ---------         ------
John H. Coleman, III         1998     119,146      23,505          10,391            966                                 $  7,133
Senior Vice President        1997     109,776      28,620          12,709              0         960            0        $  6,633
                             1996     101,088      25,500           3,047              0         378            0        $  4,238
</TABLE>

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

(1)  Amounts received  represent the value allocated to each employee's  account
     from employer  contributions  under The Savings and Profit  Sharing Fund of
     Allstate Employees.

Shares of the Company and  Allstate  Life are not  directly  owned by any of our
directors  or  executive  officers.  The  percentage  of shares of The  Allstate
Corporation  beneficially owned by any director, and by all of our directors and
executive  officers  as a  group  does  not  exceed  one  percent  of the  class
outstanding.

STATE REGULATION OF LINCOLN BENEFIT.  We are subject to the laws of Nebraska and
regulated by the Nebraska Department of Insurance.  Every year we file an annual
statement  with the  Department  of Insurance  covering our  operations  for the
previous  year and our  financial  condition  as of the end of the year.  We are
inspected  periodically  by the  Department  of Insurance to verify our contract
liabilities  and reserves.  We also are examined  periodically  by the NAIC. Our
books and records are subject to review by the  Department  of  Insurance at all
times.  We are also  subject to  regulation  under the  insurance  laws of every
jurisdiction in which we operate.

SEPARATE  ACCOUNT.  Lincoln Benefit Life Variable Annuity Account was originally
established  in 1992,  as a segregated  asset  account of Lincoln  Benefit.  The
Separate Account meets the definition of a "separate  account" under the federal
securities laws and is registered with the SEC as a unit investment  trust under
the Investment Company Act of 1940. The SEC does not supervise the management of
the Separate Account or Lincoln Benefit.

We own the assets of the Separate  Account,  but we hold them  separate from our
other assets.  To the extent that these assets are  attributable to the Contract
Value  of the  Contracts  offered  by  this  prospectus,  these  assets  are not
chargeable  with  liabilities  arising out of any other business we may conduct.
Income, gains, and losses, whether or not realized, from assets allocated to the
Separate Account are credited to or charged against the Separate Account without
regard to our other income,  gains, or losses. Our obligations arising under the
Contracts are general corporate obligations of Lincoln Benefit.

The Separate Account is divided into Subaccounts.  The assets of each Subaccount
are invested in the shares of one of the  Portfolios.  We do not  guarantee  the
investment   performance  of  the  Separate  Account,  its  Subaccounts  or  the
Portfolios.  Values allocated to the Separate Account and the amount of Variable
Annuity  payments will rise and fall with the values of shares of the Portfolios
and are also reduced by Contract  charges.  We may also use the Separate Account
to fund our other annuity contracts. We will account separately for each type of
annuity contract funded by the Separate Account.

We have  included  additional  information  about the  Separate  Account  in the
Statement of Additional  Information.  You may obtain a copy of the Statement of
Additional Information by writing to us or calling us at 1-800-525-9287. We have
reproduced  the Table of Contents of the Statement of Additional  Information on
page [ ] below.

                                 ADMINISTRATION

We have primary  responsibility  for all administration of the Contracts and the
Separate  Account.  Our mailing  address is P.O.  Box 82532,  Lincoln,  Nebraska
68501-2532.

We provide the following  administrative services, among others: issuance of the
Contracts;  maintenance  of Contract Owner  records;  Contract  Owner  services;
calculation of unit values; maintenance of the Separate Account; and preparation
of Contract Owner reports.

We will send you Contract  statements  and  transaction  confirmations  at least
quarterly.  You should notify us promptly in writing of any address change.  You
should  read your  statements  and  confirmations  carefully  and  verify  their
accuracy. You should contact us promptly if you have a question about a periodic
statement. We will investigate all complaints and make any necessary adjustments
retroactively,  but you must notify us of a potential  error within a reasonable
time after the date of the questioned  statement.  If you wait too long, we will
make the  adjustment  as of the date that we  receive  notice  of the  potential
error.

We will also provide you with additional periodic and other reports, information
and prospectuses as may be required by federal securities laws.

                             MARKET TIMING AND ASSET
                               ALLOCATION SERVICES

Certain  third  parties  offer market  timing and asset  allocation  services in
connection  with the Contracts.  In certain  situations,  we will honor transfer
instructions  from third party market  timing and asset  allocation  services if
they comply with our administrative systems, rules and procedures,  which we may
modify at any time.  PLEASE NOTE that fees and charges  assessed for third party
market timing and asset  allocation  services are separate and distinct from the
Contract fees and charges set forth herein.  We neither recommend nor discourage
the use of market timing and asset allocation services.

                            DISTRIBUTION OF CONTRACTS


The   Contracts   described   in  this   prospectus   are  sold  by   registered
representatives of broker-dealers who are our licensed insurance agents,  either
individually or through an incorporated  insurance  agency.  Commissions paid to
broker-dealers  may vary, but we estimate that the total commissions paid on all
Contract sales will not exceed 5.5% of all Purchase Payments (on a present value
basis).  From time to time, we may offer additional sales incentives of up to 1%
of Purchase  Payments  and other cash  bonuses to  broker-dealers  who  maintain
certain sales volume  levels.  We do not pay commission on Contract sales to our
employees,  our affiliate  Surety Life  Insurance  Company  employees,  or their
spouses or minor children if these individuals reside in the State of Nebraska.


Allstate  Life  Financial  Services  ("ALFS")  located  at  3100  Sanders  Road,
Northbrook,  IL 60062-7154  serves as  distributor  of the  Contracts.  ALFS, an
affiliate of Lincoln  Benefit,  is a wholly owned  subsidiary  of Allstate  Life
Insurance  Company.  ALFS is a registered broker dealer under the Securities and
Exchange Act of 1934, as amended, and is a member of the National Association of
Securities Dealers, Inc.

Lincoln  Benefit  does  not  pay  ALFS  a  commission  for  distribution  of the
Contracts.  The underwriting agreement with ALFS provides that we will reimburse
ALFS for expenses  incurred in distributing the Contracts,  including  liability
arising out of services we provide on the Contracts.

                                LEGAL PROCEEDINGS

There are no pending legal proceedings  affecting the Separate Account.  Lincoln
Benefit and its  subsidiaries  are engaged in routine  law suits  which,  in our
management's  judgment, are not of material importance to their respective total
assets or material with respect to the Separate Account.

                                  LEGAL MATTERS

All matters of Nebraska law  pertaining to the Contract,  including the validity
of the Contract and our right to issue the Contract  under  Nebraska  law,  have
been passed upon by Carol S. Watson,  Senior Vice President and General  Counsel
of Lincoln  Benefit.  Legal matters  relating to the federal  securities laws in
connection with the Contracts described in this prospectus are being passed upon
by the law firm of Jorden Burt Boros Cicchetti  Berenson & Johnson,  1025 Thomas
Jefferson St., East Lobby-Suite 400, Washington, D.C. 20007-0805.

                                     EXPERTS

The consolidated  financial  statements and related financial statement schedule
of Lincoln Benefit Life Company and subsidiary as of December 31, 1998 and 1997,
and for each of the three years in the period ended December 31, 1998,  included
in this  prospectus  have been  audited by  Deloitte & Touche  LLP,  independent
auditors,  as stated in their  report  appearing  herein,  and are  included  in
reliance  upon the report of such firm given upon their  authority as experts in
accounting and auditing.

                             REGISTRATION STATEMENT

We have filed a registration statement with the SEC, under the Securities Act of
1933 as amended, with respect to the Contracts offered by this prospectus.  This
prospectus does not contain all the  information  set forth in the  registration
statement  and the exhibits  filed as part of the  registration  statement.  You
should  refer  to the  registration  statement  and  the  exhibits  for  further
information concerning the Separate Account, Lincoln Benefit, and the Contracts.
The descriptions in this prospectus of the Contracts and other legal instruments
are  summaries.  You should refer to those  instruments as filed for the precise
terms  of  those  instruments.   You  may  inspect  and  obtain  copies  of  the
registration statement as described on the cover page of this prospectus.


<PAGE>




                        TABLE OF CONTENTS OF STATEMENT OF
                             ADDITIONAL INFORMATION

The Contract....................................................
    Annuity Payments............................................
    Initial Monthly Annuity Payment.............................
    Subsequent Monthly Payments.................................
    Transfers After Annuity Date................................
    Annuity Unit Value..........................................
    Illustrative Example of Variable Annuity Payments...........
Additional Federal Income Tax Information.......................
    Introduction................................................
    Taxation of Lincoln Benefit Life Company....................
    Exceptions to the Non-natural Owner Rule....................
    IRS Required Distribution at Death Rules....................
    Qualified Plans.............................................
    Types of Qualified Plans....................................

Separate Account Performance....................................

Experts.........................................................

Financial Statements............................................



























<PAGE>















INDEPENDENT AUDITORS' REPORT



To the Board of Directors and Shareholder of Lincoln Benefit Life Company:

We have audited the accompanying  consolidated  statements of Financial Position
of Lincoln Benefit Life Company and subsidiary  (the "Company",  an affiliate of
The  Allstate  Corporation)  as of December  31, 1998 and 1997,  and the related
consolidated  Statements of Operations and Comprehensive  Income,  Shareholder's
Equity and Cash Flows for each of the three years in the period  ended  December
31, 1998. Our audits also included Schedule IV - Reinsurance. These consolidated
financial  statements and financial statement schedule are the responsibility of
the Company's  management.  Our responsibility is to express an opinion on these
financial statements and financial statement schedule 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,  such consolidated  financial  statements present fairly, in all
material respects, the financial position of the Company as of December 31, 1998
and 1997,  and the results of its  operations and its cash flows for each of the
three years in the period ended  December 31, 1998 in conformity  with generally
accepted accounting principles. Also, in our opinion, Schedule IV - Reinsurance,
when considered in relation to the basic financial  statements taken as a whole,
presents fairly, in all material respects, the information set forth therein.



/s/ Deloitte & Touche LLP

Chicago, Illinois
February 19, 1999


                                       F-1


<PAGE>


                          LINCOLN BENEFIT LIFE COMPANY
                  CONSOLIDATED STATEMENTS OF FINANCIAL POSITION

<TABLE>
<CAPTION>

                                                                                      December 31,
($ in thousands)                                                               1998                  1997
                                                                               ----                  ----
<S>                                                                    <C>                   <C>
Assets
Investments
    Fixed income securities, at fair value
        (amortized cost $149,898 and $141,553)                         $          158,984    $          147,911
    Short-term                                                                      3,675                 1,020
                                                                       ------------------    ------------------
    Total investments                                                             162,659               148,931

Cash                                                                                1,735                 4,220
Reinsurance recoverable from Allstate Life
    Insurance Company                                                           6,933,084             6,732,755
Reinsurance recoverable from non-affiliates                                       191,092               127,182
Receivable from affiliates, net                                                    37,103                14,481
Other assets                                                                       30,919                31,976
Separate Accounts                                                                 763,416               447,658
                                                                       ------------------    ------------------
             Total assets                                              $        8,120,008    $        7,507,203
                                                                       ==================    ==================

Liabilities
Reserve for life-contingent contract benefits                          $          338,069    $          252,195
Contractholder funds                                                            6,785,070             6,607,130
Current income taxes payable                                                        3,659                 1,128
Deferred income taxes                                                               5,546                 4,149
Other liabilities and accrued expenses                                             64,470                43,609
Separate Accounts                                                                 763,416               447,658
                                                                       ------------------    ------------------
             Total liabilities                                                  7,960,230             7,355,869
                                                                       ------------------    ------------------

Commitments and Contingent Liabilities (Note 8)

Shareholder's Equity
Common stock, $100 par value, 30,000 shares
     authorized, 25,000 issued and outstanding                                      2,500                 2,500
Additional capital paid-in                                                        116,750               116,750
Retained income                                                                    34,622                27,952

Accumulated other comprehensive income:
   Unrealized net capital gains                                                     5,906                 4,132
                                                                       ------------------    ------------------
             Total accumulated other comprehensive income                           5,906                 4,132
                                                                       ------------------    ------------------
             Total shareholder's equity                                           159,778               151,334
                                                                       ------------------    ------------------
             Total liabilities and shareholder's equity                $        8,120,008    $        7,507,203
                                                                       ==================    ==================


See notes to consolidated financial statements.
</TABLE>

                                       F-2


<PAGE>



                          LINCOLN BENEFIT LIFE COMPANY
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                            AND COMPREHENSIVE INCOME

<TABLE>
<CAPTION>


                                                                            Year Ended December 31,
($ in thousands)                                                    1998              1997              1996
                                                                    ----              ----              ----
<S>                                                           <C>               <C>                <C>
Revenues
Net investment income                                         $        10,240   $        10,570   $         9,519
Realized capital gains and losses                                         134                17                 6
                                                              ---------------   ---------------   ---------------
                                                                       10,374            10,587             9,525
Costs and expenses
Provision for policy benefits (net of reinsurance
   recoveries of $496,140, $464,154 and $419,936)                           -                 -               465
Operating costs and expenses                                                -                 -               457
                                                              ---------------   ---------------   ---------------
                                                                            -                 -               922
                                                              ---------------   ---------------   ---------------


Income from operations before income tax expense                       10,374            10,587             8,603
Income tax expense                                                      3,704             3,735             3,020
                                                              ---------------   ---------------   ---------------

Net income                                                              6,670             6,852             5,583
                                                              ---------------   ---------------   ---------------

Other comprehensive income, after tax
Change in unrealized net capital gains and losses                       1,774             2,331            (3,197)
                                                              ---------------   ---------------   ---------------

Comprehensive income                                          $         8,444   $         9,183   $         2,386
                                                              ===============   ===============   ===============



See notes to consolidated financial statements.
</TABLE>

                                       F-3


<PAGE>



                          LINCOLN BENEFIT LIFE COMPANY
                 CONSOLIDATED STATEMENTS OF SHAREHOLDER'S EQUITY

<TABLE>
<CAPTION>


                                                                                  December 31,
($ in thousands)                                                     1998              1997              1996
                                                                     ----              ----              ----
<S>                                                            <C>              <C>               <C>
Common Stock                                                   $         2,500  $         2,500   $         2,500
                                                               ---------------  ---------------   ---------------

Additional capital paid-in                                             116,750          116,750           116,750
                                                               ---------------  ---------------   ---------------

Retained income
Balance, beginning of year                                              27,952           21,110            18,060
Net income                                                               6,670            6,852             5,583
Dividend-in-kind                                                             -              (10)           (2,533)
                                                               ---------------  ---------------   ---------------
Balance, end of year                                                    34,622           27,952            21,110
                                                               ---------------  ---------------   ---------------

Accumulated other comprehensive income
Balance, beginning of year                                               4,132            1,801             4,998
Change in unrealized net capital gains and losses                        1,774            2,331            (3,197)
                                                               ---------------  ---------------   ---------------
Balance, end of year                                                     5,906            4,132             1,801
                                                               ---------------  ---------------   ---------------

      Total shareholder's equity                               $       159,778  $       151,334   $       142,161
                                                               ===============  ===============   ===============



See notes to consolidated financial statements.
</TABLE>

                                       F-4


<PAGE>



                                           LINCOLN BENEFIT LIFE COMPANY
                                         CONSOLIDATED STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>


                                                                                 Year Ended December 31,
($ in thousands)                                                         1998             1997             1996
                                                                         ----             ----             ----
<S>                                                                <C>              <C>              <C>
Cash flows from operating activities
Net income                                                            $  6,670         $  6,852    $       5,583
Adjustments to reconcile net income to net
    cash provided by operating activities
      Depreciation, amortization and other non-cash items                   10               20               50
      Realized capital gains and losses                                   (134)             (17)              (6)
      Changes in:
         Life-contingent contract benefits and
            contractholder funds                                          (425)             427           (4,918)
         Income taxes payable                                            2,973             (381)             143
         Other operating assets and liabilities                         (1,047)          (4,606)          10,473
                                                                     ----------         --------         ---------
            Net cash provided by operating activities                    8,047            2,295           11,325
                                                                     ----------         --------         ---------

Cash flows from investing activities
Fixed income securities
    Investment collections                                              10,710           11,980            8,759
    Investment purchases                                               (18,587)         (18,307)         (17,570)
Change in short-term investments, net                                   (2,655)             840            4,489
                                                                     ----------         --------         --------
            Net cash used in investing activities                      (10,532)          (5,487)          (4,322)
                                                                     ----------         --------         --------

Net (decrease) increase in cash                                         (2,485)          (3,192)           7,003
Cash at beginning of year                                                4,220            7,412              409
                                                                     ----------         --------         --------
Cash at end of year                                              $       1,735      $     4,220       $    7,412
                                                                     ==========         ========         ========


Supplemental disclosure of cash flow information
 Noncash financing activity:
     Dividend-in-kind to Allstate Life Insurance Company         $           -      $      (10)       $   (2,533)
                                                                     ==========         ========         ========
</TABLE>




  See notes to consolidated financial statements.



                                       F-5



<PAGE>
                          LINCOLN BENEFIT LIFE COMPANY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                ($ in thousands)




1.   General

Basis of presentation
The  accompanying  consolidated  financial  statements  include the  accounts of
Lincoln Benefit Life Company ("LBL") and its wholly owned  subsidiary,  Allstate
Financial  Distributors,  Inc., formerly Lincoln Benefit Financial  Services,  a
registered broker-dealer  (collectively,  the "Company").  LBL is a wholly owned
subsidiary of Allstate Life Insurance Company ("ALIC"), which is wholly owned by
Allstate  Insurance  Company ("AIC"),  a wholly owned subsidiary of The Allstate
Corporation (the  "Corporation").  These consolidated  financial statements have
been prepared in conformity with generally accepted accounting  principles.  All
significant intercompany accounts and transactions have been eliminated.

To conform  with the 1998  presentation,  certain  amounts  in the prior  years'
financial statements and notes have been reclassified.

Nature of operations
The  Company  markets  a broad  line  of life  insurance  and  savings  products
primarily  through  independent  insurance  agents and brokers.  Life  insurance
includes  traditional  products such as whole life and term life  insurance,  as
well  as  variable  life,  universal  life  and  other  interest-sensitive  life
products.   Savings  products  include  deferred  annuities,  such  as  variable
annuities and fixed rate single and flexible  premium  annuities,  and immediate
annuities. In 1998, annuity premiums and deposits represented  approximately 70%
of the Company's total statutory premiums and deposits.

Annuity contracts and life insurance  policies issued by the Company are subject
to  discretionary  surrender or withdrawal  by customers,  subject to applicable
surrender  charges.  These  policies and contracts are reinsured  primarily with
ALIC (see Note 3),  which  invests  premiums  and deposits to provide cash flows
that will be used to fund future benefits and expenses.

The  Company  monitors  economic  and  regulatory  developments  which  have the
potential to impact its  business.  There  continues to be proposed  federal and
state  regulation  and  legislation  that, if passed,  would allow banks greater
participation  in the  securities  and insurance  businesses.  Such events would
present an increased level of competition  for sales of the Company's  products.
Furthermore,  the market for  deferred  annuities  and  interest-sensitive  life
insurance is enhanced by the tax  incentives  available  under  current law. Any
legislative  changes  which lessen  these  incentives  are likely to  negatively
impact the demand for these products.

Additionally,  traditional  demutualizations  of mutual insurance  companies and
enacted and pending state  legislation to permit mutual  insurance  companies to
convert to a hybrid  structure  known as a mutual  holding  company could have a
number  of  significant  effects  on  the  Company  by (1)  increasing  industry
competition through  consolidation caused by mergers and acquisitions related to
the new  corporate  form of  business;  and (2)  increasing  competition  in the
capital markets.

The Company is authorized to sell life and savings products in all states except
New York,  as well as in the  District  of  Columbia,  Guam and the U.S.  Virgin
Islands.  The top geographic  locations for statutory  premiums and deposits for
the Company were California,  Wisconsin,  Florida, Pennsylvania and Illinois for
the year ended December 31, 1998. No other jurisdiction  accounted for more than
5% of statutory premiums and deposits. All premiums and deposits are ceded under
reinsurance agreements.









                                       F-6


<PAGE>
                          LINCOLN BENEFIT LIFE COMPANY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                ($ in thousands)


2.  Summary of Significant Accounting Policies

Investments
Fixed income securities include bonds and mortgage-backed  securities. All fixed
income  securities  are  carried  at fair  value and may be sold  prior to their
contractual  maturity  ("available for sale").  The difference between amortized
cost and fair value,  net of deferred  income taxes, is reflected as a component
of shareholder's equity.  Provisions are recognized for declines in the value of
fixed income  securities  that are other than  temporary.  Such  writedowns  are
included  in  realized  capital  gains and losses.  Short-term  investments  are
carried at cost or amortized cost which approximates fair value.

Investment  income  consists  primarily of interest and  dividends on short-term
investments.  Interest  is  recognized  on an accrual  basis and  dividends  are
recorded at the ex-dividend date. Interest income on mortgaged-backed securities
is determined on the effective  yield method,  based on the estimated  principal
repayments.  Accrual of income is suspended for fixed income securities that are
in  default or when the  receipt  of  interest  payments  is in doubt.  Realized
capital gains and losses are determined on a specific identification basis.

Reinsurance
The Company has  reinsurance  agreements  whereby  premiums,  contract  charges,
credited interest,  policy benefits and certain expenses are ceded, primarily to
ALIC.  Such amounts are reflected net of such  reinsurance  in the  consolidated
statements  of operations  and  comprehensive  income.  The amounts shown in the
Company's consolidated  statements of operations and comprehensive income relate
to the investment of those assets of the Company that are not transferred  under
reinsurance  agreements.  Reinsurance  recoverable  and the related  reserve for
life-contingent   contract  benefits  and  contractholder   funds  are  reported
separately in the  consolidated  statements of financial  position.  The Company
continues to have primary liability as the direct insurer for risks reinsured.

Recognition of premium revenues and contract charges
Premiums for traditional  life insurance and certain  life-contingent  annuities
are recognized as revenue when due. Accident and disability  premiums are earned
on a pro rata basis over the policy  period.  Revenues  on  universal  life-type
contracts are comprised of contract  charges and fees, and are  recognized  when
assessed  against the  policyholder  account  balance.  Revenues  on  investment
contracts  include  contract  charges and fees for contract  administration  and
surrenders.  These  revenues  are  recognized  when levied  against the contract
balances.  Gross  premium  in  excess  of the net  premium  on  limited  payment
contracts  are deferred and  recognized  over the contract  period.  All premium
revenues and contract charges are reinsured.

Income taxes
The income tax provision is calculated  under the liability method and presented
net of  reinsurance.  Deferred tax assets and  liabilities are recorded based on
the  difference  between  the  financial  statement  and tax bases of assets and
liabilities at the enacted tax rates. Deferred income taxes arise primarily from
unrealized  capital gains or losses on fixed income  securities  carried at fair
value and differences in the tax bases of investments.

Separate Accounts
The Company issues flexible  premium  deferred  variable  annuities and variable
life policies,  the assets and  liabilities of which are legally  segregated and
reflected in the accompanying  consolidated  statements of financial position as
assets and liabilities of the Separate Accounts. The Company's Separate Accounts
consist of: Lincoln  Benefit Life Variable  Annuity  Account and Lincoln Benefit
Life Variable Life Account.  Each of the Separate  Accounts are unit  investment
trusts registered with the Securities and Exchange Commission.

                                       F-7


<PAGE>

                          LINCOLN BENEFIT LIFE COMPANY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                ($ in thousands)



The assets of the Separate Accounts are carried at fair value. Investment income
and realized  capital gains and losses of the Separate  Accounts accrue directly
to the  contractholders  and,  therefore,  are  not  included  in the  Company's
consolidated  statements of operations and comprehensive income. Revenues to the
Company  from the  Separate  Accounts  consist  of  contract  maintenance  fees,
administration  fees,  mortality  and expense risk charges and cost of insurance
charges, all of which are reinsured with ALIC.

Reserve for life-contingent contract benefits
The reserve for life-contingent  contract benefits, which relates to traditional
life insurance,  fixed annuities with life contingencies,  disability  insurance
and accident  insurance,  is computed on the basis of  assumptions  as to future
investment  yields,  mortality,  morbidity,  terminations  and  expenses.  These
assumptions,  which for  traditional  life  insurance  are applied using the net
level premium  method,  include  provisions for adverse  deviation and generally
vary by such  characteristics  as type of  coverage,  year of issue  and  policy
duration.  Reserve interest rates ranged from 4.0% to 10.0% during 1998.

Contractholder funds
Contractholder funds arise from the issuance of individual or group policies and
contracts that include an investment  component,  including most fixed annuities
and universal life policies.  Payments received are recorded as interest-bearing
liabilities.  Contractholder  funds are equal to deposits  received and interest
credited  to the  benefit  of the  contractholder  less  withdrawals,  mortality
charges and  administrative  expenses.  During 1998,  credited interest rates on
contractholder  funds ranged from 4.40% to 9.25% for those  contracts with fixed
interest rates and from 1.08% to 15.15% for those with flexible rates.

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 amounts reported in the financial  statements and accompanying notes.
Actual results could differ from those estimates.

New accounting standards
In 1998,  the  Company  adopted  Statement  of  Financial  Accounting  Standards
("SFAS") No. 130, "Reporting  Comprehensive  Income."  Comprehensive income is a
measurement  of  certain  changes  in  shareholder's  equity  that  result  from
transactions  and  other  economic  events  other  than  transactions  with  the
shareholder.  For the Company,  these consist of changes in unrealized gains and
losses on the investment portfolio (See Note 9).

In 1998,  the Company  adopted SFAS No. 131,  "Disclosures  about Segments of an
Enterprise  and Related  Information."  SFAS No. 131  redefines how segments are
determined  and  requires  additional  segment  disclosures  for both annual and
interim  financial  reporting.  The  Company has  identified  itself as a single
operating segment.

Pending accounting standards
In December 1997, the Accounting  Standards  Executive Committee of the American
Institute of Certified Public Accountants ("AICPA") issued Statement of Position
("SOP")   97-3,   "Accounting   by   Insurance   and   Other   Enterprises   for
Insurance-related  Assessments."  The SOP is required to be adopted in 1999. The
SOP  provides   guidance   concerning   when  to   recognize  a  liability   for
insurance-related  assessments  and how those  liabilities  should be  measured.
Specifically,  insurance-related assessments should be recognized as liabilities
when all of the  following  criteria  have been met: 1) an  assessment  has been
imposed or it is  probable  that an  assessment  will be  imposed,  2) the event
obligating an entity to pay an assessment  has occurred and 3) the amount of the
assessment can be reasonably estimated.  The Company is currently evaluating the
effects of this SOP on its accounting for insurance-related assessments. Certain
information required for compliance is not currently available and therefore the
Company is studying  alternatives  for  estimating  the  accrual.  In  addition,
industry groups are working to

                                       F-8


<PAGE>

                          LINCOLN BENEFIT LIFE COMPANY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                ($ in thousands)


improve the information available.  Adoption of this standard is not expected to
be material to the results of operations or financial position of the Company.


3.   Related Party Transactions

Reinsurance

The Company has  reinsurance  agreements  whereby  premiums,  contract  charges,
credited interest, policy benefits and certain expenses are ceded, and reflected
net  of  such  cessions  in  the  consolidated   statements  of  operations  and
comprehensive income. The amounts shown in the Company's consolidated statements
of operations and comprehensive  income relate to the investment of those assets
of  the  Company  that  are  not  transferred  under   reinsurance   agreements.
Reinsurance  recoverable  and the related  reserve of  life-contingent  contract
benefits and  contractholder  funds are reported  separately in the consolidated
statements  of  financial  position.  The  Company  continues  to  have  primary
liability as the direct insurer for risks reinsured.

Investment  income earned on the assets which support  contractholder  funds and
the  reserve  for  life-contingent  contract  benefits  are not  included in the
Company's  consolidated  financial  statements  as those  assets  are  owned and
managed under terms of the reinsurance  agreements.  The following  amounts were
ceded to ALIC under reinsurance agreements.
<TABLE>
<CAPTION>

                                                                             Year ended December 31,
($ in thousands)                                                     1998           1997              1996
                                                                     ----           ----              ----
<S>                                                            <C>              <C>               <C>
Premiums                                                       $  30,811        $  34,834         $   48,111
Contract charges                                                 106,158           87,061             73,659
Credited interest, policy benefits, and other expenses           609,325          533,369            496,735
</TABLE>


Effective  December 31, 1996,  the  reinsurance  treaty with ALIC was amended to
also include a paid up block of life business which was  previously  retained by
the Company.  The  reinsurance  premium  related to the transfer was $8,255 on a
statutory  accounting basis and $5,712 based upon generally accepted  accounting
principles,  creating a dividend-in-kind  of $2,543. The premium is equal to the
sum of the aggregate policy reserves and policyholder  dividend  accumulation on
this block of business as of December  31,  1996.  The policy  loans and accrued
interest  relating to this block of business totaled $554 and were also ceded to
ALIC as of December 31, 1996, creating a non-cash financing transaction.

Business operations
The Company utilizes services  provided by AIC and ALIC and business  facilities
owned or leased, and operated by AIC in conducting its business activities.  The
Company reimburses AIC and ALIC for the operating expenses incurred on behalf of
the Company. The cost to the Company is determined by various allocation methods
and is primarily related to the level of services provided.  Operating expenses,
including  compensation and retirement and other benefit programs,  allocated to
the  Company  were  $45,940,  $34,947,  and  $25,094  in 1998,  1997  and  1996,
respectively.  Of these costs, the Company retains  investment related expenses.
All other costs are ceded to ALIC under reinsurance agreements.


                                       F-9


<PAGE>
                          LINCOLN BENEFIT LIFE COMPANY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                ($ in thousands)


4.       Investments

Fair values
The amortized cost, gross unrealized gains and losses,  and fair value for fixed
income securities are as follows:

<TABLE>
<CAPTION>

                                               Amortized               Gross Unrealized                 Fair
                                                  cost             Gains           Losses               value
<S>                                           <C>               <C>             <C>                    <C>
At December 31, 1998
U.S. government and agencies                  $  14,105         $ 2,498        $       -              $ 16,603
Corporate                                        84,547           3,548             (151)               87,944
Foreign government                                3,031             239                -                 3,270
Mortgage-backed securities                       48,215           2,972              (20)               51,167
                                              ----------        -------         ---------             ---------
    Total fixed income securities             $ 149,898         $ 9,257        $    (171)            $ 158,984
                                              ==========        =======         =========             =========
At December 31, 1997
U.S. government and agencies                  $  14,598         $ 1,760        $      -              $  16,358
Corporate                                        71,602           1,839            (297)                73,144
Foreign government                                3,040             229               -                  3,269
Mortgage-backed securities                       52,313           2,845             (18)                55,140
                                              ----------        -------         --------            -----------
    Total fixed income securities             $ 141,553         $ 6,673        $   (315)             $ 147,911
                                              ==========        =======         ========            ===========
</TABLE>

Scheduled maturities
The scheduled  maturities for fixed income securities are as follows at December
31, 1998:
<TABLE>
<CAPTION>

                                                   Amortized                Fair
                                                      cost                  value

<S>                                               <C>                     <C>
Due in one year or less                           $      4,525            $    4,554
Due after one year through five years                   25,829                26,625
Due after five years through ten years                  58,047                60,861
Due after ten years                                     13,282                15,777
                                                        ------                ------
                                                       101,683               107,817
Mortgage-backed securities                              48,215                51,167
                                                        ------                ------
     Total                                         $   149,898            $  158,984
                                                   ===========            ==========
</TABLE>

Actual  maturities may differ from those scheduled as a result of prepayments by
the issuers.
<TABLE>
<CAPTION>

Net investment income
Year ended December 31,                                             1998              1997             1996
                                                                    ----              ----             ----
<S>                                                            <C>                 <C>                <C>
Fixed income securities                                       $    10,375      $    10,723       $     9,825
Short-term investments                                                231              160               215
                                                                      ---              ---               ---
    Investment income, before expense
                                                                   10,606           10,883            10,040
    Investment expense                                                366              313               521
                                                                      ---              ---               ---
    Net investment income                                     $    10,240      $    10,570       $     9,519
                                                              ===========      ===========       ===========
</TABLE>


                                      F-10

<PAGE>

<TABLE>
<CAPTION>
                          LINCOLN BENEFIT LIFE COMPANY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                ($ in thousands)



                        Realized capital gains and losses
<S>                                                                 <C>               <C>              <C>
Year ended December 31,                                             1998              1997             1996
                                                                    ----              ----             ----

Fixed income securities                                        $         134    $          17     $           6
    Income taxes                                                          47                6                 2
                                                               -------------    -------------     -------------
    Realized capital gains and losses, after tax               $          87    $          11     $           4
                                                               =============    =============     =============
</TABLE>

Excluding calls and prepayments, there were no gains or losses realized on sales
of fixed income securities during 1998,1997 and 1996.

Unrealized net capital gains
Unrealized   net  capital   gains  on  fixed  income   securities   included  in
shareholder's equity at December 31, 1998 are as follows:
<TABLE>
<CAPTION>

                                              Cost/                              Gross unrealized         Unrealized
                                          amortized cost       Fair value      Gains        Losses         net gains
<S>                                       <C>                  <C>          <C>         <C>              <C>
  Fixed income securities                 $   149,898          $ 158,984    $  9,257    $     (171)     $       9,086
                                          ===============      =========    ========    ==========
  Deferred income taxes                                                                                        (3,180)
                                                                                                        --------------
  Unrealized net capital gains                                                                          $       5,906
                                                                                                        =============
</TABLE>
<TABLE>
<CAPTION>

Change in unrealized net capital gains and losses
Year ended December 31,                                      1998               1997               1996
                                                             ----               ----               ----
<S>                                                         <C>                <C>                <C>
    Fixed income securities                                  2,729         $    3,585       $     (4,918)
    Deferred income taxes                                     (955)            (1,254)             1,721
                                                            -------            -------            -------

    Increase (decrease) in unrealized net
         capital gains                                 $     1,774         $    2,331       $     (3,197)
                                                            =======            =======            =======
</TABLE>

Securities on deposit
At December 31, 1998,  fixed income  securities  with a carrying value of $8,945
were on deposit with regulatory authorities as required by law.


5.       Financial Instruments

In the normal  course of  business,  the  Company  invests in various  financial
assets and incurs various  financial  liabilities.  The fair value  estimates of
financial  instruments  presented  on the  following  page  are not  necessarily
indicative  of the  amounts the  Company  might pay or receive in actual  market
transactions.  Potential  taxes  and  other  transaction  costs  have  not  been
considered in estimating fair value.  The disclosures that follow do not reflect
the fair  value  of the  Company  as a whole  since a  number  of the  Company's
significant   assets   (including   reinsurance   recoverable)  and  liabilities
(including  traditional life and universal  life-type  insurance  reserves,  and
deferred  income taxes) are not  considered  financial  instruments  and are not
carried  at fair  value.  Other  assets  and  liabilities  considered  financial
instruments,  such as accrued  investment  income and cash,  are  generally of a
short-term nature. Their carrying values are assumed to approximate fair value.


                                      F-11

<PAGE>
                          LINCOLN BENEFIT LIFE COMPANY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                ($ in thousands)


                                Financial assets
The  carrying  value and fair value of  financial  assets at December 31, are as
follows:
<TABLE>
<CAPTION>

                                                         1998                                    1997
                                                         ----                                    ----
                                               Carrying             Fair                Carrying           Fair
                                                 value              value                 value            value
<S>                                       <C>               <C>                 <C>               <C>
Fixed income securities                  $      158,984     $      158,984     $        147,911   $       147,911
Short-term investments                            3,675              3,675                1,020             1,020
Separate Accounts                               763,416            763,416              447,658           447,658
</TABLE>

Fair values for fixed income  securities are based on quoted market prices where
available. Non-quoted securities are valued based on discounted cash flows using
current interest rates for similar securities. Short-term investments are highly
liquid  investments  with  maturities of less than one year whose carrying value
approximates   fair  value.   Separate   Accounts  assets  are  carried  in  the
consolidated  statements  of  financial  position  at fair value based on quoted
market prices.

Financial liabilities
The carrying  value and fair value of financial  liabilities at December 31, are
as follows:
<TABLE>
<CAPTION>

                                                        1998                                 1997
                                                        ----                                 ----
                                             Carrying             Fair             Carrying            Fair
                                              value               value              value             value
<S>                                       <C>               <C>                 <C>                 <C>
Contractholder funds on
     investment contracts               $    5,220,485      $   5,006,124      $  5,188,474     $   4,941,732
Separate Accounts                              763,416            763,416           447,658           447,658
</TABLE>


The fair value of contractholder  funds on investment  contracts is based on the
terms of the  underlying  contracts.  Reserves on investment  contracts  with no
stated maturities  (single premium and flexible premium deferred  annuities) are
valued  at the  account  balance  less  surrender  charges.  The  fair  value of
immediate annuities and annuities without life contingencies with fixed terms is
estimated  using  discounted  cash flow  calculations  based on  interest  rates
currently  offered for  contracts  with similar  terms and  durations.  Separate
Accounts liabilities are carried at the fair value of the underlying assets.


6.   Income Taxes

The Company joins the Corporation and its other eligible  domestic  subsidiaries
(the "Allstate Group") in the filing of a consolidated federal income tax return
and is party to a federal  income tax  allocation  agreement  (the "Allstate Tax
Sharing Agreement").  Under the Allstate Tax Sharing Agreement, the Company pays
to or receives from the  Corporation  the amount,  if any, by which the Allstate
Group's  federal  income tax liability is affected by virtue of inclusion of the
Company in the consolidated federal income tax return. Effectively, this results
in the Company's annual income tax provision being computed,  with  adjustments,
as if the Company filed a separate return.

Prior to Sears, Roebuck and Co.'s ("Sears")  distribution ("Sears distribution")
on  June  30,  1995  of  its  80.3%   ownership  in  the  Corporation  to  Sears
shareholders,  the Allstate Group, including the Company,  joined with Sears and
its domestic  business units (the "Sears Group") in the filing of a consolidated
federal  income tax return (the "Sears Tax Group") and were parties to a federal
income tax  allocation  agreement (the "Tax Sharing  Agreement").  Under the Tax
Sharing  Agreement,  the Company,  through the Corporation,  paid to or received
from the Sears Group the amount,  if any, by which the Sears Tax Group's federal
income tax  liability  was affected by virtue of inclusion of the Company in the
consolidated federal income tax return.

                                      F-12


<PAGE>


                          LINCOLN BENEFIT LIFE COMPANY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                ($ in thousands)




As a result of the Sears distribution, the Allstate Group was no longer included
in  the  Sears  Tax  Group,  and  the  Tax  Sharing  Agreement  was  terminated.
Accordingly,  the Allstate  Group and Sears Group entered into a new tax sharing
agreement,  which adopts many of the principles of the Tax Sharing Agreement and
governs their  respective  rights and obligations with respect to federal income
taxes for all periods prior to the Sears  distribution,  including the treatment
of audits of tax returns for such periods.

The Internal  Revenue  Service  ("IRS") has completed its review of the Allstate
Group's income tax returns through the 1993 tax year. Any  adjustments  that may
result from IRS  examinations of tax returns are not expected to have a material
impact on the  financial  position,  liquidity  or result of  operations  of the
Company.

The components of the deferred income tax assets and liabilities at December 31,
are as follow:
<TABLE>
<CAPTION>


                                                                                     1998                  1997
                                                                                     ----                  ----
<S>                                                                           <C>                       <C>
Deferred assets
Separate Accounts                                                                 $      -                $ 393
                                                                                       ---                -----

Deferred liabilities
Unrealized net capital gains                                                        (3,180)              (2,225)
Difference in tax bases of investments                                              (2,244)              (2,265)
Other liabilities                                                                     (122)                 (52)
                                                                                    --------            ---------
    Total deferred liabilities                                                      (5,546)              (4,542)
                                                                                    --------            ---------
      Net deferred liability                                                      $ (5,546)           $  (4,149)
                                                                                    ========            ========
</TABLE>

The  components of the income tax expense for the year ended at December 31, are
as follow:
<TABLE>
<CAPTION>

                                                                     1998             1997             1996
                                                                     ----             ----             ----
<C>                                                            <S>               <S>              <S>
Current                                                           $ 3,262          $ 4,321          $ 3,082
Deferred                                                              442             (586)             (62)
                                                               -----------      -----------       ----------
    Total income tax expense                                      $ 3,704          $ 3,735          $ 3,020
                                                                  =======           =======         ========
</TABLE>


The Company paid income taxes of $731, $4,116 and $2,864 in 1998, 1997 and 1996,
respectively.  The  Company  had a current  income tax  liability  of $3,659 and
$1,128 at December 31, 1998 and 1997, respectively.

A  reconciliation  of the  statutory  federal  income tax rate to the  effective
income tax rate on income from  operations for the year ended December 31, is as
follows:

<TABLE>
<CAPTION>

                                                                    1998              1997              1996
                                                                    ----              ----              ----
<S>                                                                <C>               <C>                <C>
Statutory federal income tax rate                                   35.0%             35.0%             35.0%
Other                                                                 .7                .3                .1
                                                                   -------           ------            ------

Effective income tax rate                                           35.7%             35.3%             35.1%
                                                                   ========          ========          ========
</TABLE>


                                      F-13


<PAGE>
                          LINCOLN BENEFIT LIFE COMPANY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                ($ in thousands)


Prior to January 1, 1984,  the Company was entitled to exclude  certain  amounts
from taxable  income and  accumulate  such amounts in a  "policyholder  surplus"
account.  The balance in this account at December 31, 1998,  approximately $340,
will  result in  federal  income  taxes  payable of $119 if  distributed  by the
Company to ALIC. No provision for taxes has been made as the Company has no plan
to  distribute  amounts from this account.  No further  additions to the account
have been permitted since the Tax Reform Act of 1984.


7.       Statutory Financial Information

Permitted statutory accounting practices
The Company  prepares its statutory  financial  statements  in  accordance  with
accounting  principles  and  practices  prescribed  or permitted by the Nebraska
Department of Insurance.  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.  The Company does not follow any permitted  statutory  accounting
practices that have a significant  impact on statutory  surplus or statutory net
income.

The NAIC's codification initiative has produced a comprehensive guide of revised
statutory accounting  principles.  While the NAIC has approved a January 1, 2001
implementation date for the newly developed  guidance,  companies must adhere to
the implementation date adopted by their state of domicile.  The Company's state
of domicile,  Nebraska, is continuing its comparison of codification and current
statutory  accounting  requirements  to  determine  the  necessary  revisions to
existing state laws and regulations. The requirements are not expected to have a
material impact on the statutory surplus of the Company.

Dividends
The ability of the Company to pay dividends is dependent on business conditions,
income, cash requirements of the Company and other relevant factors. The payment
of shareholder  dividends by insurance  companies  without the prior approval of
the state insurance  regulator is limited to formula amounts based on net income
and capital and surplus,  determined in  accordance  with  statutory  accounting
practices,  as well as the timing and amount of dividends  paid in the preceding
twelve  months.  The maximum amount of dividends that the Company can distribute
during 1999 without  prior  approval of the Nebraska  Department of Insurance is
$14,434.




                                      F-14


<PAGE>
                          LINCOLN BENEFIT LIFE COMPANY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                ($ in thousands)

8.  Commitments and Contingent Liabilities

Leases
The Company leases certain office facilities.  Total rent expense for all leases
was  $1,358,  $1,274 and $1,039 in 1998,  1997 and 1996,  respectively.  Minimum
rental  commitments  under  noncancelable   operating  leases  with  initial  or
remaining term of more than one year as of December 31, are as follows:

                                               1998

                                  1999                    $ 1,395
                                  2000                      1,174
                                  2001                         12
                                  2002                         12
                                  2003                         12
                            Thereafter                        276
                                                            -----
                                                          $ 2,881
                                                           =======

In  1998,  the  Company  accrued  lease   cancellation   charges  of  $1,100  in
anticipation of terminating a particular lease, included in the table above, for
office space which is expected to be vacated by the end of 1999.

Regulation and legal proceedings
The Company's business is subject to the effects of a changing social,  economic
and regulatory  environment.  Public and regulatory  initiatives have varied and
have  included  employee  benefit  regulation,  controls on medical  care costs,
removal of barriers  preventing  banks from engaging in securities and insurance
business, tax law changes affecting the taxation of insurance companies, and tax
treatment of insurance  products and its impact on the relative  desirability of
various personal investment  vehicles,  and proposed legislation to prohibit the
use of gender in determining insurance rates and benefits.  The ultimate changes
and eventual effects, if any, of these initiatives are uncertain.

From time to time the Company is involved in pending and  threatened  litigation
in the normal  course of its business in which  claims for monetary  damages are
asserted. In the opinion of management,  the ultimate liability, if any, arising
from such pending or  threatened  litigation  is not expected to have a material
effect on the results of  operations,  liquidity  or  financial  position of the
Company.




                                      F-15


<PAGE>
                          LINCOLN BENEFIT LIFE COMPANY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                ($ in thousands)


9.       Other Comprehensive Income

The components of other comprehensive income on a pretax and after-tax basis for
the year ended December 31, are as follows:

<TABLE>
<CAPTION>

                                    1998                                1997                                 1996
                       -------------------------------------  ---------------------------------  ----------------------------------
<S>                     <C>             <C>       <C>          <C>         <C>       <C>            <C>       <C>        <C>
                                                   After-                             After-                             After-
                          Pretax        Tax         tax        Pretax       Tax        tax         Pretax       Tax        tax
Unrealized capital
gains
 and losses:
- -----------------------
  Unrealized holding
   gains (losses)
   arising during the
   period                $ 2,863     $(1,002)     $1,861      $3,602    $(1,260)     $2,342      $(4,912)    $1,719    $(3,193)
  Less:
reclassification
   adjustment for
   realized capital
   gains included in
   net income                134         (47)         87          17         (6)         11            6         (2)         4
                         --------  -----------  ----------   ---------- ----------  ----------   -----------   --------  --------
Unrealized net
  Capital gains
(losses)                   2,729        (955)      1,774       3,585     (1,254)      2,331       (4,918)       1,721    (3,197)
                         --------  -----------  ----------   ----------  ---------  ----------  ----------    --------   -------

  Other comprehensive
     Income             $  2,729     $  (955)    $ 1,774      $3,585    $(1,254)    $ 2,331      $(4,918)      $1,721   $(3,197)
                         ========     =======     =======      ======    =======     =======      =======      ======    =======
</TABLE>






                                      F-16

<PAGE>



                          LINCOLN BENEFIT LIFE COMPANY
                            SCHEDULE IV - REINSURANCE
                                ($ in thousands)



<TABLE>
<CAPTION>



                                                                    Gross                                 Net
Year Ended December 31, 1998                                        amount             Ceded            amount
- ----------------------------                                        ------             -----            ------
<S>                                                           <C>                 <C>               <C>
Life insurance in force                                       $97,690,299         $97,690,299       $           -
                                                              ===========         ===========       =============

Premiums and contract charges:
         Life and annuities                                   $   287,839         $   287,839       $           -
         Accident and health                                        3,450               3,450                   -
                                                              -----------         -----------       -------------
                                                              $   291,289         $   291,289       $           -
                                                              ===========         ===========       =============


                                                                    Gross                                 Net
Year Ended December 31, 1997                                       amount              Ceded            Amount
- ----------------------------                                       -------             ------           ------

Life insurance in force                                       $72,754,000         $72,754,000       $           -
                                                              ===========         ===========       =============

Premiums and contract charges:
         Life and annuities                                   $   277,825         $   277,825       $           -
         Accident and health                                       35,217              35,217                   -
                                                              -----------         -----------       -------------
                                                              $   313,042         $   313,042       $           -
                                                              ===========         ===========       =============




                                                                    Gross                                Net
Year Ended December 31, 1996                                        amount             Ceded            amount
- ----------------------------                                        ------             -----            ------

Life insurance in force                                       $51,514,000         $51,514,000       $           -
                                                              ===========         ===========       =============

Premiums and contract charges:
         Life and annuities                                   $   191,475         $   191,475       $           -
         Accident and health                                  $     9,566         $     9,566       $           -
                                                              -----------         -----------       -------------
                                                              $   201,041         $   201,041       $           -
                                                              ===========         ===========       =============
</TABLE>




                                      F-17

<PAGE>


<TABLE>
<CAPTION>



                          LINCOLN BENEFIT LIFE COMPANY
                  CONSOLIDATED STATEMENTS OF FINANCIAL POSITION
                                   UNAUDITED

                                                                  June 30,                     December 31,
                                                                    1999                           1998
                                                         ----------------------------   ----------------------------
<S>                                                       <C>                           <C>
($ in thousands)                                                 (Unaudited)

Assets
Investments
   Fixed income securities at fair value
      (amortized cost $143,046 and $149,898)                $    144,746                    $   158,984
   Short-term                                                     15,605                          3,675
                                                                 -------                         -----
         Total investments                                       160,351                        162,659

Cash                                                               1,115                          1,735
Reinsurance recoverable from
   Allstate Life Insurance Company                             7,162,569                      6,938,717
Reinsurance recoverable from non-affiliates                      231,846                        191,092
Receivable from affiliates, net                                   51,962                         37,073
Other assets                                                      26,989                         25,286
Separate Accounts                                              1,004,983                        763,416
                                                              ----------                        -------
         Total assets                                       $  8,639,815                    $  8,119,978
                                                            ============                    ============

Liabilities
Reserve for life-contingent contract benefits               $    395,602                    $   338,069
Contractholder funds                                           6,989,125                      6,785,070
Current income taxes payable                                       5,308                          3,659
Deferred income taxes                                              2,982                          5,546
Other liabilities and accrued expenses                            83,729                         64,440
Separate Accounts                                              1,004,983                        763,416
                                                              ----------                        -------
         Total liabilities                                     8,481,729                      7,960,200
                                                              ----------                      ---------

Commitments and Contingent Liabilities (Note 4)

Shareholder's Equity
Common stock, $100 par value, 30,000 shares
      authorized, 25,000 issued and outstanding                    2,500                          2,500
Additional capital paid-in                                       116,750                        116,750
Retained income                                                   37,731                         34,622

Accumulated other comprehensive income:
    Unrealized net capital gains                                   1,105                          5,906
                                                                  ------                          -----
         Total accumulated other comprehensive                     1,105                          5,906
                                                                  ------                          -----
income
         Total shareholder's equity                              158,086                        159,778
                                                                --------                        -------
         Total liabilities and shareholder's                $  8,639,815                    $ 8,119,978
equity                                                      ============                    ===========

See notes to consolidated financial statements.
</TABLE>

                                      F-18
<PAGE>

                          LINCOLN BENEFIT LIFE COMPANY
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                                  UNAUDITED


<TABLE>
<CAPTION>


                                                  Three Months Ended                          Six Months Ended
                                                       June 30,                                   June 30,
                                           ----------------------------------       -------------------------------------
($ in thousands)                                1999              1998                    1999               1998
                                           ----------------  ----------------       -----------------  ------------------
                                                      (Unaudited)                               (Unaudited)
<S>                                        <C>                   <C>                 <C>                 <C>
Revenues
Net investment income                        $   2,727           $   2,619              $  5,386            $ 5,179

Realized capital gains and losses                 (410)                  -                  (409)                 -

Other income (expense)                            (153)                 35                  (191)                54
                                                 -----               -----                 -----             ------
Income from operations before
   income tax                                    2,164               2,654                 4,786              5,233

Income tax expense                                 748                 929                 1,677              1,841
                                                  ----                ----                ------              -----

Net income                                   $   1,416            $  1,725              $  3,109            $ 3,392
                                               =========            ========           =========            =======














See notes to consolidated financial statements.



                                      F-19
<PAGE>


                          LINCOLN BENEFIT LIFE COMPANY
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                  UNAUDITED


                                                                                        Six Months Ended
                                                                                            June 30,
                                                                           -------------------------------------------
($ in thousands)                                                                  1999                      1998
                                                                           -------------------          --------------
                                                                                              (Unaudited)

Cash flows from operating activities
Net income                                                                    $     3,109                  $   3,392
Adjustments to reconcile net income to net cash provided by operating
    activities:
       Depreciation, amortization and other non-cash items                              7                          -
       Realized capital gains and losses                                              409                          -
       Changes in:
           Reserve for life-contingent contract benefits and
               contractholder funds                                                (3,018)                    (6,728)
           Income taxes payable                                                     1,670                      7,500
           Other operating assets and liabilities                                   1,337                     55,546
                                                                                    -----                     ------
               Net cash provided by operating activities                            3,514                     59,710
                                                                                    -----                     ------

Cash flows from investing activities
Fixed income securities
       Proceeds from sales                                                          9,193                          -
       Investment collections                                                       8,397                      4,163
       Investments purchases                                                       (9,805)                    (6,200)
Change in short-term investments, net                                             (11,919)                    (4,846)
               Net cash used in investing activities                               (4,134)                    (6,883)

Net (decrease) increase in cash                                                      (620)                    52,827
Cash at the beginning of year                                                       1,735                      4,220
                                                                                   ------                     ------
Cash at end of year                                                          $      1,115             $       57,047
                                                                             ============             ==============

</TABLE>


See notes to consolidated financial statements.

                                      F-20


<PAGE>



                          LINCOLN BENEFIT LIFE COMPANY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   UNAUDITED



1.       Basis of Presentation

     The accompanying  consolidated financial statements include the accounts of
     Lincoln Benefit Life Company ("LBL") and its wholly owned  subsidiary,  AFD
     Inc.,  (formerly  Allstate  Financial  Distributors,   Inc.)  a  registered
     broker-dealer  (collectively,   the  "Company").  LBL  is  a  wholly  owned
     subsidiary of Allstate Life  Insurance  Company  ("ALIC"),  which is wholly
     owned by Allstate  Insurance Company ("AIC"),  a wholly owned subsidiary of
     The Allstate Corporation (the "Corporation").  These consolidated financial
     statements  have  been  prepared  in  conformity  with  generally  accepted
     accounting principles.

      The  consolidated  financial  statements and notes as of June 30, 1999 and
      for the three month and six month periods ended June 30, 1999 and 1998 are
      unaudited.  The consolidated  financial statements reflect all adjustments
      (consisting only of normal  recurring  accruals) which are, in the opinion
      of  management,  necessary  for the  fair  presentation  of the  financial
      position,  results of operations  and cash flows for the interim  periods.
      The  consolidated  financial  statements  and  notes  should  be  read  in
      conjunction with the consolidated  financial  statements and notes thereto
      included in the Lincoln Benefit Life Company Annual Report on Form 10K for
      1998.  The results of  operations  for the interim  periods  should not be
      considered indicative of results to be expected for the full year.

      Effective  January 1, 1999,  the  Company  adopted  Statement  of Position
      ("SOP")  97-3,   "Accounting  by  Insurance  and  Other   Enterprises  for
      Insurance-Related  Assessments." The SOP provides guidance concerning when
      to recognize a liability for  insurance-related  assessments and how those
      liabilities   should   be   measured.   Specifically,    insurance-related
      assessments  should be recognized as liabilities when all of the following
      criteria  have  been  met:  1) an  assessment  has been  imposed  or it is
      probable that an assessment  will be imposed,  2) the event  obligating an
      entity  to pay an  assessment  has  occurred  and  3)  the  amount  of the
      assessment can be reasonably estimated. The adoption of this statement was
      immaterial to the Company's results of operations and financial position.

      To conform with the 1999 presentation, certain amounts in the prior years'
      consolidated financial statements and notes have been reclassified.

2.    Reinsurance

      The Company has reinsurance agreements whereby premiums, contract charges,
      credited  interest,  policy  benefits  and  certain  expenses  are  ceded,
      primarily  to  ALIC  and  reflected  net  of  such   reinsurance   in  the
      consolidated statements of operations.  The amounts shown in the Company's
      consolidated  statements of operations  relate to the  investment of those
      assets  of  the  Company  that  are  not  transferred   under  reinsurance
      agreements.   Reinsurance   recoverable   and  the  related   reserve  for
      life-contingent  contract benefits and  contractholder  funds are reported
      separately in the consolidated

                                      F-21
<PAGE>

                          LINCOLN BENEFIT LIFE COMPANY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   UNAUDITED


      statements  of  financial  position.  The  Company  continues  to have
      primary liability as the direct insurer for risks reinsured.

      Investment income earned on the assets which support  contractholder funds
      and the reserve for  life-contingent  contract benefits is not included in
      the Company's  financial  statements as those assets are owned and managed
      under the terms of  reinsurance  agreements.  The  following  amounts were
      ceded to ALIC under reinsurance agreements.
<TABLE>
<CAPTION>

                                                     Three Months Ended                    Six Months Ended
                                                          June 30,                             June 30,
                                               --------------------------------     -------------------------------
           ($ in thousands)                         1999              1998             1999              1998
                                               ---------------    -------------     ------------    ---------------
           <S>                                  <C>                <C>              <C>              <C>
           Premiums                                $   16,541       $    8,815         $ 29,924          $  17,963
           Contract charges                            29,041           25,307           60,938             49,876
           Credited interest, policy
             benefits, and expenses                   182,651          165,134          349,939            288,232

</TABLE>



                                      F-22


<PAGE>

                          LINCOLN BENEFIT LIFE COMPANY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   UNAUDITED



3.       Comprehensive Income

      The  components  of other  comprehensive  income on a pretax and after-tax
basis are as follows:
<TABLE>
<CAPTION>

                                                                        Three Months Ended June 30,
                                         ------------------------------------------------------------------------------
         ($ in thousands)                                   1999                                      1998
                                         --------------------------------------     -----------------------------------
<S>                                       <C>             <C>        <C>              <C>           <C>       <C>
                                                                     After-                                   After-
                                            Pretax        Tax          tax            Pretax        Tax         tax

         Unrealized capital
           gains and losses:
        --------------------------------
         Unrealized holding
           (losses) gains arising
           during the period               $ (4,630)     $ 1,620       $(3,010)         $   895     $  (313)   $  582
         Less:  reclassification
           adjustment for realized
           net (losses) included in
           net income                          (410)         143          (267)               -           -         -
                                             --------   --------      ---------          -------     --------   ------

         Unrealized net capital
            (losses) gains                   (4,220)       1,477        (2,743)             895         (313)      582
                                             -------    --------      ---------          -------     --------   ------
         Other comprehensive
           (loss) income                    $(4,220)     $ 1,477        (2,743)         $   895     $   (313)      582
                                             =======     =======                         =======     =======

         Net income                                                      1,416                                   1,725
                                                                         -----                                   -----

         Comprehensive
           (loss) income                                               $(1,327)                                 $2,307
                                                                        =======                                 ======





</TABLE>



                                      F-23

<PAGE>

                          LINCOLN BENEFIT LIFE COMPANY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   UNAUDITED
<TABLE>
<CAPTION>



3.       Comprehensive Income (continued)

                                                                          Six Months Ended June 30,
                                         ---------------------------------------------------------------------------------
         ($ in thousands)                                   1999                                       1998
                                         --------------------------------------     --------------------------------------
<S>                                        <C>           <C>         <C>              <C>            <C>        <C>
                                                                     After-                                     After-
                                            Pretax        Tax          tax            Pretax         Tax          tax

         Unrealized capital
           gains and losses:
        --------------------------------

         Unrealized holding
           (losses) gains arising
           during the period               $ (7,795)     $ 2,728       $(5,067)       $   918     $  (321)      $    597
         Less:  reclassification
           adjustment for realized
           net capital gains
           (losses) included in
           net income                          (409)         143          (266)             -            -             -
                                             -------      ------       --------       ---------   ---------      --------

         Unrealized net capital
            (losses) gains                   (7,386)       2,585        (4,801)           918        (321)           597
                                             ------       ------       --------       ---------   ---------      --------
         Other comprehensive
           (loss) income                   $ (7,386)     $ 2,585        (4,801)        $  918     $  (321)           597
                                            =======      =======                      =======     =======

         Net income                                                      3,109                                     3,392
                                                                         -----                                   --------

         Comprehensive
           (loss) income                                               $(1,692)                                 $  3,989
                                                                        =======                                   =======
</TABLE>



4.    Regulation and Legal Proceedings

     The Company is subject to the effects of a changing  social,  economic  and
     regulatory  environment.  Public and regulatory initiatives have varied and
     have included  efforts to adversely  influence and restrict  premium rates,
     restrict the  Company's  ability to cancel  policies,  impose  underwriting
     standards and expand overall regulation.  The ultimate changes and eventual
     effects, if any, of these initiatives are uncertain.

     Various  other legal and  regulatory  actions are  currently  pending  that
     involve the Company and specific aspects of its conduct of business. In the
     opinion of management,  the ultimate  liability,  if any, in one or more of
     these  actions in excess of amounts  currently  reserved is not expected to
     have a material effect on the results of operations, liquidity or financial
     position of the Company.

                                      F-24

<PAGE>





                                   APPENDIX A
                         PORTFOLIOS AND PERFORMANCE DATA
                                PERFORMANCE DATA

From time to time the  Separate  Account may  advertise  the PIMCO Money  Market
Subaccount's  "yield" and  "effective  yield."  Both yield  figures are based on
historical  earnings and are not intended to indicate  future  performance.  The
"yield" of the PIMCO Money Market  Subaccount refers to the net income earned by
the  Subaccount  over the  seven-day  period stated in the  advertisement.  This
income is then  "annualized."  That is, the amount of income  earned during that
week is assumed to be generated  each week over a 52-week period and is shown as
a percentage of the investment.  The "effective  yield" is calculated  similarly
but,  when  annualized,  the income  earned by the  investment  is assumed to be
reinvested at the end of each seven-day  period.  The "effective  yield" will be
slightly  higher  than the  "yield"  because of the  compounding  effect of this
assumed  reinvestment.  Neither  the yield nor the  effective  yield  takes into
consideration the effect of any capital gains or losses that might have occurred
during the seven day period,  nor do they  reflect the impact of any premium tax
charge or Withdrawal  Charges.  The impact of other,  recurring  charges on both
yield figures is, however,  reflected in them to the same extent it would affect
the yield (or effective yield) for a Contract of average size.

In addition,  the Separate  Account may advertise an  annualized  30-day (or one
month)  yield  figure  for  Subaccounts   other  than  the  PIMCO  Money  Market
Subaccount.  These yield  figures are based upon the actual  performance  of the
Subaccount over a 30-day (or one month) period ending on a date specified in the
advertisement.  Like the money market yield data described above, the 30-day (or
one month) yield data will reflect the effect of all recurring Contract charges,
but will not reflect  any  Withdrawal  Charges or premium tax charge.  The yield
figure is derived from net investment  gain (or loss) over the period  expressed
as a fraction of the investment's value at the end of the period.

The Separate Account may also advertise standardized and non-standardized "total
return" data for its Subaccounts.  Like the yield figures described above, total
return  figures are based on  historical  data and are not  intended to indicate
future  performance.  The  standardized  "total return"  compares the value of a
hypothetical  investment made at the beginning of the period to the value of the
same hypothetical investment at the end of the period. Standardized total return
figures  reflect the  deduction of any  Withdrawal  Charge that would be imposed
upon a complete  redemption of the Contract at the end of the period.  Recurring
Contract charges are reflected in the  standardized  total return figures in the
same manner as they are reflected in the yield data for Contracts funded through
the Money Market Subaccount.

In  addition  to the  standardized  "total  return,"  the  Separate  Account may
advertise  non-standardized  "total  return."  Non-standardized  total return is
calculated in a similar manner and for the same time periods as the standardized
total return  except that the  Withdrawal  Charge is not deducted.  Further,  we
assumed an initial hypothetical investment of $50,000, because $50,000 is closer
to the  average  Purchase  Payment  of a  Contract  which we  expect  to  write.
Standardized  total return, on the other hand,  assumes an initial  hypothetical
investment of $1,000.

The Separate Account may also disclose yield and  non-standardized  total return
for time periods before the date the Separate Account commenced  operations.  In
this case,  performance  data for the  Subaccounts  is  calculated  based on the
performance of the Portfolios  and assumes that the  Subaccounts  existed during
the same time period as the Portfolios, with recurring Contract charges equal to
those currently assessed against the Subaccounts.


Our advertisements may also compare the performance of our Subaccounts with: (a)
certain  unmanaged  market  indices,  including  but  the Dow  Jones  Industrial
Average,  the Standard & Poor's 500, and the Shearson Lehman Bond Index;  and/or
(b) other management  investment companies with investment objectives similar to
the underlying  funds being compared.  Our  advertisements  also may include the
performance ranking assigned by various publications,  including the Wall Street
Journal,  Forbes,  Fortune,  Money,  Barron's,  Business  Week,  USA Today,  and
statistical  services,  including Lipper Analytical Services Mutual Fund Survey,
Lipper Annuity and Closed End Survey, the Variable Annuity Research Data Survey,
and SEI.

The  Contract  charges  are  described  in  more  detail  on  pages [ ]. We have
described  the  computation  of  advertised  performance  data for the  Separate
Account in more detail  beginning  on page [ ] of the  Statement  of  Additional
Information.









<PAGE>




                                   APPENDIX B
                    ILLUSTRATION OF A MARKET VALUE ADJUSTMENT

Purchase Payment:          $40,000.00
Credit Enhancement:             1,600.00

Guarantee Period:          5 Years

Guaranteed Interest Rate:  5% Annual Effective Rate

5-year Treasury Rate at
Time of Purchase Payment:  6%

The  following  examples  illustrate  how the Market  Value  Adjustment  and the
Withdrawal Charge may affect the values of a Contract upon a withdrawal.  The 5%
assumed Guaranteed Interest Rate is the rate required to be used in the "Summary
of Expenses." In these  examples,  the withdrawal  occurs one year after (in the
second Contract Year) the Issue Date. The Market Value Adjustment  operates in a
similar manner for transfers, except that there is no free amount for transfers.
No Withdrawal Charge applies to transfers.

Assuming  that the entire  $40,000.00  Purchase  Payment  and  $1,600.00  Credit
Enhancement  are  allocated to the  Guaranteed  Maturity  Fixed  Account for the
Guarantee Period  specified above, at the end of the five-year  Guarantee Period
the Contract Value would be  $53,093.31.  After one year,  when the  withdrawals
occur in these examples, the Contract Value would be $43,680.00. We have assumed
that no prior partial withdrawals or transfers have occurred.

The Market Value Adjustment and the Withdrawal  Charge only apply to the portion
of a withdrawal  that is greater than the Free Withdrawal  Amount.  Accordingly,
the first step is to calculate the Free Withdrawal Amount.

The Free Withdrawal Amount is equal to:

    (a) the greater of:

     -    earnings not previously withdrawn; or

     -    15% of your total  Purchase  Payments in the most recent  eight years;
          plus

    (b) an amount  equal to your total  Purchase  Payments  made more than eight
years ago, to the extent not previously withdrawn.


Here, (a) equals  $6,000.00,  because 15% of the total Purchase  Payments in the
most recent  eight years  ($6,000.00  = 15% X  $40,000.00)  is greater  than the
earnings not previously withdrawn ($3,680.00). (B) equals $0, because all of the
Purchase  Payments  were made less than eight years age.  Accordingly,  the Free
Withdrawal Amount is $6,000.00.


The formula that we use to determine  the amount of the Market Value  Adjustment
is:

 .9 X (I-J) X N,

where:

     I    = the Treasury  Rate for a maturity  equal to the  relevant  Guarantee
          Period for the week preceding the beginning of the Guarantee Period;

     J    = the Treasury  Rate for a maturity  equal to the  relevant  Guarantee
          Period for the week preceding our receipt of your withdrawal  request,
          death benefit request,  transfer  request,  or annuity option request;
          and

     N    = the number of whole and partial  years from the date we receive your
          request until the end of the relevant Guarantee Period.

We will base the Market  Value  Adjustment  on the current  Treasury  Rate for a
maturity  corresponding  in  length  to the  relevant  Guarantee  Period.  These
examples  also show the  Withdrawal  Charge (if any),  which would be calculated
separately from the Market Value Adjustment.

EXAMPLE OF A DOWNWARD MARKET VALUE ADJUSTMENT

A downward  Market Value  Adjustment  results from a full or partial  withdrawal
that occurs when  interest  rates have  increased.  Assume  interest  rates have
increased one year after the Purchase Payment,  such that the five-year Treasury
Rate is now 6.5%. Upon a withdrawal,  the market value  adjustment  factor would
be:

    .9 X (.06 - .065) X 4 = -.0180

The Market Value Adjustment is a reduction of $678.24 from the amount withdrawn:

    $-678.24 = -.0180 X ($43,680 - $6,000.00)

A Withdrawal  Charge of 7% (assuming the  Withdrawal  occurs at the start of the
second Contract year) would be assessed against the Purchase Payments  withdrawn
that are less than eight  years old and are not  eligible  for free  withdrawal.
Under  the  Contract,  earnings  are  deemed  to be  withdrawn  before  Purchase
Payments.  Accordingly,  in this  example,  the amount of the  Purchase  Payment
eligible for free  withdrawal  would equal the Free  Withdrawal  Amount less the
interest credited or $2,320.00 ($6,000.00 - $3,680.00).

Therefore, the Withdrawal Charge would be:

        $2,637.60 = 7% X (40,000.00 - $2,320.00)

As a result, the net amount payable to you would be:

        $40,364.16 = $43,680.00 - $678.24 - $2,637.60

EXAMPLE OF AN UPWARD MARKET VALUE ADJUSTMENT

An upward  Market Value  Adjustment  results from a withdrawal  that occurs when
interest  rates have  decreased.  Assume  interest rates have decreased one year
after the Purchase Payment,  such that the five-year  Treasury Rate is now 5.5%.
Upon a withdrawal, the market value adjustment factor would be:

        .9 X (.06 - .055) X 4 = .0180

The Market Value Adjustment  would increase the amount withdrawn by $648.00,  as
follows:

        $678.24 = .0180 X ($43,680 - $6,000.00)

As above, in this example,  the amount of the Purchase Payment eligible for free
withdrawal would equal the Free Withdrawal  Amount less the interest credited or
$2,320.00 ($6,000.00 - $3,680.00). Therefore, the Withdrawal Charge would be:

        $2,637.60 = 7% X ($40,000.00 - $2,320.00)

As a result, the net amount payable to you would be:

        $41,720.64 = $43,680.00 + $678.24 - $2,637.60

EXAMPLE OF A PARTIAL WITHDRAWAL

If you request a partial  withdrawal from a Guarantee  Period, we can either (1)
withdraw  the  specified  amount of  Contract  Value and pay you that  amount as
adjusted by any  applicable  Market Value  Adjustment  or (2) pay you the amount
requested,  and  subtract  an amount  from your  Contract  Value that equals the
requested amount after application of the Market Value Adjustment and Withdrawal
Charge. Unless you instruct us otherwise,  when you request a partial withdrawal
we will assume that you wish to receive the amount  requested.  We will make the
necessary  calculations and on your request provide you with a statement showing
our calculations.

For  example,  if in the first  example  you wished to receive  $20,000.00  as a
partial  withdrawal,  the Market Value Adjustment and Withdrawal Charge would be
calculated as follows:

let:     AW   =  the total amount to be withdrawn from your contract value
         MVA  =  Market Value Adjustment
         WC   =  Withdrawal Charge
         AW'  =  amount subject to Market Value Adjustment and Withdrawal Charge

Then     AW - $20,000.00 = WC-MVA

Since neither the Market Value Adjustment nor the Withdrawal Charge apply to the
free  withdrawal  amount,  we can solve  directly for the amount  subject to the
Market Value Adjustment and the Withdrawal  Charge (i.e.,  AW'), which equals AW
- -$6,000.00.  Then,  AW = AW' + $6,000,  and AW' + $6,000.00 - $20,000.00 = MVA +
WC.

           MVA        =          -.018 X AW'
           WC         =          .07 X AW'

(since the Market Value  Adjustment  is a reduction  from amount  withdrawn,  it
operates in the same direction as the Withdrawal Charge)

           WC - MVA = .088AW'
           AW' - $14,000.00 = .088AW'
           AW' = $14,000.00 / (1 - .088) = $15,350.88
           MVA = -.018 X $15,350.88 = $276.32
           WC = .07 X $15,350.88 = $1,074.56

AW = Total amount withdrawn = $15,350.88 + $6,000.00 = $21,350.88

You  receive  $20,000.00;  the total  amount  subtracted  from your  contract is
$21,350.88; the Market Value Adjustment is $276.32; and the Withdrawal Charge is
$1,074.56. Your remaining Contract Value is $20,649.12.

If, however,  in the same example,  you wished to withdraw  $20,000.00 from your
Contract Value and receive the adjusted  amount,  the  calculations  would be as
follows:

By definition, AW = total amount withdrawn from your Contract Value = $20,000.00

      AW'  =  amount that MVA & WC are applied to
           =  amount withdrawn in excess of Free Amount = $20,.000.00 -
              $6,000.00 = $14,000.00
      MVA  =  -.018 X $14,000.00 = $-252.00

      WC   =  .07 X $14,000.00 = $980.00

You would receive $20,000.00 - $252.00 - $980.00 = $18,768.00;  the total amount
subtracted from your Contract Value is $20,000.00. Your remaining Contract Value
would be $22,000.00.

EXAMPLE OF FREE WITHDRAWAL AMOUNT


Assume that in the foregoing  example,  after four years $10,565.06 in earnings;
including the Credit  Enhancement  had been credited and that the Contract Value
in  the  Fixed  Account  equaled  $50,565.06.  In  this  example,  if  no  prior
withdrawals  have  been  made,  you  could  withdraw  up to  $10,565.06  without
incurring a Market Value Adjustment or a Withdrawal  Charge. The Free Withdrawal
Amount  would be  $10,565.06,  because the  interest  credited  ($10,565.06)  is
greater than 15% of the Total  Purchase  Payments in the most recent eight years
($40,000.00 X .15 = $6,000.00).


<PAGE>



PART C: OTHER INFORMATION

The  information  required to be provided in Part C is separately  identified by
Item number.

                       STATEMENT OF ADDITIONAL INFORMATION

         FLEXIBLE PREMIUM INDIVIDUAL DEFERRED VARIABLE ANNUITY CONTRACTS

                  LINCOLN BENEFIT LIFE VARIABLE ANNUITY ACCOUNT

                     DEPOSITOR: LINCOLN BENEFIT LIFE COMPANY

This Statement of Additional  Information  is not a prospectus.  You should also
read the prospectus  relating to the annuity contracts  described above. You may
obtain a copy of the prospectus  without charge by calling us at  1-800-525-9287
or writing to us at the following address:

                          Lincoln Benefit Life Company
                                 P.O. Box 82532
                          Lincoln, Nebraska 68501-2532

                    The date of this Statement of Additional
                  Information and of the related Prospectus is:
                               September 28, 1999.

                                TABLE OF CONTENTS

                                                              PAGE
                                                              -----
THE CONTRACT......................................
  ANNUITY PAYMENTS................................
  INITIAL MONTHLY ANNUITY PAYMENT.................
  SUBSEQUENT MONTHLY PAYMENTS.....................
  TRANSFERS AFTER ANNUITY DATE....................
  ANNUITY UNIT VALUE..............................
  ILLUSTRATIVE SAMPLE OF ANNUITY UNIT VALUE
    CALCULATION...................................
  ILLUSTRATIVE EXAMPLE OF VARIABLE ANNUITY
    PAYMENTS......................................

ADDITIONAL FEDERAL INCOME TAX INFORMATION.........
  INTRODUCTION....................................
  TAXATION OF LINCOLN BENEFIT LIFE COMPANY........
  EXCEPTIONS TO THE NON-NATURAL OWNER RULE........
  IRS REQUIRED DISTRIBUTION AT DEATH RULES........
  QUALIFIED PLANS.................................
  TYPES OF QUALIFIED PLANS........................

SEPARATE ACCOUNT PERFORMANCE......................

EXPERTS...........................................

FINANCIAL STATEMENTS..............................






<PAGE>



                                  THE CONTRACT

ANNUITY PAYMENTS

The amount of your annuity payments will depend on the following factors:

     (a)  the amount of your Contract Value on the Valuation Date next preceding
          the Annuity Date, minus any applicable premium tax charge and adjusted
          by any applicable Market Value Adjustment;

     (b)  the Payment Option you have selected;

     (c)  the payment frequency you have selected;

     (d)  the age and, in some  cases,  the sex of the  Annuitant  and any Joint
          Annuitant; and

     (e)  for Variable Annuity Payments only, the investment  performance  after
          the Annuity Date of the Subaccounts you have selected.

INITIAL MONTHLY ANNUITY PAYMENT

For both Fixed and Variable  Annuity  payments,  we determine the amount of your
initial  annuity payment as follows.  First, we subtract any applicable  premium
tax charge from your  Contract  Value on the Valuation  Date next  preceding the
Annuity Date.  We will also  increase or decrease your Fixed Account  balance by
any  applicable  Market  Value  Adjustment.  Next,  we apply that  amount to the
Payment Option you have selected. For Fixed Annuity payments, we will use either
the Payment  Option  Tables in the Contract or our annuity  tables in effect for
single premium  immediate  annuities at the time of the  calculation,  whichever
table is more favorable to the payee. For Variable Annuity payments, we will use
the Payment Options tables in the Contract (which reflect the assumed investment
rate of 3.5% which is used in calculating  subsequent Variable Annuity payments,
as described below).  The tables show the amount of the periodic payment a payee
could  receive  based on $1,000 of  Contract  Value.  To  determine  the initial
payment amount,  we divide your Contract Value,  adjusted as described above, by
$1,000  and  multiply  the  result  by  the  relevant  annuity  factor  for  the
Annuitant's  age and sex (if we are  permitted to consider  that factor) and the
frequency of the payments you have selected.

In some states and under certain  Qualified  Plans and other  employer-sponsored
employee  benefit plans,  we are not permitted to take the  Annuitant's sex into
consideration in determining the amount of periodic annuity payments.
In those states, we use the same annuity table for men and women.

SUBSEQUENT MONTHLY PAYMENTS

For a Fixed  Annuity,  the  amount of the  second  and each  subsequent  monthly
annuity payment is usually the same as the first monthly payment. However, after
the Annuity Date you will have a limited  ability to increase your Fixed Annuity
payments by making transfers from the Subaccounts,  as described in "Transferred
after the Annuity Date" on page [ ] below.  After each such  transfer,  however,
your subsequent  annuity  payments will remain at the new level until and unless
you make an additional transfer to your Fixed Annuity payments.

For a Variable  Annuity,  the amount of the second and each  subsequent  monthly
payment will vary depending on the investment  performance of the Subaccounts to
which you allocated your Contract Value. We calculate  separately the portion of
the monthly annuity payment attributable to each Subaccount you have selected as
follows.  When we calculate your initial annuity payment, we also will determine
the number of Annuity Units in each  Subaccount to allocate to your Contract for
the remainder of the Annuity Period. For each Subaccount,  we divide the portion
of the initial  annuity  payment  attributable to that Subaccount by the Annuity
Unit Value for that  Subaccount on the Valuation Date next preceding the Annuity
Date.  The number of Annuity Units so determined  for your Contract is fixed for
the  duration  of the  Annuity  Period.  We will  determine  the  amount of each
subsequent  monthly  payment  attributable to each Subaccount by multiplying the
number of Annuity Units allocated to your Contract by the Annuity Unit Value for
that Subaccount as of the Valuation  Period next preceding the date on which the
annuity  payment is due. Since the number of Annuity Units is fixed,  the amount
of  each  subsequent  Variable  Annuity  payment  will  reflect  the  investment
performance of the Subaccounts elected by you.

TRANSFERS AFTER THE ANNUITY DATE

The Contract  provides that during the Annuity  Period,  you may make  transfers
among the  Subaccounts  or increase  the  proportion  of your  annuity  payments
consisting  of Fixed  Annuity  payments.  We will  effect a  transfer  among the
Subaccounts  at their Annuity Unit Value next  determined  after we receive your
instructions. After the transfer, your subsequent Variable Annuity payments will
be based on your new Annuity Unit  balances.  If you wish to transfer value from
the Subaccounts to increase your Fixed Annuity  payments,  we will determine the
amount of your  additional  Fixed Annuity  payments as follows.  First,  we will
determine the Annuitized Value represented by the Annuity Units that you wish to
apply to a Fixed  Annuity  payment.  Then,  we will  apply  that  amount  to the
appropriate  factor for the Payment Option you have  selected,  using either the
Payment  Option Tables in the Contract or our annuity  tables for single premium
immediate  annuities  at the time of the  calculation,  whichever  table is more
favorable to the payee.

ANNUITY UNIT VALUE

We determine  the value of an Annuity Unit  independently  for each  Subaccount.
Initially, the Annuity Unit Value for each Subaccount was set at $100.00.

The Annuity Unit Value for each  Subaccount  will vary depending on how much the
actual  net  investment  return  of the  Subaccount  differs  from  the  assumed
investment  rate that was used to prepare  the annuity  tables in the  Contract.
Those annuity  tables are based on a 3.5% per year assumed  investment  rate. If
the actual net  investment  rate of a Subaccount  exceeds 3.5%, the Annuity Unit
Value will increase and Variable  Annuity  payments  derived from allocations to
that Subaccount will increase over time. Conversely,  if the actual rate is less
than 3.5%,  the  Annuity  Unit  Value will  decrease  and the  Variable  Annuity
payments will decrease over time. If the net  investment  rate equals 3.5%,  the
Annuity Unit Value will stay the same, as will the Variable Annuity payments. If
we had used a higher assumed  investment rate, the initial monthly payment would
be higher,  but the actual net  investment  rate would also have to be higher in
order for annuity payments to increase (or not to decrease).

For each  Subaccount,  we  determine  the Annuity  Unit Value for any  Valuation
Period by  multiplying  the  Annuity  Unit Value for the  immediately  preceding
Valuation Period by the Net Investment  Factor for the current Valuation Period.
The result is then divided by a second  factor  which  offsets the effect of the
assumed net investment rate of 3.5% per year.

The  Net  Investment  Factor  measures  the  net  investment  performance  of  a
Subaccount from one Valuation Date to the next. The Net Investment Factor may be
greater or less than or equal to one;  therefore,  the value of an Annuity  Unit
may increase, decrease or remain the same.

To determine the Net Investment  Factor for a Subaccount for a Valuation Period,
we divide (a) by (b), and then subtract (c) from the result, where:

     (a)  is the total of:

          (1)  the net asset value of a Portfolio  share held in the  Subaccount
               determined as of the  Valuation  Date at the end of the Valuation
               Period; plus

          (2)  the per  share  amount  of any  dividend  or  other  distribution
               declared by the Portfolio for which the "ex-dividend" date occurs
               during the Valuation Period; plus or minus

          (3)  a per share  credit or charge for any taxes  which we paid or for
               which we  reserved  during  the  Valuation  Period  and  which we
               determine to be  attributable to the operation of the Subaccount.
               As  described  in the  prospectus,  currently  we do  not  pay or
               reserve for federal income taxes;

     (b)  is the net asset value of the  Portfolio  share  determined  as of the
          Valuation Date at the end of the preceding Valuation Period; and

     (c)  is the  mortality  and  expense  risk  charge  and the  administrative
          expense risk charge.

ILLUSTRATIVE EXAMPLE OF ANNUITY UNIT VALUE CALCULATION

Assume that one share of a given  Subaccount's  underlying  Portfolio  had a net
asset value of $11.46 as of the close of the New York Stock Exchange ("NYSE") on
a Tuesday;  that its net asset value had been $11.44 at the close of the NYSE on
Monday,  the day before;  and that no dividends or other  distributions  on that
share had been made during the intervening  Valuation Period. The Net Investment
Factor  for the  Valuation  Period  ending  on  Tuesday's  close  of the NYSE is
calculated as follows:

        Net Investment Factor = ($11.46/$11.44) - 0.0000381 = 1.0017102

The amount subtracted from the ratio of the two net asset values  (0.0000381) is
the daily  equivalent  of the annual  asset-based  expense  charges  against the
Subaccount of 1.40%.

In the example  given above,  if the Annuity Unit value for the  Subaccount  was
$101.03523 on Monday, the Annuity Unit Value on Tuesday would have been:

$101.03523 X 1.0017102  = $101.19847
- ---------------------
      1.0000943

ILLUSTRATIVE EXAMPLE OF VARIABLE ANNUITY PAYMENTS

Assume that a male Contract owner, P, owns a Contract in connection with which P
has allocated all of his Contract  Value to a single  Subaccount.  P is also the
sole  Annuitant.  At age 60, P chooses to annuitize his Contract under Option B,
Life and 10 Years  Certain.  As of the last Valuation Date preceding the Annuity
Date, P's Account was credited with 7543.2456  Accumulation  Units each having a
value of  $15.432655.  Accordingly,  P's Account  Value at that Date is equal to
7543.2456 X $15.432655 = $116,412.31.  There are no premium tax charges  payable
upon  annuitization.  Assume also that the Annuity Unit Value for the Subaccount
at that  same  Date is  $132.56932,  and  that  the  Annuity  Unit  Value on the
Valuation  Date  immediately  prior  to  the  second  annuity  payment  date  is
$133.27695.

P's first Variable Annuity payment is determined from the annuity rate tables in
P's Contract,  using the  information  assumed above.  The tables supply monthly
annuity  payments for each $1,000 of applied  Contract Value.  Accordingly,  P's
first  Variable  Annuity  payment  is  determined  by  multiplying  the  monthly
installment of $5.44 by the result of dividing P's Account Value by $1,000:



             First Payment = $5.44 X ($116,412.31/$1,000) = $633.28

The number of P's Annuity Units is also  determined at this time. It is equal to
the  amount of the first  Variable  Annuity  payment  divided by the value of an
Annuity Unit at the Valuation Date immediately prior to annuitization:

            Annuity Units = $633.28 DIVIDED BY $132.56932 = 4.77697

P's second  Variable  Annuity payment is determined by multiplying the number of
Annuity  Units by the Annuity Unit value as of the  Valuation  Date  immediately
prior to the second payment due date:

                Second Payment = 4.77697 X $133.27695 = $636.66

P's third and  subsequent  Variable  Annuity  payments  are computed in the same
manner.

The amount of the first Variable  Annuity  payment depends on the Contract Value
in the relevant Subaccount on the Annuity Date. Thus, it reflects the investment
performance of the  Subaccount  net of fees and charges during the  Accumulation
Period.  The amount of the first Variable Annuity payment  determines the number
of Annuity Units allocated to P's Contract for the Annuity  Period.  That number
will remain constant  throughout the Annuity  Period,  unless the Contract owner
makes a  transfer.  The  amount of the second and  subsequent  Variable  Annuity
payments depends on changes in the Annuity Unit Value,  which will  continuously
reflect changes in the net investment  performance of the Subaccount  during the
Annuity Period.

                    ADDITIONAL FEDERAL INCOME TAX INFORMATION

Introduction

THE FOLLOWING  DISCUSSION IS GENERAL AND IS NOT INTENDED AS TAX ADVICE.  LINCOLN
BENEFIT  MAKES NO  GUARANTEE  REGARDING  THE TAX  TREATMENT  OF ANY  CONTRACT OR
TRANSACTION  INVOLVING  A  CONTRACT.   Federal,   state,  local  and  other  tax
consequences of ownership or receipt of distributions  under an annuity contract
depend on the  individual  circumstances  of each person.  If you are  concerned
about any tax  consequences  with regard to your individual  circumstances,  you
should consult a competent tax adviser.

Taxation of Lincoln Benefit Life Company

Lincoln Benefit is taxed as a life insurance  company under Part I of Subchapter
L of the Internal  Revenue Code. The Separate  Account is not an entity separate
from  Lincoln  Benefit,  and its  operations  form a part of the  Company.  As a
consequence,  the Separate  Account will not be taxed separately as a "Regulated
Investment  Company"  under  Subchapter  M of the Code.  Investment  income  and
realized  capital  gains of the Separate  Account are  automatically  applied to
increase  reserves under the contract.  Under current  federal tax law,  Lincoln
Benefit believes that the Separate Account  investment  income and capital gains
will not be taxed to the  extent  that such  income  and gains  are  applied  to
increase the reserves under the Contract.  Generally,  reserves are amounts that
Lincoln Benefit is legally  required to accumulate and maintain in order to meet
future obligations under the Contracts. Lincoln Benefit does not anticipate that
it will incur any federal  income tax  liability  attributable  to the  Separate
Account.  Therefore,  we do not intend to make provisions for any such taxes. If
we are taxed on investment income or capital gains of the Separate Account, then
we may impose a charge  against the Separate  Account in order to make provision
for such taxes.

Exceptions to the Non-natural Owner Rule

Generally,  Contracts  held by a  non-natural  owner are not  treated as annuity
contracts  for federal  income tax  purposes,  unless one of several  exceptions
applies.  Contracts will generally be treated as held by a natural person if the
nominal owner is a trust or other entity that holds the Contract for the benefit
of a natural person.  However, this special exception will not apply in the case
of an employer  who is the  nominal  owner of a Contract  under a  non-qualified
deferred  compensation  arrangement  for  employees.  Other  exceptions  to  the
non-natural owner rule are:

(1) Contracts  acquired by an estate of a decedent by reason of the death of the
decedent; (2) certain qualified Contracts;  (3) Contracts purchased by employers
upon the termination of certain  qualified plans; (4) certain  Contracts used in
connection with structured  settlement  agreements,  and (5) Contracts purchased
with a single  premium  when the annuity  starting  date is no later than a year
from date of purchase of the annuity and  substantially  equal periodic payments
are made, not less frequently than annually, during the annuity period.

IRS Required Distribution at Death Rules

To  qualify  as  an  annuity  contract  for  federal  income  tax  purposes,   a
nonqualified Contract must provide:

(1)  if any owner dies on or after the annuity start date, but before the entire
     interest in the Contract has been  distributed,  the  remaining  portion of
     such interest must be  distributed  at least as rapidly as under the method
     of distribution being used as of the date of the owner's death;
(2)  if any owner dies prior to the annuity start date,  the entire  interest in
     the Contract  must be  distributed  within five years after the date of the
     owner's death.

         The five year requirement is satisfied if:

(1)  any  portion of the  owner's  interest  which is  payable  to a  designated
     beneficiary is  distributed  over the life of such  beneficiary  (or over a
     period not extending beyond the life expectancy of the beneficiary), and

(2)  the distributions begin within one year of the owner's death.

If the owner's designated beneficiary is a surviving spouse, the Contract may be
continued  with the  surviving  spouse  as the new  owner.  If the  owner of the
Contract is a  non-natural  person,  the  annuitant  is treated as the owner for
purposes of applying the  distribution at death rules. In addition,  a change in
the  annuitant  on a Contract  owned by a  non-natural  person is treated as the
death of the owner.

Qualified Plans

This Contract may be used with several types of Qualified  Plans.  The tax rules
applicable to participants in Qualified Plans vary according to the type of Plan
and the terms and  conditions  of the Plan.  Qualified  Plan  participants,  and
owners,  annuitants and  beneficiaries  under the Contract may be subject to the
terms  and  conditions  of the  Qualified  Plan  regardless  of the terms of the
Contract.

Types of Qualified Plans

IRAs.  Section 408 of the Code permits eligible  individuals to contribute to an
individual  retirement  plan known as an IRA. IRAs are subject to limitations on
the  amount  that can be  contributed  and on the time  when  distributions  may
commence.  Certain  distributions  from other  types of  qualified  plans may be
"rolled  over" on a  tax-deferred  basis into an IRA. An IRA  generally  may not
provide  life  insurance,  but it may  provide a Death  Benefit  that equals the
greater of the premiums  paid or the  Contract  value.  The Contract  provides a
Death Benefit that in certain situations, may exceed the greater of the payments
or the contract  value.  If the IRS treats the Death  Benefit as  violating  the
prohibition  on investment in life insurance  contracts,  the Contract would not
qualify as an IRA.

Roth  IRAs.  Section  408A of the  Code  permits  eligible  individuals  to make
nondeductible  contributions  to an individual  retirement  plan known as a Roth
IRA. Roth IRAs are subject to limitations on the amount that can be contributed.
In  certain  instances,  distributions  from Roth IRAs are  excluded  from gross
income.  Subject to certain limits, a traditional  Individual Retirement Account
or Annuity may be converted or "rolled over" to a Roth IRA. The taxable  portion
of a conversion or rollover  distribution  is included in gross  income,  but is
exempt from the 10% penalty tax on premature distributions

Simplified  Employee Pension Plans.  Section 408(k) of the Code allows employers
to establish  simplified  employee  pension plans for their  employees using the
employees' IRAs if certain criteria are met. Under these plans the employer may,
within limits, make deductible contributions on behalf of the employees to their
individual  retirement  annuities.  Employers  intending  to use the contract in
connection with such plans should seek competent advice

Savings Incentive Match Plans for Employees (SIMPLE Plans).  Sections 408(p) and
401(k) of the Tax Code allow  employers with 100 or fewer employees to establish
SIMPLE retirement plans for their employees. SIMPLE plans may be structured as a
SIMPLE  retirement  account using an employee's IRA to hold the assets,  or as a
Section 401(k) qualified cash or deferred arrangement. In general, a SIMPLE plan
consists of a salary  deferral  program for eligible  employees  and matching or
nonelective  contributions  made by  employers.  Employers  intending to use the
Contract in  conjunction  with SIMPLE plans should seek  competent tax and legal
advice.

Tax Sheltered  Annuities.  Section  403(b) of the Tax Code permits public school
employees and employees of certain types of tax-exempt  organizations (specified
in Section 501(c)(3) of the Code) to have their employers purchase Contracts for
them. Subject to certain  limitations,  a Section 403(b) plan allows an employer
to exclude the purchase  payments from the employees'  gross income.  A Contract
used for a Section 403(b) plan must provide that  distributions  attributable to
salary reduction  contributions made after 12/31/88,  and all earnings on salary
reduction contributions, may be made only on or after:

- -    the date the employee attains age 59 1/2,

- -    separates from service,

- -    dies,

- -    becomes disabled, or

- -    on the account of hardship (earnings on salary reduction  contributions may
     not be distributed for hardship).

These  limitations do not apply to withdrawals where Lincoln Benefit is directed
to transfer some or all of the Contract Value to another 403(b) plan.

Corporate and  Self-Employed  Pension and Profit Sharing Plans.  Sections 401(a)
and 403(a) of the Tax Code permit corporate employers to establish various types
of  tax  favored   retirement   plans  for  employees.   The  Tax  Code  permits
self-employed   individuals  to  establish  tax  favored  retirement  plans  for
themselves and their employees. Such retirement plans may permit the purchase of
Contracts to provide benefits under the plans.

State and Local  Government and Tax-Exempt  Organization  Deferred  Compensation
Plans.  Section 457 of the Code permits employees of state and local governments
and tax-exempt  organizations to defer a portion of their  compensation  without
paying current income taxes.  The employees must be  participants in an eligible
deferred  compensation  plan.  Employees  with  Contracts  under  the  plan  are
considered  general  creditors of the employer.  The  employer,  as owner of the
Contract, has the sole right to the proceeds of the Contract.  Generally,  under
the non-natural owner rules,  Contracts are not treated as annuity contracts for
federal  income tax  purposes.  Under these  plans,  contributions  made for the
benefit of the  employees  will not be included in the  employees'  gross income
until distributed from the plan. However, all compensation  deferred under a 457
plan must remain the sole property of the employer. As property of the employer,
the assets of the plan are subject only to the claims of the employer's  general
creditors,  until such time as the assets become  available to the employee or a
beneficiary.

                          SEPARATE ACCOUNT PERFORMANCE

Performance  data  for  the  various  Subaccounts  are  computed  in the  manner
described below.

PIMCO MONEY MARKET SUBACCOUNT

The  current  yield is the annual  yield on the PIMCO  Money  Market  Subaccount
assuming no  reinvestment  of dividends and excluding all realized or unrealized
capital gains.  We compute  current yield by first  determining  the Base Period
Return on a hypothetical  Contract having a balance of one Accumulation  Unit at
the beginning of a 7 day period using the formula:

Base Period Return = (EV-SV)/(SV)

    where:

 SV = value of one  Accumulation  Unit at the start of a 7 day period EV = value
 of one Accumulation Unit at the end of the 7 day period

We determine  the value of the  Accumulation  Unit at the end of the period (EV)
by:

(1)  adding,  to the value of the Unit at the beginning of the period (SV),  the
     investment  income from the  underlying  Variable  Insurance  Products Fund
     Money Market Portfolio attributed to the Unit over the period; and

(2)  subtracting, from the result, the sum of:

     (a)  the   portion  of  the  annual   Mortality   and   Expense   Risk  and
          Administrative Expense Charges allocable to the 7 day period (obtained
          by multiplying the annually-based charges by the fraction 7/365); and

     (b)  a prorated  portion of the annual contract  maintenance  charge of $35
          per Contract.  The contract  maintenance charge is allocated among the
          Subaccounts  in  proportion  to the total  Contract  Values  similarly
          allocated.  The charge is further  reduced,  for purposes of the yield
          computation,  by  multiplying  it by the  ratio  that the value of the
          hypothetical Contract bears to the value of an account of average size
          for  Contracts  funded by the Fidelity  Money Market  Subaccount.  The
          Charge  is then  multiplied  by the  fraction  7/365 to  arrive at the
          portion attributable to the 7 day period.

The current yield is then obtained by annualizing the Base Period Return:

                 Current Yield = (Base Period Return) X (365/7)

The PIMCO Money Market  Subaccount also quotes an "effective  yield".  Effective
yield differs from current yield in that effective  yield takes into account the
effect of dividend reinvestment. The effective yield, like the current yield, is
derived from the Base Period Return over a 7 day period.  However, the effective
yield accounts for the reinvestment of dividends in the PIMCO Variable Insurance
Trust IIby compounding the current yield according to the formula:

     Effective Yield = [(Base Period Return + 1)to the power of 365/7 - 1].

Net  investment  income for yield  quotation  purposes  will not include  either
realized capital gains and losses or unrealized  appreciation and  depreciation,
whether  reinvested or not. The yield  quotations also do not reflect any impact
of premium tax charges, transfer fees, or Withdrawal Charges.

The  yields  quoted  do not  represent  the  yield  of the  PIMCO  Money  Market
Subaccount  in the future,  because the yield is not fixed.  Actual  yields will
differ depending on the type,  quality and maturities of the investments held by
the  PIMCO  Money  Market  Portfolio  and  changes  in  interest  rates on those
investments.  In addition,  your yield also will be affected by factors specific
to your  Contract.  For example,  if your account is smaller than average,  your
yield will be lower,  because the fixed dollar  expense  charges will affect the
yield on small accounts more than they will affect the yield on larger accounts.

Yield  information may be useful in reviewing the performance of the PIMCO Money
Market Subaccount and for providing a basis for comparison with other investment
alternatives.  However,  the PIMCO Money Market Subaccount's yield may vary on a
daily basis,  unlike bank  deposits or other  investments  that  typically pay a
fixed yield for a stated period of time.

The PIMCO Money Market Portfolio's yield for the seven-day period ended December
31,  1999 was [ ]% and the  effective  yield for the same seven day period was
[ ]%.

OTHER SUBACCOUNTS

We compute the  performance  of the other  Subaccounts in terms of an annualized
"yield" and/or as "total return".

YIELD

Yield will be expressed as an annualized  percentage  based on the  Subaccount's
performance  over a stated 30-day (or one month) period.  The  annualized  yield
figures  will  reflect  all  recurring  Contract  charges  and will not  reflect
Withdrawal Charges, transfer fees or premium tax charges. To arrive at the yield
percentage  over  the  30-day  (or  one  month)  period,   the  net  income  per
Accumulation Unit of the Subaccount during the period is divided by the value of
an  Accumulation  Unit as of the end of the  period.  The  yield  figure is then
annualized by assuming  monthly  compounding of the 30-day (or one month) figure
over a six-month period and then doubling the result.

               The formula used in computing the yield figure is:

                Yield = 2 X ( ((a-b) + 1)to the power of 6 - 1)
                                ---
                                cd

    where:

  a        = net  investment  income earned during the period by the  underlying
           Portfolio attributable to its shares held in the Subaccount;

  b        = expenses accrued for the period (net of reimbursements);

  c        = average daily number of Accumulation  Units outstanding  during the
           period; and

  d        = the net asset value of an Accumulation  Unit on the last day of the
           period.

These yield figures reflect all recurring Contract charges,  as described in the
explanation of the yield computation for the PIMCO Money Market Subaccount. Like
the PIMCO Money Market  Subaccount's  yield  figures,  the yield figures for the
other  Subaccounts  are based on past  performance  and  should  not be taken as
predictive of future results.

STANDARDIZED TOTAL RETURN

Standardized  total return for a Subaccount  represents a single computed annual
rate of return that, when compounded annually over a specified time period (one,
five, and ten years, or since  inception) and applied to a hypothetical  initial
investment in a Contract  funded by that Subaccount made at the beginning of the
period,  will produce the same Contract  Value at the end of the period that the
hypothetical   investment  would  have  produced  over  the  same  period.   The
standardized  total  rate of return (T) is  computed  so that it  satisfies  the
following formula:

                         P(1+T)to the power of n = ERV

    where:

  P    =   a hypothetical initial payment of $1,000

  T    =   average annual total return

  n    =   number of years

ERV    =   ending  redeemable  value of a hypothetical  $1,000 payment made at
           the  beginning of the one,  five, or ten year period as of the end of
           the period (or fractional portion thereof).

The standardized  total return figures reflect the effect of both  non-recurring
and recurring  charges,  as discussed  herein.  Recurring charges are taken into
account  in a manner  similar  to that used for the yield  computations  for the
PIMCO Money Market Subaccount, described above. The applicable Withdrawal Charge
(if any) is deducted  as of the end of the period,  to reflect the effect of the
assumed complete  redemption.  The effect of the contract  maintenance charge on
your account  usually will differ from that assumed in the  computation,  due to
differences  between  most actual  allocations  and the assumed  one, as well as
differences due to varying account sizes.  Accordingly,  your total return on an
investment  in the  Subaccount  over the same time  periods  usually  would have
differed from those produced by the computation.  As with the PIMCO Money Market
and other Subaccount yield figures,  standardized total return figures are based
on  historical  data  and  are  not  intended  to  be  a  projection  of  future
performance.

NON-STANDARDIZED TOTAL RETURN

Non-standardized  total  return for a Subaccount  represents  a single  computed
annual rate of return  that,  when  compounded  annually  over a specified  time
period  (one,  five,  and ten  years,  or  since  inception)  and  applied  to a
hypothetical  initial investment in a Contract funded by that Subaccount made at
the beginning of the period,  will produce the same Contract Value at the end of
the period that the  hypothetical  investment  would have produced over the same
period.  The total  rate of return  (T) is  computed  so that it  satisfies  the
formula:

                         P(1+T)to the power of n = ERV

    where:

  P    =   a hypothetical initial payment of $50,000

  T    =   average annual total return

  n    =   number of years

ERV    =   ending  redeemable value of a hypothetical  $50,000 payment made at
           the  beginning of the one,  five, or ten year period as of the end of
           the period (or fractional portion thereof).

Our non-standardized total return differs from standardized total return in that
in calculating non-standardized total return, we assumed an initial hypothetical
investment  of $50,000.  We chose  $50,000,  because it is closer to the average
Purchase Payment of a Contract that we expect to write.  For standardized  total
return, we used an initial hypothetical investment of $1,000, as required by SEC
regulations.  The  non-standardized  total return figures  reflect the effect of
recurring  charges,  as  discussed  herein.  Because the impact of the  contract
maintenance  charge on your account will usually differ from that assumed in the
computation,  due to differences between most actual allocations and the assumed
one, as well as differences due to varying  account sizes,  your total return on
an investment in the  Subaccount  over the same time periods  usually would have
differed from those produced by the computation.  As with the standardized total
return  figures,  non-standardized  total return figures are based on historical
data and are not intended to be a projection of future performance.

Non-standardized  total return may reflect the addition of a Credit  Enhancement
of 4%. The  impact of the Credit  Enhancement  on total  return is  particularly
pronounced for the shorter durations for which total return is measured, such as
one and three years.  You should take this into  consideration in any comparison
of total return between the Sub-accounts and investment options offered pursuant
to other annuities.

TIME PERIODS BEFORE THE DATE THE SEPARATE ACCOUNT COMMENCED OPERATIONS

The Separate Account may also disclose yield and  non-standardized  total return
for  time  periods  before  the  Separate  Account  commenced  operations.  This
performance  data is based on the actual  performance  of the  Portfolios  since
their  inception,  adjusted  to  reflect  the effect of the  recurring  Contract
charges at the rates currently charged against the Subaccounts.

                        TABLES OF TOTAL RETURN QUOTATIONS

The following  tables include  average annual total return and  non-standardized
total return for various periods as of December 31, 1998.

<TABLE>
<CAPTION>

               STANDARDIZED TOTAL RETURN AS OF DECEMBER 31, 1998
                         ASSUMING CONTRACT SURRENDERED

                                                                         AVERAGE ANNUAL TOTAL RETURN (3)
                                                                  ---------------------------------------------
                                                                                                       SINCE
                                                     INCEPTION                  5 YEAR    10 YEAR    INCEPTION
                                                       DATE (2)     1 YEAR (%)     (%)        (%)         (%)
                                                    -----------   ----------   --------   --------   ----------
<S>                                                 <C>            <C>          <C>       <C>        <C>
GOLDMAN SACHS VARIABLE INSURANCE TRUST
   CORE Small Cap Equity (4)                          10/01/99           N/A        N/A        N/A          N/A
   International Equity (4)                           10/01/99           N/A        N/A        N/A          N/A

J.P. MORGAN SERIES TRUST II
   Small Company  (4)                                 10/01/99           N/A        N/A        N/A          N/A

LAZARD RETIREMENT SERIES, INC.
   Emerging Markets                                   10/01/99           N/A        N/A        N/A          N/A
   International Equity                               10/01/99           N/A        N/A        N/A          N/A

LSA VARIABLE SERIES TRUST
   Focused Equity (4)                                 10/01/99           N/A        N/A        N/A          N/A
   Balanced (4)                                       10/01/99           N/A        N/A        N/A          N/A
   Growth Equity (4)                                  10/01/99           N/A        N/A        N/A          N/A
   Disciplined Equity (4)                             10/01/99           N/A        N/A        N/A          N/A
   Value Equity (4)                                   10/01/99           N/A        N/A        N/A          N/A
   Emerging Growth Equity                             10/01/99           N/A        N/A        N/A          N/A

MORGAN STANLEY DEAN WITTER UNIVERSAL FUNDS, INC.
   Mid Cap Growth                                     10/01/99           N/A        N/A        N/A          N/A
   Mid Cap Value                                      10/01/99           N/A        N/A        N/A          N/A
   High Yield                                         10/01/99           N/A        N/A        N/A          N/A

OCC ACCUMULATION TRUST
   Equity                                             10/01/99           N/A        N/A        N/A          N/A
   Small Cap                                          10/01/99           N/A        N/A        N/A          N/A

PIMCO VARIABLE INSURANCE TRUST
   StocksPLUS Growth and Income (4)                   10/01/99           N/A        N/A        N/A          N/A
   Foreign Bond (4)                                   10/01/99           N/A        N/A        N/A          N/A
   Total Return Bond (4)                              10/01/99           N/A        N/A        N/A          N/A
   Money Market (1)(4)                                10/01/99           N/A        N/A        N/A          N/A

SALOMON BROTHERS VARIABLE SERIES FUNDS
   Capital                                            10/01/99           N/A        N/A        N/A          N/A
</TABLE>


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

(1)  An  investment in PIMCO Money Market is neither  insured nor  guaranteed by
     the U.S.  Government  and there can be no assurance that PIMCO Money Market
     will maintain a stable $1.00 share price.  The PIMCO Money Market Fund does
     not advertise total return.

(2)  The Separate  Account was  established  on  approximately  January 2, 1994.
     Lincoln Benefit did not start offering the Contracts until October 1, 1999,
     although it has offered other annuity contracts that are not offered by the
     prospectus  to which this  Statement  of  Additional  Information  relates.
     Lincoln  Benefit  has  not  previously  offered  contracts   utilizing  the
     Subaccounts  underlying the Contracts and, accordingly,  there currently is
     no  standardized  performance  for these  Subaccounts.  We will update this
     information  in  the  foregoing  chart  when  standardized  performance  is
     available.

(3)  Total return  includes  changes in share price,  reinvestment of dividends,
     and capital gains. The performance  figures: (1) represent past performance
     and neither guarantee nor predict future investment results;  (2) assume an
     initial hypothetical  investment of $1,000, as required by the SEC; and (3)
     reflect the deduction of 1.40% annual asset charges,  a $35 annual contract
     maintenance  charge,  and a maximum 8%  contingent  deferred  sales  charge
     (declining  after the first  year).  The  investment  return and value of a
     Contract will fluctuate so that a Contract, when surrendered,  may be worth
     more or less than the amount of the Purchase Payments.

(4)  Total returns reflect that the investment adviser waived all or part of its
     fee or reimbursed  the Portfolio for a portion of its expenses.  Otherwise,
     total returns would have been lower.

N/A  Certain  recently  established  subaccounts  do  not  yet  have  meaningful
standardized  return  data.  In the  future,  as such  data  becomes  available,
standardized total return will be calculated as described above.

             NON-STANDARDIZED TOTAL RETURN AS OF DECEMBER 31, 1998
                       ASSUMING CONTRACT NOT SURRENDERED
<TABLE>
<CAPTION>

                                                                                 AVERAGE ANNUAL TOTAL RETURN (3)
                                                                          --------------------------------------------
                                      PORTFOLIO    MONTHLY      TOTAL                                         SINCE
                                      INCEPTION    RETURN      RETURN      1 YEAR      5 YEAR      10 YEAR   INCEPTION
                                      DATE (2)       (%)       YTD (%)       (%)         (%)         (%)        (%)
                                      ---------   ---------   ---------   ---------   ---------   ---------  ---------
<S>                                   <C>         <C>          <C>         <C>         <C>         <C>        <C>
GOLDMAN SACHS VARIABLE INSURANCE TRUST
   CORE Small Cap Equity (4)             02/13/98     6.58%        N/A        N/A          N/A        N/A      -11.86%
   International Equity (4)              01/12/98     7.56%        N/A        N/A          N/A        N/A       19.15%

J.P. MORGAN SERIES TRUST II
   Small Company (4)                     12/31/94     6.42%      -6.83%      -6.83%        N/A        N/A       15.36%

LAZARD RETIREMENT SERIES, INC.
   Emerging Markets                      07/15/94    -3.47%     -26.48%     -26.48%        N/A        N/A       -7.70%
   International Equity                  10/31/91     2.26%      11.37%      11.37%       7.63%       N/A        9.68%

LSA VARIABLE SERIES TRUST
   Focused Equity (4)                    10/01/99       N/A        N/A         N/A         N/A        N/A         N/A
   Balanced (4)                          10/01/99       N/A        N/A         N/A         N/A        N/A         N/A
   Growth Equity (4)                     10/01/99       N/A        N/A         N/A         N/A        N/A         N/A
   Disciplined Equity (4)                10/01/99       N/A        N/A         N/A         N/A        N/A         N/A
   Value Equity (4)                      10/01/99       N/A        N/A         N/A         N/A        N/A         N/A
   Emerging Growth Equity                10/01/99       N/A        N/A         N/A         N/A        N/A         N/A

MORGAN STANLEY DEAN WITTER UNIVERSAL
FUNDS, INC.
   Mid Cap Growth                        12/31/98       N/A        N/A         N/A       N/A         N/A         N/A
   Mid Cap Value                         01/02/97     6.88%      13.82%      13.82%      N/A         N/A        24.87%
   High Yield                            01/02/97     0.06%       3.54%       3.54%      N/A         N/A         7.82%

OCC ACCUMULATION TRUST
   Equity                                08/01/88     1.72%      11.27%      11.27%     18.98%      15.83%      15.49%
   Small Cap                             08/01/88     1.10%      -9.83%      -9.83%      7.18%      11.52%      11.27%

PIMCO VARIABLE INSURANCE TRUST
   StocksPLUS Growth and                 12/31/97    -0.38%      17.35%      17.35%      N/A         N/A        17.36%
     Income (4)
   Foreign Bond (4)                      02/16/99       N/A        N/A         N/A       N/A        N/A          N/A
   Total Return Bond (4)                 12/31/97    -2.26%       2.39%       2.39%      N/A        N/A          2.39%
   Money Market (1)(4)                   10/01/99       N/A        N/A         N/A       N/A        N/A          N/A

SALOMON BROTHERS VARIABLE SERIES FUNDS
   Capital                               01/02/98    -5.67%       6.43%       6.43%      N/A        N/A          6.43%
</TABLE>



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

(1)  An  investment in PIMCO Money Market is neither  insured nor  guaranteed by
     the U.S.  Government  and there can be no assurance that PIMCO Money Market
     will maintain a stable $1.00 share price.  The PIMCO Money Market Fund does
     not advertise total return.

(2)  The Separate  Account was  established  on  approximately  January 2, 1994.
     Lincoln Benefit did not start offering the Contracts until October 1, 1999,
     although it has offered other annuity contracts that are not offered by the
     prospectus  to which this  Statement  of  Additional  Information  relates.
     Accordingly,  this table reflects hypothetical  performance for the periods
     covered, applying the contract charges under the Contract to the investment
     performance   of  the   underlying   Portfolios   since  their   inception.
     Nonstandardized  performance  data  for  periods  after  the  inception  of
     Contract sales will reflect the actual performance of the Contracts.

(3)  Total return  includes  changes in share price,  reinvestment of dividends,
     and capital gains. The performance  figures: (1) represent past performance
     and neither guarantee nor predict future investment results;  (2) assume an
     initial  hypothetical  investment  of $50,000,  since this is closer to the
     average Purchase Payment of a contract expected to be written,  rather than
     the $1,000  required by the SEC for the  standardized  returns shown in the
     table on pages [ ]; and (3) reflect the  deduction  of 1.40%  annual  asset
     charges,  but do not  reflect  the  applicable  contingent  deferred  sales
     charge.  The  investment  return and value of a Contract will  fluctuate so
     that a  Contract,  when  surrendered,  may be worth  more or less  than the
     amount of the Purchase Payments.

(4)  Total returns reflect that the investment adviser waived all or part of its
     fee or reimbursed  the Portfolio for a portion of its expenses.  Otherwise,
     total returns would have been lower.

N/A  Certain  Portfolios  do not have  meaningful  performance  for the  periods
indicated.  In the future, as such data becomes available,  total return will be
calculated as described above.

<TABLE>
<CAPTION>

            NON-STANDARDIZED TOTAL RETURN AS OF DECEMBER 31, 1998
                       ASSUMING CONTRACT NOT SURRENDERED

                                                      CUMULATIVE
                                                        TOTAL
                                                        RETURN
                                          PORTFOLIO     SINCE            CALENDAR YEAR RETURN (3)
                                          INCEPTION   INCEPTION    ------------------------------------
                                          DATE (2)     (%) (3)      1996 (%)     1997 (%)     1998 (%)
                                          ---------   ----------   ----------   ----------   ----------
<S>                                       <C>          <C>         <C>          <C>          <C>
 GOLDMAN SACHS VARIABLE INSURANCE TRUST
   CORE Small Cap Equity (4)                 02/13/98    -10.50%        N/A           N/A          N/A
   International Equity (4)                  01/12/98     18.46%        N/A           N/A          N/A

J.P. MORGAN SERIES TRUST II
   Small Company (4)                         12/31/94     77.12%       34.88%       20.80%        -6.83%


LAZARD RETIREMENT SERIES, INC.
   Emerging Markets                          07/15/94    -30.05%       25.96%      -11.89%       -26.48%
   International Equity                      10/31/91     93.98%       10.98%       15.89%        11.37%

LSA VARIABLE SERIES TRUST
   Focused Equity (4)                        10/01/99       N/A         N/A           N/A          N/A
   Balanced (4)                              10/01/99       N/A         N/A           N/A          N/A
   Growth Equity (4)                         10/01/99       N/A         N/A           N/A          N/A
   Disciplined Equity (4)                    10/01/99       N/A         N/A           N/A          N/A
   Value Equity (4)                          10/01/99       N/A         N/A           N/A          N/A
   Emerging Growth Equity                    10/01/99       N/A         N/A           N/A          N/A

MORGAN STANLEY DEAN WITTER UNIVERSAL
FUNDS, INC.
   Mid Cap Growth                            12/31/98       N/A         N/A           N/A          N/A
   Mid Cap Value                             01/02/97     55.92%        N/A         36.98%        13.82%
   High Yield                                01/02/97     16.25%        N/A         12.27%         3.54%

OCC ACCUMULATION TRUST
   Equity                                    08/01/88     347.96%      20.60%       24.69%        11.27%
   Small Cap                                 08/01/88     203.97%      16.67%       19.89%        -9.83%

PIMCO VARIABLE INSURANCE TRUST
   StocksPLUS Growth and Income              12/31/97      17.35%       N/A           N/A         17.35%
     (4)
   Foreign Bond (4)                          02/16/99        N/A        N/A           N/A          N/A
   Total Return Bond (4)                     12/31/99       2.39%       N/A           N/A         2.39%
   Money Market (1)(4)                       10/01/99        N/A        N/A           N/A          N/A%

SALOMON BROTHERS VARIABLE SERIES FUNDS
   Capital                                   01/02/98       6.43%       N/A          N/A          6.43%
</TABLE>



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

(1)  An  investment in PIMCO Money Market is neither  insured nor  guaranteed by
     the U.S.  Government  and there can be no assurance that PIMCO Money Market
     will maintain a stable $1.00 share price.  The PIMCO Money Market Fund does
     not advertise total return.

(2)  The Separate  Account was  established  on  approximately  January 2, 1994.
     Lincoln  Benefit did not start offering the Contracts until October 1, 1999
     although it has offered other annuity contracts that are not offered by the
     prospectus  to which this  Statement  of  Additional  Information  relates.
     Accordingly,  this table reflects hypothetical  performance for the periods
     covered, applying the contract charges under the Contract to the investment
     performance   of  the   underlying   Portfolios   since  their   inception.
     Nonstandardized  performance  data  for  periods  after  the  inception  of
     Contract sales will reflect the actual performance of the Contracts.

(3)  Total return  includes  changes in share price,  reinvestment of dividends,
     and capital gains. The performance  figures: (1) represent past performance
     and neither guarantee nor predict future investment results;  (2) assume an
     initial  hypothetical  investment  of $50,000,  since this is closer to the
     average Purchase Payment of a contract expected to be written,  rather than
     the $1,000  required by the SEC for the  standardized  returns shown in the
     table on pages [ ]; and (3) reflect the  deduction  of 1.40%  annual  asset
     charges,  but do not  reflect  the  applicable  contingent  deferred  sales
     charge. The impact of the contract maintenance charge on investment returns
     will vary depending on the size of the Contract.  The investment return and
     value of a Contract will  fluctuate so that a Contract,  when  surrendered,
     may be worth more or less than the amount of the Purchase Payments.

(4)  Total returns reflect that the investment adviser waived all or part of its
     fee or reimbursed  the Portfolio for a portion of its expenses.  Otherwise,
     total returns would have been lower.

N/A  Certain  Portfolios  do not have  meaningful  performance  for the  periods
indicated.  In the future, as such data becomes available,  total return will be
calculated as described above.

EXPERTS

The financial  statements of Lincoln Benefit Life Variable Annuity Account as of
December  31,  1998,  and for each of the two years  ended  December  31,  1998,
included  in this  statement  of  additional  information  have been  audited by
Deloitte & Touche LLP, independent auditors, as stated in their report appearing
herein,  and are  included in  reliance  upon the report of such firm given upon
their authority as experts in accounting and auditing.

FINANCIAL STATEMENTS

This Statement of Additional  Information  contains financial statements for the
Separate  Account which reflect assets  attributable  to other variable  annuity
contracts  offered  by Lincoln  Benefit  through  the  Separate  Account.  These
financial  statements  do not  reflect  assets  attributable  to the  Contracts,
because as of the date of the financial  statements we had not yet begun to sell
the Contracts.  In addition,  the financial  statements for the Separate Account
reflect Subaccounts that are not available under the Contract.


<PAGE>

      LINCOLN BENEFIT LIFE VARIABLE
      ANNUITY ACCOUNT


      Statement of Net Assets as of December 31, 1998,  Statement of  Operations
      for the Year Then Ended,  Statements  of Changes in Net Assets for Each of
      the Two Years Ended December 31, 1998 and Independent Auditors' Report

<PAGE>

LINCOLN BENEFIT LIFE
VARIABLE ANNUITY ACCOUNT

TABLE OF CONTENTS
- --------------------------------------------------------------------------------

                                                                           Page
Independent Auditors' Report                                                1

Statements of Net Assets as of December 31, 1998 for the following:

   Investments in Alger American Fund Portfolios:                           2
     Growth
     Income and Growth
     Leveraged AllCap
     MidCap Growth
     Small Capitalization
   Investments in Janus Aspen Series Portfolios:
     Flexible Income
     Balanced
     Growth
     Aggressive Growth
     Worldwide Growth
   Investments in IAI Retirement Funds, Inc. Portfolios:
     Regional
     Reserve
     Balanced
   Investments in Fidelity Variable Insurance Products Fund II Portfolios:
     Asset Manager
     Contrafund
     Index 500
   Investments in Fidelity Variable Insurance Products Fund Portfolios:
     Money Market
     Equity-Income
     Growth
     Overseas
   Investments in Federated Insurance Management Series Portfolios:
     High Income Bond Fund II
     Utility Fund II
     U.S. Government Securities Fund II
   Investments in Scudder Variable Life Investment Fund Portfolios:
     Bond
     Balanced
     Growth and Income
     Global Discovery
     International
   Investments in Strong Variable Insurance Funds, Inc. Portfolios:
     Discovery Fund II
     Growth Fund II
   Investment in Strong Opportunity Fund II, Inc. Portfolio:
     Opportunity Fund II

<PAGE>

LINCOLN BENEFIT LIFE
VARIABLE ANNUITY ACCOUNT

TABLE OF CONTENTS
- --------------------------------------------------------------------------------

                                                                           Page
   Investment in T. Rowe Price International Series, Inc. Portfolio:
     International Stock
   Investments in T. Rowe Price Equity Series, Inc. Portfolios:
     New America Growth
     Mid-Cap Growth
     Equity Income
   Investments in MFS Variable Insurance Trust Portfolios:
     Growth with Income Series
     Research Series
     Emerging Growth Series
     Total Return Series
     New Discovery Series

Statements of Operations for the following:

For the Period February 17, 1998 to December 31, 1998
   Investments in Alger American Fund Portfolios:                            3
     Growth
     Income and Growth
     Leveraged AllCap
     MidCap Growth
     Small Capitalization

For the Year Ended December 31, 1998
   Investments in Janus Aspen Series Portfolios:                             4
     Flexible Income
     Balanced
     Growth
     Aggressive Growth
     Worldwide Growth
   Investments in IAI Retirement Funds, Inc. Portfolios:                     4
     Regional
     Reserve
     Balanced
   Investments in Fidelity Variable Insurance Products Fund II Portfolios:   5
     Asset Manager
     Contrafund

For the Period February 17, 1998 to December 31, 1998
   Investments in Fidelity Variable Insurance Products Fund II Portfolios:   5
     Index 500

<PAGE>

LINCOLN BENEFIT LIFE
VARIABLE ANNUITY ACCOUNT

TABLE OF CONTENTS
- --------------------------------------------------------------------------------

                                                                           Page
For the Year Ended December 31, 1998
   Investments in Fidelity Variable Insurance Products Fund Portfolios:      5
     Money Market
     Equity-Income
     Growth
     Overseas
   Investments in Federated Insurance Management Series Portfolios:          6
     High Income Bond Fund II
     Utility Fund II
     U.S. Government Securities Fund II
   Investments in Scudder Variable Life Investment Fund Portfolios:          6
     Bond
     Balanced

For the Period August 17, 1998 to December 31, 1998
   Investments in Scudder Variable Life Investment Fund Portfolios:          6
     Growth and Income
     Global Discovery
     International
   Investments in Strong Variable Insurance Funds, Inc. Portfolios:          7
     Discovery Fund II
     Growth Fund II
   Investment in Strong Opportunity Fund II, Inc. Portfolio:                 7
     Opportunity Fund II
   Investment in T. Rowe Price International Series, Inc. Portfolio:         7
     International Stock
   Investments in T. Rowe Price Equity Series, Inc. Portfolios:              7
     New America Growth
     Mid-Cap Growth
     Equity Income
   Investments in MFS Variable Insurance Trust Portfolios:                   8
     Growth with Income Series
     Research Series
     Emerging Growth Series
     Total Return Series
     New Discovery Series

<PAGE>

LINCOLN BENEFIT LIFE
VARIABLE ANNUITY ACCOUNT

TABLE OF CONTENTS
- --------------------------------------------------------------------------------

                                                                           Page
Statements of Changes in Net Assets for the following:

For the Period February 17, 1998 to December 31, 1998
   Investments in Alger American Fund Portfolios:                            9
     Growth
     Income and Growth
     Leveraged AllCap
     MidCap Growth
     Small Capitalization

For the Years Ended December 31, 1998 and 1997
   Investments in Janus Aspen Series Portfolios:                          10, 15
     Flexible Income
     Balanced
     Growth
     Aggressive Growth
     Worldwide Growth
   Investments in IAI Retirement Funds, Inc. Portfolios:                  10, 15
     Regional
     Reserve
     Balanced
   Investments in Fidelity Variable Insurance Products
   Fund II Portfolios:                                                    11, 15
     Asset Manager
     Contrafund

For the Period February 17, 1998 to December 31, 1998
   Investment in Fidelity Variable Insurance Products Fund II Portfolios:    11
     Index 500

For the Years Ended December 31, 1998 and 1997
   Investments in Fidelity Variable Insurance Products Fund Portfolios:   11, 16
     Money Market
     Equity-Income
     Growth
     Overseas
   Investments in Federated Insurance Management Series Portfolios:       12, 16
     High Income Bond Fund II
     Utility Fund II
     U.S. Government Securities Fund II
   Investments in Scudder Variable Life Investment Fund Portfolios:       12, 16
     Bond
     Balanced

<PAGE>

LINCOLN BENEFIT LIFE
VARIABLE ANNUITY ACCOUNT

TABLE OF CONTENTS
- --------------------------------------------------------------------------------

                                                                           Page
For the Period August 17, 1998 to December 31, 1998
   Investments in Scudder Variable Life Investment Fund Portfolios:         12
     Growth and Income
     Global Discovery
     International
   Investments in Strong Variable Insurance Funds, Inc. Portfolios:         13
     Discovery Fund II
     Growth Fund II
   Investment in Strong Opportunity Fund II, Inc. Portfolio:                13
     Opportunity Fund II
   Investment in T. Rowe Price International Series, Inc. Portfolio:        13
     International Stock
   Investments in T. Rowe Price Equity Series, Inc. Portfolios:             13
     New America Growth
     Mid-Cap Growth
     Equity-Income
   Investments in MFS Variable Insurance Trust Portfolios:                  14
     Growth with Income Series
     Research Series
     Emerging Growth Series
     Total Return Series
     New Discovery Series

Notes to Financial Statements                                              17-23

<PAGE>

INDEPENDENT AUDITORS' REPORT


To the Board of Directors and Shareholder of
Lincoln Benefit Life Company:


We  have  audited  the  accompanying  statement  of net  assets  of  each of the
sub-accounts  ("portfolios" for purposes of this report), listed in the table of
contents,  that  comprise  Lincoln  Benefit Life Variable  Annuity  Account (the
"Account"),  a Separate Account of Lincoln Benefit Life Company, an affiliate of
The Allstate Corporation, as of December 31, 1998, and the related statements of
operations and changes in net assets for the applicable periods indicated in the
table of contents.  These  financial  statements are the  responsibility  of the
Account'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. Our procedures included
confirmation  of  securities  owned at December 31, 1998. 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,  such  financial  statements  present  fairly,  in all material
respects,  the  financial  position  of the  portfolios,  listed in the table of
contents,  that comprise the Account as of December 31, 1998, and the results of
its  operations  and the  changes  in its net  assets  for  each of the  periods
indicated  in the table of  contents,  in  conformity  with  generally  accepted
accounting principles.


/s/Deloitte & Touche, LLP

Chicago, Illinois
March 18, 1999

<PAGE>
LINCOLN BENEFIT LIFE VARIABLE ANNUITY ACCOUNT

STATEMENTS OF NET ASSETS
DECEMBER 31, 1998

 ($ and shares in thousands)

NET ASSETS
Investments in Alger American Fund Portfolios:
  Growth, 120 shares (cost $5,469)                                  $    6,381
  Income & Growth, 376 shares (cost $4,339)                              4,940
  Leveraged AllCap, 55 shares (cost $1,616)                              1,922
  MidCap Growth, 88 shares (cost $2,286)                                 2,553
  Small Capitalization, 59 shares (cost $2,383)                          2,573

Investments in Janus Aspen Series Portfolios:
  Flexible Income, 959 shares (cost $11,299)                            11,563
  Balanced, 1,561 shares (cost $27,099)                                 35,123
  Growth, 2,407 shares (cost $42,978)                                   56,670
  Aggressive Growth, 1,201 shares (cost $23,297)                        33,140
  Worldwide Growth, 2,724 shares (cost $61,611)                         79,243

Investments in IAI Retirement Funds, Inc. Portfolios:
  Regional, 827 shares (cost $12,129)                                   12,970
  Reserve, 49 shares (cost $487)                                           493
  Balanced, 181 shares (cost $2,398)                                     2,828

Investments in Fidelity's Variable Insurance Products Fund II
Portfolios:
  Asset Manager, 1,172 shares (cost $18,744)                            21,282
  Contrafund, 1,603 shares (cost $31,844)                               39,188
  Index 500, 110 shares (cost $13,863)                                  15,547

Investments in Fidelity's Variable Insurance Products Fund
Portfolios:
  Money Market, 30,004 shares (cost $30,004)                            30,004
  Equity Income, 3,341 shares (cost $73,093)                            84,938
  Growth, 1,372 shares (cost $46,191)                                   61,574
  Overseas, 1,106 shares (cost $21,155)                                 22,184

Investments in Federated Insurance Management Series Portfolios:
  High Income Bond Fund II, 1,714 shares (cost $18,479)                 18,715
  Utility Fund II, 870 shares (cost $11,409)                            13,281
  U.S. Government Securities Fund II, 723 shares (cost $7,828)           8,070

Investments in Scudder Variable Life Investment Fund Portfolios:
  Bond, 879 shares (cost $5,999)                                         6,044
  Balanced, 1,160 shares (cost $14,413)                                 17,648
  Growth & Income, 17 shares (cost $185)                                   194
  Global Discovery, 3 shares (cost $21)                                     23
  International, 7 shares (cost $103)                                      108

Investments in Strong Variable Insurance Funds, Inc. Portfolios:
  Discovery Fund II, 1 share (cost $15)                                     16
  Growth Fund II, 8 shares (cost $112)                                     132

Investment in Strong Opportunity Fund II, Inc. Portfolio:
  Opportunity Fund II, 1 share (cost $28)                                   30

Investment in T. Rowe Price International Series, Inc. Portfolio:
  International Stock, 7 shares (cost $99)                                 104

Investment in T. Rowe Price Equity Series, Inc. Portfolios:
  New America Growth, 5 shares (cost $99)                                  111
  Mid-Cap Growth, 46 shares (cost $569)                                    654
  Equity Income, 20 shares (cost $383)                                     389

Investments in MFS Variable Insurance Trust Portfolios:
  Growth with Income Series, 16 shares (cost $307)                         331
  Research Series, 7 shares (cost $125)                                    141
  Emerging Growth Series, 5 shares (cost $96)                              106
  Total Return Series, 15 shares (cost $260)                               269
  New Discovery Series, 8 shares (cost $65)                                 79
                                                                    ----------
      Net assets                                                    $  591,561
                                                                    ==========
See notes to financial statements.
                                       2
<PAGE>

<TABLE>

LINCOLN BENEFIT LIFE VARIABLE ANNUITY ACCOUNT


STATEMENTS OF OPERATIONS

         ($ in thousands)

                                                      Alger American Fund Portfolios
                                        -------------------------------------------------------------
                                            For the Period February 17, 1998 to December 31, 1998
                                        -------------------------------------------------------------
                                                     Income &   Leveraged     MidCap       Small
                                          Growth     Growth       AllCap      Growth   Capitalization
                                        ----------  ----------  ----------  ---------- --------------
<S>                                     <C>        <C>         <C>         <C>         <C>
INVESTMENT INCOME
Dividends                               $       98  $       78  $        3  $       97  $       63
Charges from Lincoln Benefit Life Company:
    Mortality and expense risk                 (22)        (21)         (4)        (16)        (12)
    Administrative expense                      (3)         (2)         (1)         (2)         (1)
                                        ----------  ----------  ----------  ----------  ----------

      Net investment income (loss)              73          55          (2)         79          50
                                        ----------  ----------  ----------  ----------  ----------


REALIZED AND UNREALIZED GAINS
  (LOSSES) ON INVESTMENTS
Realized gains (losses) from
sales of investments:
  Proceeds from sales                        3,513       1,356       1,286       1,917       1,752
  Cost of investments sold                  (3,480)     (1,370)     (1,321)     (2,042)     (1,825)
                                        ----------  ----------  ----------  ----------  ----------

      Net realized gains (losses)               33         (14)        (35)       (125)        (73)
                                        ----------  ----------  ----------  ----------  ----------

Change in unrealized gains (losses)            912         601         306         267         190
                                        ----------  ----------  ----------  ----------  ----------

      Net gains (losses) on investments        945         587         271         142         117
                                        ----------  ----------  ----------  ----------  ----------


CHANGE IN NET ASSETS
RESULTING FROM OPERATIONS               $    1,018  $      642  $      269  $      221  $      167
                                        ==========  ==========  ==========  ==========  ==========
<FN>

     See notes to financial statements.

</FN>
</TABLE>

                                       3
<PAGE>



<TABLE>

LINCOLN BENEFIT LIFE VARIABLE ANNUITY ACCOUNT


STATEMENTS OF OPERATIONS

         ($ in thousands)
                                                      Janus Aspen Series Portfolios            IAI Retirement Funds, Inc. Portfolios
                                         ----------------------------------------------------  -------------------------------------
                                                                     For the Year Ended December 31, 1998
                                         -------------------------------------------------------------------------------------
                                         Flexible                      Aggressive   Worldwide
                                          Income    Balanced    Growth    Growth     Growth     Regional   Reserve    Balanced
                                         --------   --------   --------   --------  ----------  --------   --------   --------
<S>                                      <C>        <C>        <C>        <C>        <C>        <C>        <C>        <C>

INVESTMENT INCOME
Dividends                                $    578   $  1,120   $  2,854   $     --   $  2,532   $    800   $     27   $     69
Charges from Lincoln Benefit Life Company:
    Mortality and expense risk               (103)      (380)      (541)      (322)      (825)      (175)        (7)       (31)
    Administrative expense                    (12)       (45)       (65)       (39)       (99)       (21)        (1)        (4)
                                         --------   --------   --------   --------   --------   --------   --------   --------

      Net investment income (loss)            463        695      2,248       (361)     1,608        604         19         34
                                         --------   --------   --------   --------   --------   --------   --------   --------


REALIZED AND UNREALIZED GAINS
  (LOSSES) ON INVESTMENTS
Realized gains (losses) from
sales of investments:
  Proceeds from sales                       4,290      7,185     22,103     14,542     21,487      4,221        439        547
  Cost of investments sold                 (4,179)    (6,358)   (20,208)   (12,929)   (18,440)    (4,089)      (440)      (491)
                                         --------   --------   --------   --------   --------   --------   --------   --------

      Net realized gains (losses)             111        827      1,895      1,613      3,047        132         (1)        56
                                         --------   --------   --------   --------   --------   --------   --------   --------

Change in unrealized gains (losses)            (4)     5,778      8,921      6,673      9,929       (872)         5        151
                                         --------   --------   --------   --------   --------   --------   --------   --------

      Net gains (losses) on investments       107      6,605     10,816      8,286     12,976       (740)         4        207
                                         --------   --------   --------   --------   --------   --------   --------   --------


CHANGE IN NET ASSETS
RESULTING FROM OPERATIONS                $    570   $  7,300   $ 13,064   $  7,925   $ 14,584   $   (136)  $     23   $    241
                                         ========   ========   ========   ========   ========   ========   ========   ========

<FN>

     See notes to financial statements.

</FN>
</TABLE>

                                       4
<PAGE>


<TABLE>

LINCOLN BENEFIT LIFE VARIABLE ANNUITY ACCOUNT

STATEMENTS OF OPERATIONS
         ($ in thousands)                      Fidelity Variable Insurance Products         Fidelity Variable Insurance Products
                                                         Fund II Portfolios                              Fund Portfolios
                                           ------------------------------------------  ---------------------------------------------
                                                                  For the Period
                                           For the Year Ended    February 17, 1998
                                           December 31, 1998    to December 31, 1998      For the Year Ended December 31, 1998
                                           -------------------- --------------------  ----------------------------------------------
                                            Asset       Contra-                         Money      Equity-
                                           Manager       fund        Index 500         Market      Income      Growth     Overseas
                                           --------    --------     -----------       ---------   ---------   ---------   ---------
<S>                                        <C>         <C>          <C>              <C>         <C>         <C>         <C>
INVESTMENT INCOME
Dividends                                  $  2,019    $  1,256     $         --     $   1,568   $   4,003   $   5,328   $   1,241
Charges from Lincoln Benefit Life Company:
    Mortality and expense risk                 (232)       (349)             (66)         (370)       (929)       (600)       (224)
    Administrative expense                      (28)        (42)              (8)          (44)       (112)        (72)        (27)
                                           --------    --------     -------------    ---------   ---------   ---------   ---------
      Net investment income (loss)            1,759         865              (74)        1,154       2,962       4,656         990
                                           --------    --------     -------------    ---------   ---------   ---------   ---------

REALIZED AND UNREALIZED GAINS
  (LOSSES) ON INVESTMENTS
Realized gains (losses) from
sales of investments:
  Proceeds from sales                         3,648      20,984            2,281       175,335      24,425      18,038      26,879
  Cost of investments sold                   (3,465)    (20,045)          (2,314)     (175,335)    (22,240)    (16,033)    (25,982)
                                           --------    --------    -------------     ---------   ---------   ---------   ---------
      Net realized gains (losses)               183         939              (33)           --       2,185       2,005         897
                                           --------    --------    -------------     ---------   ---------   ---------   ---------
Change in unrealized gains (losses)             399       5,713            1,684            --       1,609       9,064         288
                                           --------    --------    -------------     ---------   ---------   ---------   ---------
      Net gains (losses) on investments         582       6,652            1,651            --       3,794      11,069       1,185
                                           --------    --------    -------------     ---------   ---------   ---------   ---------
CHANGE IN NET ASSETS
RESULTING FROM OPERATIONS                  $  2,341    $  7,517    $       1,577     $   1,154   $   6,756   $  15,725   $   2,175
                                           ========    ========    =============     =========   =========   =========   =========
<FN>

     See notes to financial statements.

</FN>
</TABLE>
                                       5
<PAGE>


LINCOLN BENEFIT LIFE VARIABLE ANNUITY ACCOUNT


STATEMENTS OF OPERATIONS
         ($ in thousands)

<TABLE>

                                         Federated Insurance Management                 Scudder Variable Life Investment
                                               Series Portfolio                                Fund Portfolios
                                         ------------------------------   ---------------------------------------------------
                                                           For the Year Ended                 For the Period August 17, 1998
                                                            December 31, 1998                       to December 31, 1998
                                         ---------------------------------------------------  --------------------------------
                                                                U.S.
                                                             Government
                                       High Income  Utility  Securities                       Growth and  Global     Inter-
                                      Bond Fund II  Fund II   Fund II      Bond    Balanced    Income   Discovery  national
                                      ------------  -------- ----------   --------   -------   ---------- ---------  ---------
<S>                                      <C>        <C>        <C>        <C>        <C>       <C>        <C>       <C>

INVESTMENT INCOME
Dividends                                $    451   $    502   $     68   $    306   $    889   $     --  $     --   $     --
Charges from Lincoln Benefit Life Company:
    Mortality and expense risk               (201)      (120)       (72)       (63)      (174)        --        --         --
    Administrative expense                    (24)       (14)        (9)        (8)       (21)        --        --         --
                                         --------   --------   --------   --------   --------   --------  --------   --------

      Net investment income (loss)            226        368        (13)       235        694         --        --         --
                                         --------   --------   --------   --------   --------   --------  --------   --------


REALIZED AND UNREALIZED GAINS
  (LOSSES) ON INVESTMENTS
Realized gains (losses) from
sales of investments:
  Proceeds from sales                      18,775      4,120      7,407      3,518      2,126         --        16         --
  Cost of investments sold                (18,443)    (3,782)    (7,264)    (3,488)    (1,913)        --       (15)        --
                                         --------   --------   --------   --------   --------   --------  --------   --------

      Net realized gains (losses)             332        338        143         30        213         --         1         --
                                         --------   --------   --------   --------   --------   --------  --------   --------

Change in unrealized gains (losses)          (361)       547        154        (19)     1,843          9         2          5
                                         --------   --------   --------   --------   --------   --------  --------   --------

      Net gains (losses) on investments       (29)       885        297         11      2,056          9         3          5
                                         --------   --------   --------   --------   --------   --------  --------   --------


CHANGE IN NET ASSETS
RESULTING FROM OPERATIONS                $    197   $  1,253   $    284   $    246   $  2,750   $      9  $      3   $      5
                                         ========   ========   ========   ========   ========   ========  ========   ========


<FN>

     See notes to financial statements.

</FN>
</TABLE>

                                       6
<PAGE>

<TABLE>

LINCOLN BENEFIT LIFE VARIABLE ANNUITY ACCOUNT


STATEMENTS OF OPERATIONS

         ($ in thousands)
                                            Strong Variable        Strong      T. Rowe Price
                                               Insurance        Opportunity    International
                                               Funds, Inc.        Fund, II        Series,        T. Rowe Price Equity Series, Inc.
                                              Portfolios       Inc. Portfolio  Inc.Portfolio                Portfolios
                                       ---------------------   --------------  -------------  -----------------------------------
                                                                For the Period August 17, 1998 to December 31, 1998
                                       ------------------------------------------------------------------------------------------
                                          Discovery    Growth     Opportuntiy  International New America    Mid-Cap       Equity
                                           Fund II     Fund II      Fund II        Stock      Growth        Growth        Income
                                          ---------   ---------   -----------  ------------  -----------    -------       ------
<S>                                       <C>         <C>         <C>           <C>         <C>          <C>          <C>
INVESTMENT INCOME
Dividends                                 $      --     $    --      $    --     $       1   $       2    $       9    $      12
Charges from Lincoln Benefit Life Company:
    Mortality and expense risk                   --          --           --            --          --           (1)          (1)
    Administrative expense                       --          --           --            --          --           --           --
                                          ---------   ---------    ---------     ---------   ---------    ---------    ---------

      Net investment income (loss)               --          --           --             1           2            8           11
                                          ---------   ---------    ---------     ---------   ---------    ---------    ---------


REALIZED AND UNREALIZED GAINS
  (LOSSES) ON INVESTMENTS
Realized gains (losses) from
sales of investments:
  Proceeds from sales                            --           1           --            --          17           87            5
  Cost of investments sold                       --          (1)          --            --         (15)         (80)          (5)
                                          ---------   ---------    ---------     ---------   ---------    ---------    ---------

      Net realized gains (losses)                --          --           --            --           2            7           --
                                          ---------   ---------    ---------     ---------   ---------    ---------    ---------

Change in unrealized gains (losses)               1          20            2             5          12           85            6
                                          ---------   ---------    ---------     ---------   ---------    ---------    ---------

      Net gains (losses) on investments           1          20            2             5          14           92            6
                                          ---------   ---------    ---------     ---------   ---------    ---------    ---------
CHANGE IN NET ASSETS
RESULTING FROM OPERATIONS                 $       1   $      20    $       2     $       6   $      16    $     100    $      17
                                          =========   =========    =========     =========   =========    =========    =========


<FN>

     See notes to financial statements.

</FN>
</TABLE>


                                       7
<PAGE>

<TABLE>

LINCOLN BENEFIT LIFE VARIABLE ANNUITY ACCOUNT


STATEMENTS OF OPERATIONS

         ($ in thousands)


                                                      MFS Variable Insurance Trust Portfolios
                                       -------------------------------------------------------------------
                                                   For the Period August 17, 1998 to December 31, 1998
                                       -------------------------------------------------------------------
                                        Growth with    Research     Emerging    Total Return New Discovery
                                       Income Series    Series    Growth Series    Series      Series
                                       -------------   ---------  ------------- ------------ -------------
<S>                                      <C>           <C>          <C>         <C>          <C>

INVESTMENT INCOME
Dividends                                 $      --      $    --      $    --     $    --      $    --
Charges from Lincoln Benefit Life Company:
    Mortality and expense risk                   --           --           --          --           --
    Administrative expense                       --           --           --          --           --
                                          ---------    ---------    ---------   ---------    ---------

      Net investment income (loss)               --           --           --          --           --
                                          ---------    ---------    ---------   ---------    ---------


REALIZED AND UNREALIZED GAINS
  (LOSSES) ON INVESTMENTS
Realized gains (losses) from
sales of investments:
  Proceeds from sales                            30           13           --          41           --
  Cost of investments sold                      (28)         (13)          --         (41)          --
                                          ---------    ---------    ---------   ---------    ---------

      Net realized gains (losses)                 2           --           --          --           --
                                          ---------    ---------    ---------   ---------    ---------

Change in unrealized gains (losses)              24           16           10           9           14
                                          ---------    ---------    ---------   ---------    ---------

      Net gains (losses) on investments          26           16           10           9           14
                                          ---------    ---------    ---------   ---------    ---------
CHANGE IN NET ASSETS
RESULTING FROM OPERATIONS                 $      26    $      16    $      10   $       9    $      14
                                          =========    =========    =========   =========    =========


<FN>

    See notes to financial statements.

</FN>
</TABLE>


                                       8
<PAGE>

<TABLE>


LINCOLN BENEFIT LIFE VARIABLE ANNUITY ACCOUNT


STATEMENTS OF CHANGES IN NET ASSETS

          ($ in thousands)

                                           Alger American Fund Portfolios
                                    --------------------------------------------
                                           For the Period February 17, 1998
                                                to December 31, 1998
                                    --------------------------------------------
                                                                         Small
                                              Income  Leveraged  MidCap Capital-
                                    Growth   & Growth    AllCap  Growth  ization
                                    -------   -------   -------- ------- -------
<S>                                <C>       <C>      <C>      <C>     <C>
FROM OPERATIONS
Net investment income (loss)        $    73  $    55  $    (2) $    79  $    50
Net realized gains (losses)              33      (14)     (35)    (125)     (73)
Change in unrealized gains (losses)     912      601      306      267      190
                                    -------  -------  -------  -------  -------
Change in net assets resulting
  from operations                     1,018      642      269      221      167
                                    -------  -------  -------  -------  -------

FROM CAPITAL TRANSACTIONS
Deposits                              1,844    2,018      436    1,117    1,121
Benefit payments                         --       --       --       --       --
Payments on termination                (169)     (49)      (8)     (32)     (38)
Loans - net                              --       --       --       --       --
Contract administration charge           --       --       --       --       --
Transfers among the portfolios
  and with the Fixed Account - net    3,688    2,329    1,225    1,247    1,323
                                    -------  -------  -------  -------  -------
Change in net assets resulting
  from capital transactions           5,363    4,298    1,653    2,332    2,406
                                    -------  -------  -------  -------  -------

INCREASE/(DECREASE) IN NET ASSETS     6,381    4,940    1,922    2,553    2,573

NET ASSETS AT BEGINNING OF PERIOD        --       --       --       --       --
                                    -------  -------  -------  -------  -------

NET ASSETS AT END OF PERIOD         $ 6,381  $ 4,940  $ 1,922  $ 2,553  $ 2,573
                                    =======  =======  =======  =======  =======


<FN>

     See notes to financial statements.

</FN>
</TABLE>

                                       9
<PAGE>

<TABLE>

LINCOLN BENEFIT LIFE VARIABLE ANNUITY ACCOUNT


STATEMENTS OF CHANGES IN NET ASSETS

          ($ in thousands)


                                                                                     IAI Retirement Funds, Inc.
                                              Janus Aspen Series Portfolios                  Portfolios
                                     ---------------------------------------------   --------------------------
                                                          For the Year Ended December 31, 1998
                                     --------------------------------------------------------------------------
                                      Flexible                   Aggressive Worldwide
                                       Income   Balanced  Growth   Growth    Growth  Regional  Reserve Balanced
                                      --------  -------- ------- ---------- -------  --------  ------- --------
<S>                                  <C>       <C>       <C>       <C>      <C>       <C>      <C>      <C>
FROM OPERATIONS
Net investment income (loss)         $   463   $   695   $ 2,248   $  (361) $ 1,608   $  604   $   19   $   34
Net realized gains (losses)              111       827     1,895     1,613    3,047      132       (1)      56
Change in unrealized gains (losses)       (4)    5,778     8,921     6,673    9,929     (872)       5      151
                                     -------   -------   -------   -------  -------  -------   ------   ------

Change in net assets resulting
  from operations                        570     7,300    13,064     7,925   14,584     (136)      23      241
                                     -------   -------   -------   ------   -------  -------  ------   ------

FROM CAPITAL TRANSACTIONS
Deposits                               4,308     7,827     8,319     2,926   12,550    1,052       53      432
Benefit payments                        (170)     (279)     (512)      (59)    (418)    (327)      (1)     (82)
Payments on termination                 (303)   (1,246)   (2,089)   (1,130)  (2,981)    (602)     (39)    (104)
Loans - net                               (6)        1        11       (13)      (5)     (13)      --       --
Contract administration charge            (2)       (8)      (18)      (16)     (31)      (6)      --       (1)
Transfers among the portfolios
  and with the Fixed Account - net     1,491     5,368     5,435     1,496    5,636   (1,361)    (364)     271
                                     -------   -------   -------   ------   -------  -------   ------   ------

Change in net assets resulting
  from capital transactions            5,318    11,663    11,146     3,204   14,751   (1,257)    (351)     516
                                     -------   -------   -------   ------   -------  -------   ------   ------

INCREASE/(DECREASE) IN NET ASSETS      5,888    18,963    24,210    11,129   29,335   (1,393)    (328)     757

NET ASSETS AT BEGINNING OF PERIOD      5,675    16,160    32,460    22,011   49,908   14,363      821    2,071
                                     -------   -------   -------   ------   -------  -------   ------   ------

NET ASSETS AT END OF PERIOD          $11,563   $35,123   $56,670   $33,140  $79,243  $12,970   $  493   $2,828
                                     =======   =======   =======  =======   =======  =======   ======   ======
<FN>

     See notes to financial statements.

</FN>
</TABLE>


                                       10
<PAGE>

<TABLE>

LINCOLN BENEFIT LIFE VARIABLE ANNUITY ACCOUNT


STATEMENTS OF CHANGES IN NET ASSETS

          ($ in thousands)
                                          Fidelity Variable Insurance          Fidelity Variable Insurance Products
                                          Products Fund II Portfolios                       Fund Portfolios
                                      ---------------------------------   --------------------------------------------
                                          For the Year    For the Period
                                              Ended         February 17
                                           December 31,     to December,              For the Year Ended
                                               1998          31, 1998                  December 31, 1998
                                      --------------------   ---------    --------------------------------------------
                                       Asset       Contra-                 Money       Equity-
                                       Manager      fund     Index 500     Market      Income      Growth     Overseas
                                      --------   ---------   ---------    --------    --------    --------    --------
<S>                                   <C>         <C>         <C>         <C>         <C>         <C>         <C>
FROM OPERATIONS
Net investment income (loss)          $  1,759    $    865    $    (74)   $  1,154    $  2,962    $  4,656    $    990
Net realized gains (losses)                183         939         (33)         --       2,185       2,005         897
Change in unrealized gains (losses)        399       5,713       1,684          --       1,609       9,064         288
                                      --------    --------    --------    --------    --------    --------    --------

Change in net assets resulting
  from operations                        2,341       7,517       1,577       1,154       6,756      15,725       2,175
                                      --------    --------    --------    --------    --------    --------    --------

FROM CAPITAL TRANSACTIONS
Deposits                                 3,092       8,056       6,877      71,632      14,703       6,775       1,993
Benefit payments                          (123)       (157)        (40)       (129)       (524)       (326)       (131)
Payments on termination                   (769)     (1,176)       (129)     (2,044)     (4,163)     (2,356)       (980)
Loans - net                                (14)         (3)          8          (1)         15         (10)         (9)
Contract administration charge              (8)        (11)         --          (6)        (33)        (27)         (8)
Transfers among the portfolios
  and with the Fixed Account - net       1,099       5,928       7,254     (65,701)      7,859       3,895       4,921
                                      --------    --------    --------    --------    --------    --------    --------

Change in net assets resulting
  from capital transactions              3,277      12,637      13,970       3,751      17,857       7,951       5,786
                                      --------    --------    --------    --------    --------    --------    --------

INCREASE/(DECREASE) IN NET ASSETS        5,618      20,154      15,547       4,905      24,613      23,676       7,961

NET ASSETS AT BEGINNING OF PERIOD       15,664      19,034          --      25,099      60,325      37,898      14,223
                                      --------    --------    --------    --------    --------    --------    --------

NET ASSETS AT END OF PERIOD           $ 21,282    $ 39,188    $ 15,547    $ 30,004    $ 84,938    $ 61,574    $ 22,184
                                      ========    ========    ========    ========    ========    ========    ========

<FN>
     See notes to financial statements.

</FN>
</TABLE>


                                       11
<PAGE>

<TABLE>

LINCOLN BENEFIT LIFE VARIABLE ANNUITY ACCOUNT


STATEMENTS OF CHANGES IN NET ASSETS

          ($ in thousands)


                                      Federated Insurance Management
                                              Series Portfolios                   Scudder Variable Life Investment Fund Portfolios
                                   --------------------------------------    -------------------------------------------------------
                                                      For the year Ended                          For the Period August 17, 1998
                                                      December 31, 1998                                 to December 31, 1998
                                   -----------------------------------------------------------    ----------------------------------
                                                                U.S.
                                                            Government
                                   High Income   Utility    Securities                            Growth and   Global       Inter-
                                  Bond Fund II   Fund II      Fund II        Bond     Balanced      Income    Discovery    national
                                  ------------ -----------   ---------    ----------  ---------  -----------  ----------  ---------

<S>                                   <C>         <C>         <C>         <C>         <C>         <C>         <C>        <C>
FROM OPERATIONS
Net investment income (loss)          $    226    $    368    $    (13)   $    235    $    694    $     --     $   --    $     --
Net realized gains (losses)                332         338         143          30         213          --          1          --
Change in unrealized gains (losses)       (361)        547         154         (19)      1,843           9          2           5
                                      --------    --------    --------    --------    --------    --------   --------    --------

Change in net assets resulting
  from operations                          197       1,253         284         246       2,750           9          3           5
                                      --------    --------    --------    --------    --------    --------   --------    --------

FROM CAPITAL TRANSACTIONS
Deposits                                 6,720       4,727       3,121       1,568       3,966         182         21          73
Benefit payments                          (128)       (163)        (16)        (83)        (77)         --         --          --
Payments on termination                   (965)       (296)       (262)       (230)       (703)         --         --          --
Loans - net                                 23          --          (1)          6          (7)         --         --          --
Contract administration charge              (4)         (3)         (1)         (2)         (5)         --         --          --
Transfers among the portfolios
  and with the Fixed Account - net       1,313         773       2,097         467       1,711           3         (1)         30
                                      --------    --------    --------    --------    --------    --------   --------    --------

Change in net assets resulting
  from capital transactions              6,959       5,038       4,938       1,726       4,885         185         20         103
                                      --------    --------    --------    --------    --------    --------   --------    --------

INCREASE/(DECREASE) IN NET ASSETS        7,156       6,291       5,222       1,972       7,635         194         23         108

NET ASSETS AT BEGINNING OF PERIOD       11,559       6,990       2,848       4,072      10,013          --         --          --
                                      --------    --------    --------    --------    --------    --------   --------    --------

NET ASSETS AT END OF PERIOD           $ 18,715    $ 13,281    $  8,070    $  6,044    $ 17,648    $    194   $     23    $    108
                                      ========    ========    ========    ========    ========    ========   ========    ========

<FN>

     See notes to financial statements.

</FN>
</TABLE>

                                       12
<PAGE>

<TABLE>

LINCOLN BENEFIT LIFE VARIABLE ANNUITY ACCOUNT


STATEMENTS OF CHANGES IN NET ASSETS

          ($ in thousands)                                       Strong      T. Rowe
                                            Strong Variable    Opportunity    Price
                                                Insurance        Fund II   International
                                                Funds, Inc.       Inc.      Series, Inc.      T. Rowe Price Equity Series, Inc.
                                               Portfolios      Portfolio    Portfolio                     Portfolios
                                          -------------------- ----------- -------------  --------------------------------------
                                                           For the Period August 17, 1998 to December 31, 1998
                                          --------------------------------------------------------------------------------------
                                                                              Inter-         New
                                          Discovery   Growth   Opportuntiy   national      America        Mid-Cap       Equity-
                                           Fund II    Fund II    Fund II       Stock        Growth        Growth        Income
                                          ---------  ---------  -----------  ------------ -----------  -------------  ----------
<S>                                   <C>          <C>          <C>          <C>          <C>           <C>           <C>

FROM OPERATIONS
Net investment income (loss)          $       --   $       --    $       --   $        1   $        2    $        8   $       11
Net realized gains (losses)                   --           --            --           --            2             7           --
Change in unrealized gains (losses)            1           20             2            5           12            85            6
                                      ----------   ----------    ----------   ----------   ----------    ----------   ----------

Change in net assets resulting
  from operations                              1           20             2            6           16           100           17
                                      ----------   ----------    ----------   ----------   ----------    ----------   ----------

FROM CAPITAL TRANSACTIONS
Deposits                                      12          106            26           92           92           551          346
Benefit payments                              --           --            --           --           --            --           --
Payments on termination                       --           (1)           --           --           (1)           --           --
Loans - net                                   --           --            --           --           --            --           --
Contract administration charge                --           --            --           --           --            --           --
Transfers among the portfolios
  and with the Fixed Account - net             3            7             2            6            4             3           26
                                      ----------   ----------    ----------   ----------   ----------    ----------   ----------
Change in net assets resulting
  from capital transactions                   15          112            28           98           95           554          372
                                      ----------   ----------    ----------   ----------   ----------    ----------   ----------

INCREASE/(DECREASE) IN NET ASSETS             16          132            30          104          111           654          389

NET ASSETS AT BEGINNING OF PERIOD             --           --            --           --           --            --           --
                                      ----------   ----------    ----------   ----------   ----------    ----------   ----------

NET ASSETS AT END OF PERIOD           $       16   $      132    $       30   $      104   $      111    $      654   $      389
                                      ==========   ==========    ==========   ==========   ==========    ==========   ==========

<FN>

     See notes to financial statements.

</FN>
</TABLE>

                                       13
<PAGE>

<TABLE>


LINCOLN BENEFIT LIFE VARIABLE ANNUITY ACCOUNT


STATEMENTS OF CHANGES IN NET ASSETS

          ($ in thousands)
                                                 MFS Variable Insurance Trust Portfolios
                                   --------------------------------------------------------------------
                                             For the Period August 17, 1998 to December 31, 1998
                                   --------------------------------------------------------------------
                                                                                 Total         New
                                    Growth with     Research    Emerging        Return      Discovery
                                   Income Series     Series    Growth Series    Series        Series
                                   -------------  ------------ ------------  ------------  ------------
<S>                                  <C>           <C>           <C>           <C>         <C>
FROM OPERATIONS
Net investment income (loss)          $       --      $     --     $     --      $     --     $     --
Net realized gains (losses)                    2            --           --            --           --
Change in unrealized gains (losses)           24            16           10             9           14
                                      ----------    ----------   ----------    ----------   ----------

Change in net assets resulting
  from operations                             26            16           10             9           14
                                      ----------    ----------   ----------    ----------   ----------

FROM CAPITAL TRANSACTIONS
Deposits                                     283           125          100           252           65
Benefit payments                              --            --           --            --           --
Payments on termination                       (1)           --           --            --           --
Loans - net                                   --            --           --            --           --
Contract administration charge                --            --           --            --           --
Transfers among the portfolios
  and with the Fixed Account - net            23            --           (4)            8           --
                                      ----------    ----------   ----------    ----------   ----------

Change in net assets resulting
  from capital transactions                  305           125           96           260           65
                                      ----------    ----------   ----------    ----------   ----------

INCREASE/(DECREASE) IN NET ASSETS            331           141          106           269           79

NET ASSETS AT BEGINNING OF PERIOD             --            --           --            --           --
                                      ----------    ----------   ----------    ----------   ----------

NET ASSETS AT END OF PERIOD           $      331    $      141   $      106    $      269   $       79
                                      ==========    ==========   ==========    ==========   ==========

<FN>

     See notes to financial statements.

</FN>
</TABLE>

                                       14
<PAGE>

<TABLE>

LINCOLN BENEFIT LIFE VARIABLE ANNUITY ACCOUNT


STATEMENTS OF CHANGES IN NET ASSETS
YEAR ENDED DECEMBER 31, 1997

($ and units in thousands, except value per unit)

                                                                                                                Fidelity Variable
                                                                                     IAI Retirement Funds,      Insurance Products
                                             Janus Aspen Series Portfolios             Inc. Portfolios          Fund II Portfolios
                                    ----------------------------------------------  --------------------------  -------------------
                                   Flexible                    Aggressive   Worldwide                            Asset
                                    Income   Balanced  Growth     Growth    Growth   Regional Reserve Balanced  Manager  Contrafund
                                   --------  --------  -------   ---------  -------- -------- ------- --------  -------  -----------
<S>                                <C>       <C>      <C>        <C>       <C>       <C>      <C>     <C>       <C>      <C>

FROM OPERATIONS
Net investment income (loss)        $   246  $    245  $    417  $   (262) $     90  $    366  $  16  $    34   $ 1,167  $     40
Net realized gains (losses)              83       340     1,258       721     1,465       247     (1)      19       117       889
Change in unrealized gains (losses)     132     1,586     2,930     1,881     4,835       746     (1)     166       969     1,519
                                        ---     -----     -----     -----     -----       ---     --      ---       ---     -----

Change in net assets resulting
  from operations                       461     2,171     4,605     2,340     6,390     1,359     14      219     2,253     2,448
                                        ---     -----     -----     -----     -----     -----     --      ---     -----     -----

FROM CAPITAL TRANSACTIONS
Deposits                              1,262     2,990     5,536     2,989    10,053     1,831    400      308     1,946     5,083
Benefit payments                        (80)     (213)     (155)      (93)     (252)     (154)   (24)      --      (215)      (25)
Payments on termination                (100)     (586)   (1,203)     (919)   (1,619)     (575)   (44)     (60)     (433)     (434)
Loans - net                              --        --       (39)       (3)      (19)       --     --       --        --       (11)
Contract administration charge           (1)       (4)      (13)      (13)      (19)       (6)    --       (1)       (6)       (4)
Transfers among the portfolios
  and with the Fixed Account - net      579     3,496     6,008     2,028     9,874     2,066     42      307     1,201     6,431
                                        ---     -----     -----     -----     -----     -----     --      ---     -----     -----

Change in net assets resulting
  from capital transactions           1,660     5,683    10,134     3,989    18,018     3,162    374      554     2,493    11,040
                                      -----     -----    ------     -----    ------     -----    ---      ---     -----    ------

INCREASE IN NET ASSETS                2,121     7,854    14,739     6,329    24,408     4,521    388      773     4,746    13,488

NET ASSETS AT BEGINNING OF YEAR       3,554     8,306    17,721    15,682    25,500     9,842    433    1,298    10,918     5,546
                                      -----     -----    ------    ------    ------     -----    ---    -----    ------     -----

NET ASSETS AT END OF YEAR           $ 5,675  $ 16,160  $ 32,460  $ 22,011  $ 49,908  $ 14,363  $ 821  $ 2,071  $ 15,664  $ 19,034
                                    =======  ========  ========  ========  ========  ========  =====  =======  ========  ========

Net asset value per unit at end
  of year                           $ 13.97  $  16.43  $  17.87  $  17.25  $  18.62  $  17.03  $11.17 $ 14.39  $  14.10  $  13.64
                                    =======  ========  ========  ========  ========  ========  ====== =======  ========  ========

Units outstanding at end of year        406       983     1,816     1,276     2,680       843     74      144     1,111     1,395
                                        ===       ===     =====     =====     =====       ===     ==      ===     =====     =====

<FN>
   See notes to financial statements.
</FN>

</TABLE>
                                       15
<PAGE>

<TABLE>

LINCOLN BENEFIT LIFE VARIABLE ANNUITY ACCOUNT


STATEMENTS OF CHANGES IN NET ASSETS
YEAR ENDED DECEMBER 31, 1997

($ and units in thousands, except value per unit)

                                                                                                         Scudder Variable
                                         Fidelity Variable Insurance        Federated Insurance Manage-   Life Investment
                                           Products Fund Portfolios           ment Series Portfolios      Fund Portfolios
                                  -------------------------------------   ---------------------------   ----------------
                                                                            High               U.S.
                                                                           Income          Government
                                   Money    Equity-                         Bond   Utility Securities
                                   Market   Income    Growth   Overseas   Fund II   Fund II  Fund II    Bond  Balanced
                                   ------   ------    ------   --------   -------   -------  -------    ----  --------

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

FROM OPERATIONS
Net investment income (loss)      $    819  $  2,920  $    526  $    797  $    292  $   126  $    56  $   133  $    432
Net realized gains (losses)             --       961     1,451       673       193      110        9        2       176
Change in unrealized gains (losses)     --     6,598     4,133      (321)      384      934       92       75       921
                                    ------     -----     -----      ----       ---      ---       --       --       ---

Change in net assets resulting
  from operations                      819    10,479     6,110     1,149       869    1,170      157      210     1,529
                                       ---    ------     -----     -----       ---    -----      ---      ---     -----

FROM CAPITAL TRANSACTIONS
Deposits                            62,385     9,140     4,411     2,289     2,861    1,017      461      922     1,830
Benefit payments                      (139)     (207)     (122)      (80)       (4)     (98)      (7)      (4)      (97)
Payments on termination             (1,566)   (2,285)   (1,723)     (543)     (446)    (208)    (151)     (69)     (658)
Loans - net                            (44)      (21)       (8)       (2)       (4)      --       --        1        (4)
Contract administration charge          (5)      (25)      (23)       (7)       (2)      (2)      (1)      (1)       (4)
Transfers among the portfolios
  and with the Fixed Account - net (52,987)    9,941     2,486       363     3,109    1,070       67      779     1,396
                                   -------     -----     -----       ---     -----    -----       --      ---     -----

Change in net assets resulting
  from capital transactions          7,644    16,543     5,021     2,020     5,514    1,779      369    1,628     2,463
                                   -------    ------    ------     -----     -----    -----      ---    -----     -----
INCREASE IN NET ASSETS               8,463    27,022    11,131     3,169     6,383    2,949      526    1,838     3,992

NET ASSETS AT BEGINNING OF PERIOD   16,636    33,303    26,767    11,054     5,176    4,041    2,322    2,234     6,021
                                   -------    ------    ------    ------     -----    -----    -----    -----     -----
NET ASSETS AT END OF PERIOD       $ 25,099  $ 60,325  $ 37,898  $ 14,223  $ 11,559  $ 6,990  $ 2,848  $ 4,072  $ 10,013
                                  ========  ========  ========  ========  ========  =======  =======  =======  ========



Net asset value per unit at end
  of year                         $  11.59  $  19.50  $  17.88  $  12.88  $ 14.27  $ 15.98  $ 11.88  $  11.79  $  16.01
                                  ========  ========  ========  ========  =======  =======  =======  ========  ========


Units outstanding at end of year     2,166     3,094     2,119     1,104      810      437      239      345       626
                                     =====     =====     =====     =====      ===      ===      ===      ===       ===
<FN>

    See notes to financial statements.

</FN>
</TABLE>
                                       16
<PAGE>

LINCOLN BENEFIT LIFE VARIABLE ANNUITY ACCOUNT

NOTES TO FINANCIAL STATEMENTS


1.   ORGANIZATION

     Lincoln  Benefit Life  Variable  Annuity  Account (the  "Account"),  a unit
     investment  trust  registered  with the Securities and Exchange  Commission
     under the Investment  Company Act of 1940, is a Separate Account of Lincoln
     Benefit Life  Company  ("Lincoln  Benefit").  The assets of the Account are
     legally segregated from those of Lincoln Benefit. Lincoln Benefit is wholly
     owned by Allstate  Life  Insurance  Company,  a wholly owned  subsidiary of
     Allstate  Insurance  Company,   which  is  wholly  owned  by  The  Allstate
     Corporation.

     Lincoln Benefit sells three variable annuity contracts, Investor's  Select,
     Consultant I and  Consultant  II, the deposits of which are invested at the
     direction  of the  contractholder  in  the  sub-accounts  ("portfolios" for
     purposes of this report) that  comprise the Account.  Contractholders  bear
     all of the investment risk. The portfolios  invest in: Alger American Fund,
     Janus Aspen Series, IAI Retirement Funds, Inc., Fidelity Variable Insurance
     Products Fund II,  Fidelity  Variable  Insurance  Products Fund,  Federated
     Insurance Management Series,  Scudder Variable Life Investment Fund, Strong
     Variable  Insurance Funds,  Inc., Strong Opportunity Fund II, Inc., T. Rowe
     Price International  Series,  Inc., T. Rowe Price Equity Series,  Inc., and
     the MFS Variable Insurance Trust (collectively the "Funds").

     Lincoln  Benefit  provides  insurance  and  administrative  services to the
     contractholders for a fee.

 2.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     Valuation of  Investments - Investments  consist of shares of the Funds and
     are stated at fair value  based on quoted  market  prices at  December  31,
     1998.

     Investment Income - Investment income consists of dividends declared by the
     Funds and is recognized on the date of record.

     Realized  Gains and  Losses -  Realized  gains  and  losses  represent  the
     difference  between  the  proceeds  from sales of  portfolio  shares by the
     Account  and the cost of such  shares,  which is  determined  on a weighted
     average basis.

     Federal Income Taxes - The Account intends to qualify as a segregated asset
     account as defined in the Internal  Revenue  Code  ("Code").  As such,  the
     operations  of the  Account  are  included  in the tax  return  of  Lincoln
     Benefit.  Lincoln  Benefit is taxed as a life  insurance  company under the
     Code.  No federal  income  taxes are  payable by the Account in 1998 as the
     Account did not generate taxable income.


                                       17
<PAGE>

3.   CONTRACT CHARGES

     Lincoln  Benefit charges each  contractholder  daily at a per annum rate as
     follows:

                                 Mortality and   Administrative
                                 expense risk       expense
                                 ------------       -------

         Investor's Select          1.25%             .15%
         Consultant I               1.15% (a)         .10%
         Consultant II              1.30%             .10%

          (a)  An enhanced  death  benefit  rider is available at an  additional
               charge of .20%,  bringing the total  mortality and expense charge
               to 1.35%. An enhanced death benefit and income rider is available
               at an additional charge of .40%, bringing the total mortality and
               expense charge to 1.55%.

     Lincoln  benefit may charge an annual  contract  maintenance  fee of $25 on
     Investor's Select and $35 on Consultant I and Consultant II contracts.


4.   FINANCIAL INSTRUMENTS

     The only financial  instruments of the Account are the  investments in each
     of the portfolios,  which are carried at fair value, based on quoted market
     prices.


                                       18
<PAGE>

<TABLE>
<CAPTION>


5. UNITS ISSUED AND REDEEMED

(Units in whole amounts)
                                                                             Investor's Select Contracts

                                                                              Unit activity during 1998:
                                                                      -----------------------------------------
                                                            Units                                      Units
                                                        Outstanding                                Outstanding    Accumulation
                                                          December       Units         Units         December      Unit Value
                                                         31, 1997       Issued       Redeemed        31, 1998  December 31, 1998
                                                        -----------   -----------   -----------    ------------  ---------------
<S>                                                         <C>             <C>             <C>            <C>     <C>

Investments in Alger American Fund Portfolios:
Growth                                                           --       603,976      (211,586)       392,390   $   13.66
Income and Growth                                                --       452,689      (119,564)       333,125       12.55
Leveraged AllCap                                                 --       206,780      (100,020)       106,760       14.56
MidCap Growth                                                    --       354,214      (158,183)       196,031       12.17
Small Capitalization                                             --       388,895      (171,726)       217,169       11.01

Investments in Janus Aspen Series Portfolios:
Flexible Income                                             406,324       594,734      (292,969)       708,089       15.03
Balanced                                                    983,350       973,742      (386,455)     1,570,637       21.69
Growth                                                    1,816,216     1,664,418    (1,145,607)     2,335,027       23.91
Aggressive Growth                                         1,276,192       967,381      (798,773)     1,444,800       22.83
Worldwide Growth                                          2,680,262     1,604,359    (1,015,044)     3,269,577       23.67

Investments in IAI Retirement Funds, Inc. Portfolios:
Regional                                                    843,183       176,500      (259,381)       760,302       17.06
Reserve                                                      73,556         7,749       (38,837)        42,468       11.61
Balanced                                                    143,880        70,748       (36,869)       177,759       15.91

Investments in Fidelity Variable Insurance Products
   Fund II Portfolios:
Asset Manager                                             1,110,906       449,196      (244,879)     1,315,223       16.00
Contrafund                                                1,395,072     2,249,540    (1,446,498)     2,198,114       17.49
Index 500                                                        --     1,256,743      (204,595)     1,052,148       12.02

Investments in Fidelity Variable Insurance Products
   Fund Portfolios:
Money Market                                              2,166,046    14,626,292   (14,471,382)     2,320,956       12.05
Equity-Income                                             3,093,518     2,017,982    (1,204,743)     3,906,757       21.46
Growth                                                    2,119,475     1,236,496      (869,293)     2,486,678       24.59
Overseas                                                  1,104,305     2,199,486    (1,814,582)     1,489,209       14.32

Investments in Federated Insurance Management Series
   Portfolios:
High Income Bond Fund II                                    809,791     1,727,915    (1,292,438)     1,245,268       14.45
Utility Fund II                                             437,287       498,842      (248,996)       687,133       17.96
U.S. Government Securities Fund II                          239,114       929,412      (585,736)       582,790       12.61

Investments in Scudder Variable Life Investment Fund
   Portfolios:
Bond                                                        345,499       405,934      (289,570)       461,863       12.39
Balanced                                                    625,526       389,367      (119,638)       895,255       19.44


</TABLE>

                                       19
<PAGE>
<TABLE>
<CAPTION>

5.  UNITS ISSUED AND REDEEMED
(Units in whole amounts)                                                           Consultant I Contracts
                                                                                 Unit activity during 1998:
                                                                         --------------------------------------
                                                               Units                                   Units
                                                           Outstanding                              Outstanding    Accumulation
                                                             December          Units      Units      December       Unit Value
                                                             31, 1997          Issued     Redeemed   31, 1998   December 31, 1998
                                                           -----------   ----------   ----------    -----------  ----------------
<S>                                                              <C>            <C>          <C>              <C>     <C>
Investments in Alger American Fund Portfolios:
Growth                                                            --        131,732      (80,599)       51,133   $    11.93
Income and Growth                                                 --         27,157       (2,847)       24,310        11.50
Leveraged AllCap                                                  --         16,971          (40)       16,931        12.81
MidCap Growth                                                     --          1,813           --         1,813        11.60
Small Capitalization                                              --         10,608       (5,475)        5,133        11.31

Investments in Janus Aspen Series Portfolios:
Flexible Income                                                   --         54,008       (1,039)       52,969        10.25
Balanced                                                          --         41,736       (2,143)       39,593        11.69
Growth                                                            --         35,594          (75)       35,519        11.86
Aggressive Growth                                                 --         16,827      (11,932)        4,895        12.27
Worldwide Growth                                                  --         72,292       (8,184)       64,108        10.68

Investments in Fidelity Variable Insurance Products
   Fund II Portfolios:
Asset Manager                                                     --         12,173           (1)       12,172        10.80
Contrafund                                                        --         32,589       (4,524)       28,065        11.46
Index 500                                                         --         68,862       (1,224)       67,638        11.36

Investments in Fidelity Variable Insurance Products
   Fund Portfolios:
Money Market                                                      --        417,671     (347,929)       69,742        10.15
Equity-Income                                                     --         39,382          (79)       39,303        10.83
Growth                                                            --         16,667       (3,350)       13,317        11.62
Overseas                                                          --        194,916     (117,325)       77,591        10.50

Investments in Federated Insurance Management Series
   Portfolios:
High Income Bond Fund  II                                         --         61,359      (13,685)       47,674         9.85
Utility Fund II                                                   --         35,135           (5)       35,130        11.13
U.S. Government Securities Fund II                                --         40,197       (3,454)       36,743        10.27

Investments in Scudder Variable Life Investment Fund
   Portfolios:
Bond                                                              --         25,221         (551)       24,670        10.19
Balanced                                                          --         11,682       (2,113)        9,569        11.04
Growth and Income                                                 --          8,690           --         8,690        10.52
Global Discovery                                                  --          1,630           --         1,630        10.77
International                                                     --            181           --           181        10.38

Investments in Strong Variable Insurance Funds, Inc.
   Portfolios:
Discovery Fund II                                                 --            226           --           226        11.04
Growth Fund II                                                    --          8,571          (61)        8,510        11.41

Investment in Strong Opportunity Fund II, Inc. Portfolio:
Opportunity Fund II                                               --            603           --           603        10.94

Investment in T. Rowe Price International Series, Inc.
   Portfolio:
International Stock                                               --          2,401           --         2,401        10.78

Investments in T. Rowe Price Equity Series, Inc.
   Portfolios:
New America Growth                                                --          4,126           --         4,126        11.25
Mid-Cap Growth                                                    --          7,608           --         7,608        11.50
Equity Income                                                     --         14,739           --        14,739        10.78

Investments in MFS Variable Insurance Trust Portfolios:
Growth with Income Series                                         --         10,908         (317)       10,591        11.20
Research Series                                                   --          8,940           --         8,940        11.08
Emerging Growth Series                                            --          5,861           --         5,861        11.75
Total Return Series                                               --         13,556       (2,146)       11,410        10.61
New Discovery Series                                              --            842           --           842        11.35
</TABLE>
                                       20
<PAGE>
<TABLE>
<CAPTION>

5. UNITS ISSUED AND REDEEMED
(Units in whole amounts)                                     Consultant I Contracts with Enhanced Death Benefit Rider
                                                                              Unit activity during 1998:
                                                                      -----------------------------------------
                                                            Units                                      Units
                                                        Outstanding                                Outstanding    Accumulation
                                                          December       Units         Units         December      Unit Value
                                                         31, 1997       Issued       Redeemed        31, 1998  December 31, 1998
                                                        -----------   -----------   -----------    ------------  ---------------
<S>                                                              <C>         <C>         <C>         <C>         <C>
Investments in Alger American Fund Portfolios:
Growth                                                            --         15,244           --        15,244   $    11.92
Income and Growth                                                 --         20,201          (70)       20,131        11.49
Leveraged AllCap                                                  --          4,249           --         4,249        12.80
MidCap Growth                                                     --          8,640          (25)        8,615        11.59
Small Capitalization                                              --          2,569           --         2,569        11.30

Investments in Janus Aspen Series Portfolios:
Flexible Income                                                   --          7,498           (7)        7,491        10.24
Balanced                                                          --         18,700          (64)       18,636        11.68
Growth                                                            --         14,182           --        14,182        11.85
Aggressive Growth                                                 --          4,799           --         4,799        12.26
Worldwide Growth                                                  --         61,017          (87)       60,930        10.68

Investments in Fidelity Variable Insurance Products
   Fund II Portfolios:
Asset Manager                                                     --          7,062           --         7,062        10.80
Contrafund                                                        --         22,918          (71)       22,847        11.45
Index 500                                                         --        136,853         (314)      136,539        11.35

Investments in Fidelity Variable Insurance Products
   Fund Portfolios:
Money Market                                                      --         60,798       (7,695)       53,103        10.14
Equity-Income                                                     --         19,884          (54)       19,830        10.82
Growth                                                            --         11,279           --        11,279        11.62
Overseas                                                          --          2,466           --         2,466        10.49

Investments in Federated Insurance Management Series
   Portfolios:
High Income Bond Fund  II                                         --          7,386           (7)        7,379         9.84
Utility Fund II                                                   --         23,168          (56)       23,112        11.13
U.S. Government Securities Fund II                                --         10,599           --        10,599        10.26

Investments in Scudder Variable Life Investment Fund
   Portfolios:
Bond                                                              --          2,350           (7)        2,343        10.18
Balanced                                                          --          4,131           (3)        4,128        11.03
Growth and Income                                                 --          1,708           --         1,708        10.51
Global Discovery                                                  --           --             --            --        10.76
International                                                     --          5,932           --         5,932        10.37

Investments in Strong Variable Insurance Funds, Inc.
   Portfolios:
Discovery Fund II                                                 --          1,200           --         1,200        11.03
Growth Fund II                                                    --          3,117          (26)        3,091        11.41

Investment in Strong Opportunity Fund II, Inc. Portfolio:
Opportunity Fund II                                               --          1,370           --         1,370        10.93

Investment in T. Rowe Price International Series, Inc.
   Portfolio:
International Stock                                               --          5,185          (25)        5,160        10.77

Investments in T. Rowe Price Equity Series, Inc.
   Portfolios:
New America Growth                                                --          4,239          (26)        4,213        11.24
Mid-Cap Growth                                                    --         43,441           --        43,441        11.49
Equity Income                                                     --         13,978           --        13,978        10.78

Investments in MFS Variable Insurance Trust Portfolios:
Growth with Income Series                                         --          8,633           --         8,633        11.19
Research Series                                                   --          2,305           --         2,305        11.07
Emerging Growth Series                                            --             91           --            91        11.74
Total Return Series                                               --          8,542           (3)        8,539        10.60
New Discovery Series                                              --          2,884          (26)        2,858        11.34
</TABLE>
                                       21
<PAGE>
<TABLE>
<CAPTION>

5. UNITS ISSUED AND REDEEMED
(Units in whole amounts)                                 Consultant I Contracts with Enhanced Death and Income Benefit Rider
                                                                              Unit activity during 1998:
                                                                      -----------------------------------------
                                                            Units                                      Units
                                                        Outstanding                                Outstanding    Accumulation
                                                          December       Units         Units         December      Unit Value
                                                         31, 1997       Issued       Redeemed        31, 1998  December 31, 1998
                                                        -----------   -----------   -----------    ------------  ---------------
<S>                                                               <C>       <C>         <C>            <C>       <C>
Investments in Alger American Fund Portfolios:
Growth                                                            --          6,138       (1,595)        4,543   $    11.91
Income and Growth                                                 --            287           --           287        11.48
Leveraged AllCap                                                  --            273           --           273        12.79
MidCap Growth                                                     --            266           --           266        11.58
Small Capitalization                                              --          2,840           --         2,840        11.30

Investments in Janus Aspen Series Portfolios:
Flexible Income                                                   --          9,165           --         9,165        10.24
Balanced                                                          --         11,168          (23)       11,145        11.67
Growth                                                            --          8,811       (1,592)        7,219        11.84
Aggressive Growth                                                 --          2,152       (1,364)          788        12.25
Worldwide Growth                                                  --         12,139       (1,586)       10,553        10.67

Investments in Fidelity Variable Insurance Products
   Fund II Portfolios:
Asset Manager                                                     --            292           --           292        10.79
Contrafund                                                        --          5,053           --         5,053        11.44
Index 500                                                         --         18,385          (11)       18,374        11.35

Investments in Fidelity Variable Insurance Products
   Fund Portfolios:
Money Market                                                      --         27,065           --        27,065        10.13
Equity-Income                                                     --          8,372       (3,837)        4,535        10.82
Growth                                                            --         15,101      (12,599)        2,503        11.61
Overseas                                                          --             --           --            --        10.48

Investments in Federated Insurance Management Series
   Portfolios:
High Income Bond Fund  II                                         --         10,770           --        10,770         9.83
Utility Fund II                                                   --          7,862           --         7,862        11.12
U.S. Government Securities Fund II                                --          9,297           --         9,297        10.25

Investments in Scudder Variable Life Investment Fund
   Portfolios:
Bond                                                              --          2,883           --         2,883        10.17
Balanced                                                          --          4,708          (24)        4,684        11.02
Growth and Income                                                 --            702           --           702        10.51
Global Discovery                                                  --            203           --           203        10.75
International                                                     --          2,877           --         2,877        10.37

Investments in Strong Variable Insurance Funds, Inc.
   Portfolios:
Discovery Fund II                                                 --             --           --            --        11.02
Growth Fund II                                                    --             --           --            --        11.40

Investment in Strong Opportunity Fund II, Inc. Portfolio:
Opportunity Fund II                                               --            191           --           191        10.92

Investment in T. Rowe Price International Series, Inc.
   Portfolio:
International Stock                                               --             --           --            --        10.76

Investments in T. Rowe Price Equity Series, Inc.
   Portfolios:
New America Growth                                                --             --           --            --        11.23
Mid-Cap Growth                                                    --             --           --            --        11.49
Equity-Income                                                     --            687           --           687        10.77

Investments in MFS Variable Insurance Trust Portfolios:
Growth with Income Series                                         --          5,411       (1,991)        3,420        11.18
Research Series                                                   --          1,499           --         1,499        11.06
Emerging Growth Series                                            --            733           --           733        11.73
Total Return Series                                               --          3,925           --         3,925        10.59
New Discovery Series                                              --             --           --            --        11.34
</TABLE>
                                       22
<PAGE>
<TABLE>
<CAPTION>

5. UNITS ISSUED AND REDEEMED
(Units in whole amounts)                                                          Consultant II Contracts
                                                                                 Unit activity during 1998:
                                                                            ----------------------------------------
                                                                 Units                                    Units
                                                              Outstanding                              Outstanding     Accumulation
                                                                December       Units         Units       December       Unit Value
                                                               31, 1997      Issued       Redeemed      31, 1998  December 31, 1998
                                                           --------------   -------------   ----------    ---------- --------------
<S>                                                                  <C>        <C>      <C>           <C>          <C>
Investments in Alger American Fund Portfolios:
Growth                                                               --         28,797      (14,183)       14,614   $    11.92
Income and Growth                                                    --         21,212           (2)       21,210        11.49
Leveraged AllCap                                                     --         17,815      (10,558)        7,257        12.80
MidCap Growth                                                        --          4,990       (1,283)        3,707        11.59
Small Capitalization                                                 --          9,840       (4,348)        5,492        11.31

Investments in Janus Aspen Series Portfolios:
Flexible Income                                                      --         21,672       (1,290)       20,382        10.25
Balanced                                                             --         20,843           (3)       20,840        11.68
Growth                                                               --         15,874       (1,544)       14,330        11.85
Aggressive Growth                                                    --          1,708           --         1,708        12.26
Worldwide Growth                                                     --         38,206       (1,001)       37,205        10.68

Investments in Fidelity Variable Insurance Products
   Fund II Portfolios:
Asset Manager                                                        --          2,962           --         2,962        10.80
Contrafund                                                           --         10,315         (944)        9,371        11.45
Index 500                                                            --         34,212         (931)       33,281        11.36

Investments in Fidelity Variable Insurance Products
   Fund Portfolios:
Money Market                                                         --         95,033      (44,270)       50,763        10.14
Equity-Income                                                        --         37,057       (1,000)       36,057        10.83
Growth                                                               --         12,840       (4,224)        8,616        11.62
Overseas                                                             --          3,130       (1,330)        1,800        10.49

Investments in Federated Insurance Management Series
   Portfolios:
High Income Bond Fund  II                                            --          9,189       (2,395)        6,794         9.84
Utility Fund II                                                      --         19,603       (1,341)       18,262        11.13
U.S. Government Securities Fund II                                   --         19,029       (5,549)       13,480        10.26

Investments in Scudder Variable Life Investment Fund
   Portfolios:
Bond                                                                 --          1,902          (41)        1,861        10.18
Balanced                                                             --          3,482           --         3,482        11.03
Growth and Income                                                    --          7,306           --         7,306        10.52
Global Discovery                                                     --          1,992       (1,679)          313        10.76
International                                                        --          1,427           (4)        1,422        10.38

Investments in Strong Variable Insurance Funds, Inc.
   Portfolios:
Discovery Fund II                                                    --             --           --            --        11.03
Growth Fund II                                                       --             --           --            --        11.41

Investment in Strong Opportunity Fund II, Inc. Portfolio:
Opportunity Fund II                                                  --            551           --           551        10.93

Investment in T. Rowe Price International Series, Inc.
   Portfolio:
International Stock                                                  --          2,061           (6)        2,055        10.77

Investments in T. Rowe Price Equity Series, Inc. Portfolios:
New America Growth                                                   --          3,011       (1,493)        1,518        11.24
Mid-Cap Growth                                                       --          6,423         (551)        5,872        11.50
Equity Income                                                        --          6,696           --         6,696        10.78

Investments in MFS Variable Insurance Trust Portfolios:
Growth with Income Series                                            --          6,884           --         6,884        11.19
Research Series                                                      --          1,341       (1,341)           --        11.07
Emerging Growth Series                                               --          2,345           --         2,345        11.74
Total Return Series                                                  --          1,529           --         1,529        10.60
New Discovery Series                                                 --          3,242           --         3,242        11.35
</TABLE>
                                       23

<PAGE>



                                     PART C

                                OTHER INFORMATION

ITEM 24. FINANCIAL STATEMENTS AND EXHIBITS

(a) Financial Statements

The following  financial  statements are included in Part A of the  Registration
Statement:

The consolidated  unaudited financial  statements (prepared on the GAAP basis of
accounting),  for Lincoln Benefit Life Company and subsidiary for the six months
ended June 30, 1999.

The Consolidated financial statements (prepared on the GAAP basis of accounting)
for Lincoln Benefit Life Company and subsidiary as of December 31, 1998 and 1997
and for each of the three  years in the period  ended  December  31,  1998.  The
following  financial  statements  are  included  in  Part B of the  Registration
Statement:

The  financial  statements  (prepared  on the GAAP basis of  accounting)  of the
Separate  Account as of December  31, 1998 and for the years ended  December 31,
1998 and 1997. The following financial  statements are included in Part C of the
Registration Statement:

None

(b) Exhibits

(1)  Resolution  of the Board of  Directors  of  Lincoln  Benefit  Life  Company
     authorizing the  establishment of the Lincoln Benefit Life Variable Annuity
     Account**

(2)  Custody Agreements (not applicable)

(3) (a) Form of Principal Underwriting Agreement****

    (b) Form of Selling Agreement *****

(4) Variable Annuity Contract ******

(5) Application for Contract ******

(6) Depositor--Corporate Documents

      (a) Articles of Incorporation of Lincoln Benefit Life Company, as amended*

      (b) By-Laws of Lincoln Benefit Life Company*

(7) Reinsurance Contract**

(8) Participation Agreements:

     (a)  Form of Participation Agreement among Lincoln Benefit Life Company and
          J.P. Morgan Series Trust II ******

     (b)  Form of  Participation  Agreement  among Lincoln Benefit Life Company,
          Morgan Stanley Dean Witter Universal Funds Inc., and Miller Anderson &
          Sherrerd, LLP ******

                                       C-1

     (c)  Form of Participation  Agreement among PIMCO Variable Insurance Trust,
          Lincoln Benefit Life Company and PIMCO Funds Distributor LLC ******

     (d)  Form of  Participation  Agreement  between Salomon  Brothers  Variable
          Series Fund Inc., and Salomon Brothers Asset Management Inc. ******

     (e)  Form of  Participation  Agreement  among Lincoln Benefit Life Company,
          Lazard Asset Management, and Lazard Retirement Series, Inc. ******

     (f)  Form  of  Participation   Agreement  between  Goldman  Sachs  Variable
          Insurance Trust and Lincoln Benefit Life Company ******

     (g)  Form of Participation  Agreement  between Lincoln Benefit Life Company
          and LSA Variable Series Trust (filed herewith)

     (h)  Form of Participation  Agreement  between Lincoln Benefit Life Company
          and OCC Accumulation Trust ******

(9)  Opinion  and  Consent  of  Counsel  (filed  herewith)  (10) (a)  Consent of
     Independent Auditors (filed herewith)

     (b)  Consent of Attorneys (filed herewith)

(11) Financial Statements Omitted from Item 23 (not applicable)

(12) Initial Capitalization Agreement (not applicable)

(13)  Performance  Computations  (filed  herewith) (27) Financial Data Schedules
(not applicable)
- ------------------------

*    Registration  Statement on Form S-6 for Lincoln  Benefit Life Variable Life
     Account, File No. 333-47717, filed March 11, 1998

**   Registration  Statement  on Form  N-4 for  Lincoln  Benefit  Life  Variable
     Annuity Account, File No. 333-50545, 811-7924, filed April 21, 1998.

***  Pre-Effective  Amendment  No. 1 to  Registration  Statement on Form N-4 for
     Lincoln Benefit Life Variable  Annuity  Account,  File No.  333-50545 filed
     July 24, 1998.

****Post-Effective  Amendment  No. 1 to  Registration  Statement on Form N-4 for
     Lincoln Benefit Life Variable Annuity Account, File No. 333-50545, 811-7924
     filed January 28, 1998.

*****Post-Effective  Amendment No. 3 to  Registration  statement on Form N-4 for
     Lincoln Benefit Life Variable Annuity Account, File No. 333-50545, 811-7924
     filed April 1, 1999.

******Registration  Statement  on Form N-4 for  Lincoln  Benefit  Life  Variable
     Annuity Account, File No. 333-82427, filed July 8, 1999.

                                       C-2

ITEM 25. DIRECTORS AND OFFICERS OF THE DEPOSITOR

    The  directors and  principal  officers of Lincoln  Benefit Life Company are
listed  below.  Their  principal  business  address  is 206 South  13th  Street,
Lincoln, Nebraska 68508.

<TABLE>
<CAPTION>

NAME                                POSITION/OFFICE WITH DEPOSITOR
- --------------------------          ------------------------------------------------------
<S>                                <C>
B. Eugene Wraith                    Director, President and Chief Operating Officer
Douglas F. Gaer                     Director, Executive Vice President
Janet P. Anderbery                  Vice President and Controller
John H. Coleman III                 Director, Senior Vice President
Lawrence W. Dahl                    Director, Executive Vice President
Marvin P. Ehly                      Director, Senior Vice President and Treasurer
Louis G. Lower                      Director
John J. Morris                      Director, Senior Vice President and Secretary
Robert E. Rich                      Director, Executive Vice President
Kevin R. Slawin                     Director
Michael J. Velotta                  Director and Assistant Secretary
Carol S. Watson                     Director, Senior Vice President, General Counsel, and Assistant Secretary
Dean M. Way                         Director, Senior Vice President
Patricia W. Wilson                  Director
Tom Wilson                          Director
Thomas R. Ashley                    Senior Vice President and Medical Director
Thomas J. Berney                    Senior Vice President
Rodger A. Hergenrader               Senior Vice President
J. Scott Taylor                     Senior Vice President
Bob W. Birman                       Vice President
Kenny L. Gettman                    Vice President
Thomas S. Holt                      Vice President
Sharyn L. Jensen                    Vice President
Maxine Payton                       Vice President
Gregory C. Sernett                  Vice President
Stanley G. Shelley                  Vice President
Randy E. Tillis                     Vice President
</TABLE>

ITEM 26.  PERSONS  CONTROLLED  BY OR UNDER  COMMON  CONTROL  WITH  DEPOSITOR  OR
REGISTRANT

See Annual Report on Form 10-K of The Allstate  Corporation,  File No.  1-11840,
filed March 26, 1999.

ITEM 27. NUMBER OF CONTRACT OWNERS

Not applicable.

ITEM 28. INDEMNIFICATION

The  Articles of  Incorporation  of Lincoln  Benefit  Life  Company  (Depositor)
provide for the  indemnification of its directors and officers against expenses,
judgments,  fines and amounts paid in settlement as incurred by such person,  so
long as such person shall not have been adjudged to be liable for  negligence or
misconduct in the performance of a duty to the Company.  This right of indemnity
is not exclusive of other rights to which a director or officer may otherwise be
entitled.

                                      C-3


The By-Laws of Allstate Life Financial Services, Inc. (Distributor) provide that
the  corporation  will indemnify a director,  officer,  employee or agent of the
corporation  to the full  extent of  Delaware  law.  In  general,  Delaware  law
provides that a corporation may indemnify a director, officer, employee or agent
against  expenses,  judgments,  fines and  amounts  paid in  settlement  if that
individual acted in good faith and in a manner he or she reasonably  believed to
be in or not opposed to the best interests of the corporation,  and with respect
to any criminal action or proceeding,  had no reasonable cause to believe his or
her  conduct  was  unlawful.  No  indemnification  shall be made  for  expenses,
including  attorney's fees, if the person shall have been judged to be liable to
the  corporation  unless a court  determines  such  person is  entitled  to such
indemnity.  Expenses  incurred by such  individual  in  defending  any action or
proceeding may be advanced by the  corporation so long as the individual  agrees
to  repay  the  corporation  if it is  later  determined  that  he or she is not
entitled to such indemnification.

Under the terms of the form of Underwriting  Agreement,  the Depositor agrees to
indemnify  the  Distributor  for any  liability  that the  latter may incur to a
Contract owner or party-in-interest under a Contract, (a) arising out of any act
or omission in the course of or in connection with rendering services under such
Agreement,  or (b) arising out of the  purchase,  retention  or  surrender  of a
Contract;  provided,  that the Depositor will not indemnify the  Distributor for
any such liability that results from the latter's willful misfeasance, bad faith
or gross negligence,  or from the reckless disregard by the latter of its duties
and obligations under the Underwriting Agreement.

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

ITEM 29. PRINCIPAL UNDERWRITER

(a) Allstate Life Financial  Services  ("ALFS")  serves as  distributor  for the
Registrant.  ALFS also  serves  as  distributor  for the  Lincoln  Benefit  Life
Variable Life Account, which is another separate account of Lincoln Benefit. The
following are the directors  and officers of Allstate Life  Financial  Services,
Inc.  Their  principal  business  address is 3100 Sanders Road,  Northbrook,  IL
60062.

NAME AND PRINCIPAL BUSINESS
ADDRESS OF EACH SUCH PERSON    ALLSTATE LIFE FINANCIAL SERVICES
- ---------------------------    -------------------------------------------
Thomas J. Wilson, II           Director
Louis G. Lower, II             Director
Kevin R. Slawin                Director
Michael J. Velotta             Director and Secretary
John Hunter                    Director, President and Chief Executive Officer
Janet Albers                   Vice President and Controller
Brent H. Hamann                Vice President


                                       C-4

Andrea J. Schur                Vice President
James P. Zils                  Treasurer
Terry R. Young                 General Counsel and Assistant Secretary
Lisa A. Burnell                Assistant Vice President and Compliance Officer
Robert N. Roeters              Assistant Vice President
Emma M. Kalaidjian             Assistant Secretary
Gregory C. Sernett             Assistant Secretary
Brenda D. Sneed                Assistant Secretary
Nancy M. Bufalino              Assistant Treasurer

    (b) The following  commissions and other  compensation were received by each
principal  underwriter,  directly or indirectly,  from the Registrant during the
Registrant's last fiscal year:

<TABLE>
<CAPTION>
                                                   (2)
                    (1)                      NET UNDERWRITING       (3)            (4)
             NAME OF PRINCIPAL                DISCOUNTS AND     COMPENSATION    BROKERAGE         (5)
                UNDERWRITER                    COMMISSIONS     ON REDEMPTION   COMMISSIONS   COMPENSATION
<S>                                                  <C>                  <C>      <C>             <C>
Lincoln Benefit Financial Services, Inc.             0                    0    13,057,265.48         0
Allstate Life Financial Services, Inc.               0                    0               0          0
</TABLE>

ITEM 30. LOCATION OF ACCOUNTS AND RECORDS

The  Depositor,  Lincoln  Benefit  Life  Company,  is  located at 206 South 13th
Street, Lincoln, Nebraska 68508.

The Principal Underwriter, Allstate Life Financial Services, Inc., is located at
3100 Sanders Road, Northbrook, Illinois 60062.

Each company  maintains  those  accounts and records  required to be  maintained
pursuant  to  Section  31(a)  of  the  Investment  Company  Act  and  the  rules
promulgated thereunder.

ITEM 31. MANAGEMENT SERVICES
None.

ITEM 32. UNDERTAKINGS

Registrant undertakes (1) to file post-effective amendments to this Registration
Statement as  frequently  as is  necessary to ensure that the audited  financial
statements in the  Registration  Statement are never more than 16 months old for
so long as payments under the variable annuity contracts may be accepted; (2) to
include either (A) as part of any application to purchase a Contract  offered by
the  prospectus  forming part of this  Registration  Statement,  a space that an
applicant can check to request a Statement of Additional  Information,  or (B) a
post  card or  similar  written  communication  affixed  to or  included  in the
prospectus  that the  applicant can remove to send for a Statement of Additional
Information,  and (3) to deliver any Statement of Additional Information and any
financial  statements required to be made available under this Form N-4 promptly
upon written or oral request.

REPRESENTATIONS

The Company hereby  represents that it is relying upon a No Action Letter issued
to the American  Council of Life Insurance  dated November 28, 1988  (Commission
ref. IP-6-88) and that the following provisions have been complied with:

    1. Include  appropriate  disclosure  regarding the  redemption  restrictions
imposed by Section  403(b)(11)  in each  registration  statement,  including the
prospectus, used in connection with the offer of the contract;

                                                        C-5
    2. Include  appropriate  disclosure  regarding the  redemption  restrictions
imposed by Section  403(b)(11) in any sales  literature  used in connection with
the offer of the contract;

    3. Instruct sales  representatives who solicit  participants to purchase the
contract  specifically to bring the redemption  restrictions  imposed by Section
403(b)(11) to the attention of the potential participants;

    4. Obtain from each plan  participant who purchases a Section 403(b) annuity
contract,  prior  to or at  the  time  of  such  purchase,  a  signed  statement
acknowledging  the  participant's  understanding  of  (a)  the  restrictions  on
redemption imposed by Section 403(b)(11),  and (2) other investment alternatives
available  under  the  employer's   Section  403(b)  arrangement  to  which  the
participant may elect to transfer his contract value.

SECTION 26(e) REPRESENTATIONS

    The Company  further  represents  that fees and charges  deducted  under the
Contract, in the aggregate, are reasonable in relation to the services rendered,
the expenses expected to be incurred, and the risks assumed by the Company.

                                   SIGNATURES

As  required by the  Securities  Act of 1933 and the  Investment  Company Act of
1940,  the  Registrant  has  duly  caused  this   Pre-Effective   Amendment  and
Post-Effective Amendment to be signed on its behalf, in the City of Lincoln, and
the State of Nebraska, on this 28th day of September, 1999.

                                LINCOLN BENEFIT LIFE VARIABLE ANNUITY ACCOUNT
                                (Registrant)

                                By:         LINCOLN BENEFIT LIFE COMPANY
                                     ------------------------------------------
                                                    (DEPOSITOR)

                                By:             /s/ B. EUGENE WRAITH
                                     ------------------------------------------
                                                  B. Eugene Wraith
                                       PRESIDENT AND CHIEF OPERATING OFFICER

As required by the Securities Act of 1933, this Pre-Effective and Post-Effective
Amendment has been signed by the following  persons in the capacities and on the
28th day of September, 1999.

          SIGNATURE                           TITLE
- ------------------------------      --------------------------
     /s/ B. EUGENE WRAITH
- ------------------------------      President, Chief Operating
       B. Eugene Wraith               Officer and Director
(PRINCIPAL EXECUTIVE OFFICER)

      /s/ Lawrence W. Dahl
- ------------------------------      Executive Vice President
       Lawrence W. Dahl                and Director

      /s/ ROBERT E. RICH
- ------------------------------      Executive Vice President
        Robert E. Rich                and Director

   /s/ MARVIN P. EHLY
- ------------------------------      Senior Vice President
       MARVIN P. EHLY                 Treasurer and Director
(PRINCIPAL FINANCIAL OFFICER)
                                       C-6

    /s/ JANET P. ANDERBERY
- ------------------------------      Vice President and
      Janet P. Anderbery              Controller
(PRINCIPAL ACCOUNTING OFFICER)

- ------------------------------      Director
      Louis G. Lower, II

   /s/ JOHN H. COLEMAN III
- ------------------------------      Director
     John H. Coleman III

      /s/ JOHN J. MORRIS
- ------------------------------      Director
        John J. Morris

     /s/ DOUGLAS F. GAER
- ------------------------------      Director
       Douglas F. Gaer

- ------------------------------      Director
         Kevin Slawin

- ------------------------------      Director
      Michael J. Velotta

   /s/ CAROL S. WATSON
- ------------------------------      Director
       Carol S. Watson

       /s/ DEAN M. WAY
- ------------------------------      Director
         Dean M. Way

- ------------------------------      Director
      Patricia W. Wilson

- ------------------------------
      Thomas J. Wilson, II          Director



<PAGE>




                                INDEX TO EXHIBITS
                                       FOR
                       REGISTRATION STATEMENT ON FORM N-4
                  LINCOLN BENEFIT LIFE VARIABLE ANNUITY ACCOUNT

EXHIBIT NO.             SEQUENTIAL PAGE NO.
- -----------  -----------------------------------------

8(g)          LSA Variable Series Trust Participation Agreement
9             Opinion and Consent of Counsel
10(a)         Consent of Independent Auditors
10(b)         Consent of Attorneys
13            Performance Computations







                                                                    Exhibit 8(g)

                             PARTICIPATION AGREEMENT
                                      Among
                           LSA VARIABLE SERIES TRUST,
                            LSA ASSET MANAGEMENT LLC,
                                       and
                          LINCOLN BENEFIT LIFE COMPANY

     THIS AGREEMENT (the "Agreement"), made and entered into as of the first day
of October,  1999 by and among  Lincoln  Benefit Life Company  (hereinafter  the
"Company"),  on its own  behalf  and on behalf of each  separate  account of the
Company named in Schedule 1 to this Agreement  (collectively,  the  "Accounts"),
LSA  Variable  Series  Trust  (the  "Fund")  and LSA Asset  Management  LLC (the
"Manager").

     WHEREAS,  the Fund is an  open-end  management  investment  company  and is
available  to  act  as the  investment  vehicle  for  separate  accounts  now in
existence  or to be  established  in the  future  for  variable  life  insurance
policies,  variable annuity contracts and other tax-deferred products offered by
insurance companies (the "Participating Insurance Companies");

     WHEREAS, the beneficial interest in the Fund is divided into several series
of shares, each designated a "Portfolio",  (collectively,  the "Portfolios") and
each  representing the interests in a particular  managed pool of securities and
other assets;

     WHEREAS,  the Fund has obtained an order from the  Securities  and Exchange
Commission  (the  "SEC"),   dated   ____________,   1999  (File  No.   812-6324)
(hereinafter,  the  "Order")  granting  relief to the Fund,  the Manager and any
subsequently  registered  open-end  investment  companies that in the future are
advised by the Manager,  or by any entity  controlling,  controlled by, or under
common control with the Manager.  Specifically,  the Order  provides  exemptions
from  Section  15(a) of the 1940 Act and Rule 18f-2  thereunder,  subject to the
conditions set forth in the  application,  to permit  investment  advisers other
than the Manager,  to serve and act as an  investment  subadviser to one or more
portfolios of the Fund (the "Adviser(s)") pursuant to written agreements between
the Manager and each Adviser that have been approved by the board of trustees of
the Fund  (the  "Trustees")  but  which  have not been  approved  by a vote of a
majority of the outstanding voting securities of each portfolio.  The Order also
provides exemptions from: certain registration statement disclosure requirements
of Items 3,  6(a)(1)(ii)  and  15(a)(3)  of Form  N1-A and Item 3 of Form  N-14;
certain  proxy  statement   disclosure   requirements  of  Items   22(a)(3)(iv),
(c)(1)(ii),  (c)(1)(iii), (c)(8) and (c)(9) of Schedule 14A under the Securities
Exchange  Act of 1934,  as amended;  certain  semi-annual  reporting  disclosure
requirements  of  Item  48 of  Form  N-SAR;  and,  certain  financial  statement
disclosure  requirements of Sections 6-07(2)(a),  (b), and (c) of Regulation S-X
which may be deemed to require various disclosures  regarding advisory fees paid
to the Advisers;


     WHEREAS,  the  Fund is  registered  as an  open-end  management  investment
company  under the  Investment  Company Act of 1940, as amended (the "1940 Act")
and its shares are registered  under the Securities Act of 1933, as amended (the
"1933 Act");

     WHEREAS,  the Manager is duly registered as an investment adviser under the
Investment Advisers Act of 1940;

     WHEREAS,  the Company has  registered  or will  register  certain  variable
annuity and/or life  insurance  contracts  under the 1933 Act (the  "Contracts")
(unless an exemption from registration is available);

     WHEREAS,  the  Accounts  are or will be duly  organized,  validly  existing
segregated  asset accounts,  established by resolution of the Board of Directors
of the Company, to set aside and invest assets attributable to the Contracts and
the Accounts;

     WHEREAS,  the Company has  registered or will register the Accounts as unit
investment  trusts under the 1940 Act (unless an exemption from  registration is
available);

     WHEREAS,  to  the  extent  permitted  by  applicable   insurance  laws  and
regulations,  the Company intends to purchase shares in the Portfolios (as named
in  Schedule  2 to this  Agreement  and as may be  amended  from time to time by
mutual  consent of the parties) on behalf of the Accounts to fund the  Contracts
(as named in  Schedule 3 to this  Agreement  and as may be amended  from time to
time by mutual  consent of the parties) and the Fund is  authorized to sell such
shares to the Accounts at net asset value; and

     NOW,  THEREFORE,  in consideration of their mutual promises,  the Fund, the
Manager and the Company agree as follows:

ARTICLE I.        Sale of Fund Shares

     1.1. The Fund agrees to sell to the Company  those shares of the Fund which
the Company  orders on behalf of the Account,  executing  such orders on a daily
basis at the net asset  value  next  computed  after  receipt by the Fund or its
designee of the order for the shares of the Fund.  For  purposes of this Section
1.1,  the Company  shall be the  designee of the Fund for receipt of such orders
from each Account and receipt by such designee shall  constitute  receipt by the
Fund;  provided that the Fund  receives  written (or  facsimile)  notice of such
order by 9:30 a.m.  Eastern  Standard Time on the next  following  Business Day.
"Business  Day" shall mean any day on which the New York Stock  Exchange is open
for trading and on which the Fund calculates its net asset value pursuant to the
rules of the SEC.

     1.2. The Company  shall pay for Fund shares on the next  Business Day after
it places an order to  purchase  Fund  shares in  accordance  with  Section  1.1
hereof. Payment shall be in federal funds transmitted by wire or by a credit for
any shares redeemed.

     1.3.  The Fund agrees to make Fund  shares  available  for  purchase at the
applicable  net asset value per share by the Company for its  Accounts (as named
in  Schedule  1 to this  Agreement  and as may be  amended  from time to time by
mutual  consent of the parties) on those days on which the Fund  calculates  its
net  asset  value  pursuant  to rules of the SEC;  provided,  however,  that the
Trustees may refuse to sell shares of any Portfolio to any person, or suspend or
terminate  the offering of shares of any Portfolio if such action is required by
law  or by  regulatory  authorities  having  jurisdiction  or is,  in  the  sole
discretion of the Trustees, acting in good faith and in light of their fiduciary
duties under federal and any applicable state laws, in the best interests of the
shareholders of any Portfolio.

     1.4. The Fund agrees to redeem,  upon the  Company's  request,  any full or
fractional shares of the Fund held by the Company,  executing such requests on a
daily basis at the net asset value next  computed  after  receipt by the Fund or
its  designee of the request for  redemption.  For purposes of this Section 1.4,
the  Company  shall be the  designee  of the Fund for  receipt of  requests  for
redemption  and receipt by such designee shall  constitute  receipt by the Fund;
provided that the Fund receives  written (or  facsimile)  notice of such request
for redemption by 9:30 a.m. Eastern Standard Time on the next following Business
Day.  Payment  shall be made  within  the time  period  specified  in the Fund's
prospectus or statement of additional information,  in federal funds transmitted
by wire to the  Company's  account as  designated by the Company in writing from
time to time.

     1.5.  The Company  shall pay for the Fund shares on the next  Business  Day
after an order to purchase  shares is made in accordance  with the provisions of
Section  1.4  hereof.  Payment  shall be in federal  funds  transmitted  by wire
pursuant  to the  instructions  of the Fund's  treasurer  or by a credit for any
shares redeemed.

     1.6. The Company agree to purchase and redeem the shares of the  Portfolios
named in Schedule 2 offered by the Fund's then current  prospectus and statement
of additional  information in accordance  with the provisions of such prospectus
and statement of additional information. The Company shall not permit any person
other than a Contract  owner to give  instructions  to the  Company  which would
require the Company to redeem or exchange shares of the Fund.

     1.7.  Net Asset  Value.  The Fund shall use its best  efforts to inform the
Company of the net asset  value per share for each  Portfolio  available  to the
Company by 6:30 p.m. New York Time or as soon as  reasonably  practicable  after
the net asset value per share for such Portfolio is  calculated.  The Fund shall
calculate  such net  asset  value in  accordance  with the  prospectus  for such
Portfolio.  In the event  that net asset  values are not made  available  to the
Company by such time,  the Company agrees to use its best efforts to include the
net asset  value  when  received  in its next  business  cycle for  purposes  of
calculating  purchase orders and requests for redemption.  However, if net asset
values  are not  available  for an  inclusion  in the next  business  cycle  and
purchase  orders/redemptions  are not able to be calculated and available to the
Company to execute  within the  time-frame  identified  in Section 2.3 (a),  the
Company Trust shall reimburse and make the Company whole for any losses incurred
as a result of such delays.

     1.8.  Pricing  Errors.  Any material errors in the calculation of net asset
value,  dividends or capital gain information shall be reported immediately upon
discovery  to the  Company.  An error  shall be deemed  "material"  based on our
interpretation  of the SEC's position and policy with regard to materiality,  as
it may be modified from time to time. Neither the Fund, the Manager,  nor any of
their  affiliates  shall be liable for any  information  provided to the Company
pursuant to this Agreement which  information is based on incorrect  information
supplied  by or on behalf of the Company or any other  Participating  Company to
the Trust or the  Distributor.  The Fund  shall make the  Company  whole for any
payments  or  adjustments  to the  number  of  shares  in the  Account  that are
reasonably demonstrated to be required as a result of pricing errors.

ARTICLE II.  Representations and Warranties

     2.1. The Company  represents and warrants that the Contracts are or will be
registered  under the 1933 Act;  that the  Contracts  will be issued and sold in
compliance in all material  respects with all applicable  federal and state laws
and that the sale of the  Contracts  shall comply in all material  respects with
state insurance  suitability  requirements.  The Company further  represents and
warrants  that it is an insurance  company duly  organized  and in good standing
under  applicable  law and that it has  legally  and  validly  established  each
Account  prior to any  issuance or sale thereof as a  segregated  asset  account
under laws of the State of Nebraska and has registered or, prior to any issuance
or sale of the Contracts,  will register each Account as a unit investment trust
in  accordance  with the  provisions  of the  1940 Act to serve as a  segregated
investment account for the Contracts.

     2.2. The Fund  represents  and warrants  that Fund shares sold  pursuant to
this  Agreement  shall be  registered  under the 1933 Act, duly  authorized  for
issuance and sold in  compliance  with the laws of the State of Illinois and all
applicable  federal  and  state  securities  laws and that the Fund is and shall
remain  registered  under the 1940 Act.  The Fund shall  amend the  registration
statement  for its shares  under the 1933 Act and the 1940 Act from time to time
as required in order to effect the continuous  offering of its shares.  The Fund
shall  register and qualify the shares for sale in  accordance  with the laws of
the various states only if and to the extent deemed advisable by the Fund.

     2.3.  The Fund  represents  that it is  currently  qualified as a Regulated
Investment  Company under  Subchapter M of the Internal Revenue Code of 1986, as
amended  (the  "Code"),  and that it will make  every  effort to  maintain  such
qualification  (under  Subchapter M or any successor or similar  provision)  and
that it will notify the Company  immediately  upon having a reasonable basis for
believing that it has ceased to so qualify.

     2.4. The Company  represents  that the Contracts  are currently  treated as
life insurance policies or annuity contracts, under applicable provisions of the
Code and that it will make every effort to maintain  such  treatment and that it
will notify the Fund  immediately  upon having a reasonable  basis for believing
that the  Contracts  have  ceased to be so  treated or that they might not be so
treated in the future.

     2.5.  The Fund  represents  that to the  extent  that it decides to finance
distribution  expenses  pursuant  to Rule  12b-1  under the 1940  Act,  the Fund
undertakes to have a board of directors,  a majority of whom are not  interested
persons of the Fund,  formulate and approve any plan under Rule 12b-1 to finance
distribution expenses.

     2.6.  The Fund  makes no  representation  as to  whether  any aspect of its
operations  (including,  but not limited to, fees and  expenses  and  investment
policies)  complies with the insurance laws or regulations of the various states
except that the Fund represents that the Fund's  investment  policies,  fees and
expenses  are and shall at all times remain in  compliance  with the laws of the
State of Illinois and the Fund represents that their  respective  operations are
and shall at all times remain in material  compliance with the laws of the State
of Illinois to the extent required to perform this Agreement.

     2.7. The Fund represents that it is lawfully organized and validly existing
under the laws of the State of Illinois  and that it does and will comply in all
material respects with the 1940 Act.

     2.8. The Manager  represents  and warrants that it is and shall remain duly
registered  in all  material  respects  under all  applicable  federal and state
securities  laws  and  that it will  perform  its  obligations  for the  Fund in
compliance  in all material  respects with the laws of its state of domicile and
any applicable state and federal securities laws. The Manager further represents
that it will  make  reasonable  efforts  to  verify  that  all  subadvisers  are
similarly registered.

     2.9.  The  Fund  represents  and  warrants  that its  directors,  officers,
employees,  and  other  individuals/entities   dealing  with  the  money  and/or
securities  of the Fund are and shall  continue to be at all times  covered by a
blanket  fidelity  bond or similar  coverage  for the  benefit of the Fund in an
amount not less than the minimal coverage as required  currently by Rule 17g-(1)
of the 1940 Act or related  provisions as may be promulgated  from time to time.
The  aforesaid  blanket  fidelity  bond shall  include  coverage for larceny and
embezzlement and shall be issued by a reputable bonding company.

     2.10.  The  Company  represents  and  warrants  that all of its  directors,
officers, employees, investment advisers, and other individuals/entities dealing
with the money and/or  securities of the Fund are covered by a blanket  fidelity
bond or  similar  coverage,  in an amount  not less $5  million.  The  aforesaid
includes  coverage for larceny and embezzlement is issued by a reputable bonding
company. The Company agrees to make all reasonable efforts to see that this bond
or another bond containing these  provisions is always in effect,  and agrees to
notify the Fund and the  Underwriter  in the event that such  coverage no longer
applies.

ARTICLE III.      Sales Material, Prospectuses and Other Reports

     3.1. The Company shall furnish, or shall cause to be furnished, to the Fund
or its designee, each piece of sales literature or other promotional material in
which the Fund or the Manager is named, at least five Business Days prior to its
use.  No such  material  shall  be used if the Fund or its  designee  reasonably
objects to such use within five Business  Days after  receipt of such  material.
"Business  Day" shall mean any day in which the New York Stock  Exchange is open
for trading and in which the Fund calculates its net asset value pursuant to the
rules of the SEC.

     3.2. Except with the express  permission of the Fund, the Company shall not
give any information or make any  representations or statements on behalf of the
Fund or concerning the Fund in connection  with the sale of the Contracts  other
than the information or representations  contained in the registration statement
or prospectus for the Fund shares, as such registration statement and prospectus
may be  amended  or  supplemented  from  time to time,  or in  reports  or proxy
statements for the Fund, or in sales  literature or other  promotional  material
approved by the Fund or its designee.

     3.3. For purposes of this Article II, the phrase "sales literature or other
promotional material" shall mean advertisements (such as material published,  or
designed  for use  in,  a  newspaper,  magazine,  or  other  periodical,  radio,
television,  telephone or tape recording,  videotape display, signs or billboard
or electronic media), and sales literature (such as brochures, circulars, market
letters and form letters),  distributed or made generally available to customers
or the public.

     3.4.  The Fund  shall  provide a copy of its  current  prospectus  within a
reasonable  period of its effective filing date, and provide other assistance as
is  reasonably  necessary  in order  for the  Company  once  each  year (or more
frequently if the  prospectus for the Fund is  supplemented  or amended) to have
the  prospectus  for the  Contracts  and the  prospectus  for the  Fund  printed
together in one document  (such  printing to be at the Company's  expense).  The
Manager  shall be permitted to review and approve the typeset form of the Fund's
prospectus prior to such printing.

     3.5. The Fund or the Manager shall  provide the Company with either:  (i) a
copy of the Fund's proxy material,  reports to shareholders,  other  information
relating  to  the  Fund  necessary  to  prepare  financial  reports,  and  other
communications  to shareholders for printing and distribution to Contract owners
at the  Company's  expense,  or (ii) camera  ready  and/or  printed  copies,  if
appropriate,  of such  material  for  distribution  to  Contract  owners  at the
Company'  expense,  within a reasonable period of the filing date for definitive
copies of such  material.  The Manager  shall be permitted to review and approve
the typeset form of such proxy material,  shareholder reports and communications
prior to such printing.

ARTICLE IV.        Fees and Expenses

     4.1.  The Fund and Manager  shall pay no fee or other  compensation  to the
Company  under  this  Agreement,  and  the  Company  shall  pay no fee or  other
compensation to the Fund or Manager, except as provided herein.

     4.2. All expenses  incident to  performance by each party of its respective
duties under this Agreement  shall be paid by that party.  The Fund shall ensure
that all its shares are  registered  and  authorized  for issuance in accordance
with applicable  federal law and, if and to the extent advisable by the Fund, in
accordance with  applicable  state laws prior to their sale. The Fund shall bear
the  expenses  for the cost of  registration  and  qualification  of the  Fund's
shares,  preparation  and  filing  of the  Fund's  prospectus  and  registration
statement,  proxy  materials and reports,  and the preparation of all statements
and notices required by any federal or state law.

     4.3. The Fund, at its expense, shall provide the Company with copies of its
proxy statements,  reports to shareholders, and other communications (except for
prospectuses  and  statements  of additional  information,  which are covered in
section 3.1) to  shareholders  in such quantity as the Company shall  reasonably
require for distributing to Contract owners.  The Fund shall bear the expense of
mailing such proxy  materials in the event the proxy vote is a result of actions
initiated by the Fund.

     4.4. In the event the Fund adds one or more  additional  Portfolios and the
parties  desire to make such  Portfolios  available to the  respective  Contract
owners as an underlying  investment  medium,  a new Schedule 3 which shall be an
amendment to this  Agreement  shall be executed by the parties  authorizing  the
issuance  of  shares  of the  new  Portfolios  to the  particular  Account.  The
amendment may also provide for the sharing of expenses for the  establishment of
new Portfolios among  Participating  Insurance  Companies  desiring to invest in
such Portfolios and the provision of funds as the initial  investment in the new
Portfolios.

     4.5 Except as provided in this Section  4.2.,  all  expenses of  preparing,
setting in type and printing and distributing  Fund  prospectuses and statements
of additional  information shall be the expense of the Company. For prospectuses
and statements of additional information provided by the Company to its existing
owners of  Contracts  who  currently  own  shares  of one or more of the  Fund's
Portfolios, in order to update disclosure as required by the 1933 Act and/or the
1940  Act,  the cost of  printing  shall be borne by the  Fund.  If the  Company
chooses to receive  camera-ready film or computer diskettes in lieu of receiving
printed  copies  of the  Fund's  prospectus,  the  Fund  shall  bear the cost of
typesetting  to provide  the Fund's  prospectus  to the Company in the format in
which the Fund is accustomed to formatting  prospectuses,  and the Company shall
bear the expense of  adjusting or changing the format to conform with any of its
prospectuses.  In such event,  the Fund will  reimburse the Company in an amount
equal  to the  product  of x and y where x is the  number  of such  prospectuses
distributed  to owners of the  Contracts who currently own shares of one or more
of the Fund's  Portfolios,  and y is the Fund's per unit cost of typesetting and
printing  the Fund's  prospectus.  The same  procedures  shall be followed  with
respect to the Fund's statement of additional information. The Company agrees to
provide the Fund or its  designee  with such  information  as may be  reasonably
requested by the Fund to assure that the Fund's expenses do not include the cost
of printing,  typesetting,  and  distributing  any prospectuses or statements of
additional  information other than those actually distributed to existing owners
of  the  Contracts  who  currently  own  shares  of one or  more  of the  Fund's
Portfolios.

ARTICLE V.        Conditions of the Order; Applicable Law


     5.1. The Company has reviewed a copy of the Order,  and in particular,  has
reviewed the conditions to the requested  relief set forth therein.  The Company
agrees to be bound by the responsibilities of a Participating  Insurance Company
as set forth in the Order.

     5.2.  This  Agreement   shall  be  construed  and  the  provisions   hereof
interpreted under and in accordance with the laws of the State of Illinois.

     5.3. This Agreement  shall be subject to the  provisions of the 1933,  1934
and 1940 Acts, and the rules and regulations and rulings  thereunder,  including
such exemptions from those statutes,  rules and regulations as the SEC may grant
(including,  but not  limited  to,  the  Order)  and the terms  hereof  shall be
interpreted and construed in accordance therewith.

ARTICLE VI.  Diversification

     6.1. The Fund will at all times  invest money from the  Contracts in such a
manner as to ensure that the  Contracts  will be treated as  variable  contracts
under the Code and the regulations issued thereunder. Without limiting the scope
of the  foregoing,  the Fund will at all times comply with Section 817(h) of the
Code  and  Treasury   Regulation   1.817-5,   relating  to  the  diversification
requirements for variable annuity,  endowment,  or life insurance  contracts and
any amendments or other  modifications  to such Section or  Regulations.  In the
event of a breach of this  Article VI by the Fund,  it will take all  reasonable
steps (a) to notify  Company of such breach and (b) to adequately  diversify the
Fund so as to achieve  compliance within the grace period afforded by Regulation
817-5. The Fund shall provide the Company  information  reasonably  requested in
relation to Section 817(h)  diversification  requirements,  including  quarterly
reports [and annual certifications].


ARTICLE VII.   Potential Conflicts

     7.1.  The Board will  monitor the Fund for the  existence  of any  material
irreconcilable  conflict  between the  interests of the  contract  owners of all
separate accounts investing in the Fund. An irreconcilable material conflict may
arise for a variety of reasons,  including: (a) an action by any state insurance
regulatory  authority;  (b) a change in applicable  federal or state  insurance,
tax, or securities  laws or  regulations,  or a public  ruling,  private  letter
ruling,  no-action or interpretative letter, or any similar action by insurance,
tax, or securities  regulatory  authorities;  (c) an  administrative or judicial
decision in any relevant proceeding;  (d) the manner in which the investments of
any Portfolio are being managed;  (e) a difference in voting  instructions given
by Variable  Insurance  Product  owners;  or (f) a decision  by a  Participating
Insurance Company to disregard the voting  instructions of contract owners.  The
Board shall promptly inform the Company if it determines that an  irreconcilable
material conflict exists and the implications thereof.


ARTICLE VIII.  Indemnification

     8.1. Indemnification By The Company

     8.1(a) The Company  agrees to indemnify and hold harmless the Fund and each
member of the Board and officers, and each Adviser and each director and officer
of each Adviser,  and each person,  if any, who controls the Fund or the Adviser
within the meaning of Section 15 of the 1933 Act (collectively, the "Indemnified
Parties"  and  individually,  "Indemnified  Party," for purposes of this Section
8.1) against any and all losses, claims, damages, liabilities (including amounts
paid in  settlement  with the  written  consent of the  Company)  or  litigation
(including  legal and other  expenses),  to which the  Indemnified  Parties  may
become  subject  under any  statute,  regulation,  at common  law or  otherwise,
insofar as such losses, claims, damages,  liabilities or expenses (or actions in
respect  thereof) or  settlements  are related to the sale or acquisition of the
Fund's shares or the Contracts and:

          (i) arise out of or are based  upon any untrue  statements  or alleged
     untrue  statements  of any  material  fact  contained  in the  registration
     statement or prospectus  for the Contracts or contained in the Contracts or
     sales  literature  for the Contracts (or any amendment or supplement to any
     of the  foregoing),  or arise out of or are based upon the  omission or the
     alleged  omission to state  therein a material  fact  required to be stated
     therein  or  necessary  to make  the  statements  therein  not  misleading,
     provided  that  this  agreement  to  indemnify  shall  not  apply as to any
     Indemnified  Party if such statement or omission or such alleged  statement
     or omission was made in reliance  upon and in conformity  with  information
     furnished  to the  Company  by or on  behalf  of the  Fund  for  use in the
     registration  statement or prospectus for the Contracts or in the Contracts
     or sales  literature  (or any amendment or supplement) or otherwise for use
     in connection with the sale of the Contracts or Fund shares; or

          (ii)  arise out of or as a result  of  statements  or  representations
     (other than  statements or  representations  contained in the  registration
     statement,  prospectus or sales  literature of the Fund not supplied by the
     Company,  or  persons  under its  control  and  other  than  statements  or
     representations  authorized by the Fund or an Adviser) or unlawful  conduct
     of the Company or persons  under its  control,  with respect to the sale or
     distribution of the Contracts or Fund shares; or

          (iii) arise out of or as a result of any untrue  statement  or alleged
     untrue statement of a material fact contained in a registration  statement,
     prospectus,  or sales  literature of the Fund or any  amendment  thereof or
     supplement  thereto or the omission or alleged  omission to state therein a
     material  fact  required  to be stated  therein  or  necessary  to make the
     statements  therein not misleading if such a statement or omission was made
     in reliance upon and in conformity with  information  furnished to the Fund
     by or on behalf of the Company; or

          (iv) arise as a result of any  failure by the  Company to provide  the
     services and furnish the materials under the terms of this Agreement; or

          (v)  arise  out  of  or  result  from  any  material   breach  of  any
     representation  and/or  warranty  made by the Company in this  Agreement or
     arise out of or result from any other material  breach of this Agreement by
     the  Company,  as  limited  by and in  accordance  with the  provisions  of
     Sections 8.1(b) and 8.1(c) hereof.

     8.1(b).  The  Company  shall  not  be  liable  under  this  indemnification
provision with respect to any losses, claims, damages, liabilities or litigation
incurred or assessed  against an  Indemnified  Party as such may arise from such
Indemnified Party's willful  misfeasance,  bad faith, or gross negligence in the
performance of such Indemnified  Party's duties or by reason of such Indemnified
Party's reckless disregard of obligations or duties under this Agreement.

     8.1(c).  The  Company  shall  not  be  liable  under  this  indemnification
provision  with  respect to any claim made against an  Indemnified  Party unless
such  Indemnified  Party shall have  notified  the  Company in writing  within a
reasonable   time  after  the  summons  or  other  first  legal  process  giving
information  of the  nature  of the  claim  shall  have  been  served  upon such
Indemnified Party (or after such Indemnified Party shall have received notice of
such service on any designated  agent), but failure to notify the Company of any
such claim shall not relieve the Company from any liability which it may have to
the  Indemnified  Party  against whom such action is brought  otherwise  than on
account of this  indemnification  provision.  In case any such action is brought
against the Indemnified  Parties,  the Company shall be entitled to participate,
at its own  expense,  in the defense of such  action.  The Company also shall be
entitled to assume the defense thereof,  with counsel  satisfactory to the party
named  in the  action.  After  notice  from  the  Company  to such  party of the
Company's  election to assume the defense thereof,  the Indemnified  Party shall
bear the fees and  expenses of any  additional  counsel  retained by it, and the
Company will not be liable to such party under this  Agreement  for any legal or
other expenses  subsequently  incurred by such party independently in connection
with the defense thereof other than reasonable costs of investigation.

     8.1(d).  The  Indemnified  Parties will promptly  notify the Company of the
commencement  of any litigation or proceedings  against them in connection  with
the issuance or sale of the Fund shares or the Contracts or the operation of the
Fund.

     8.2. Indemnification by the Manager

     8.2(a).  Each  Manager  agrees,  with  respect  to each  Portfolio  that it
manages,  to indemnify  and hold  harmless the Company and each of its directors
and  officers and each  person,  if any,  who  controls  the Company  within the
meaning of Section 15 of the 1933 Act (collectively,  the "Indemnified  Parties"
and individually, "Indemnified Party," for purposes of this Section 8.2) against
any and all losses,  claims,  damages,  liabilities  (including  amounts paid in
settlement  with the written  consent of the Adviser) or  litigation  (including
legal and other  expenses) to which the  Indemnified  Parties may become subject
under any  statute,  regulation,  at common  law or  otherwise,  insofar as such
losses, claims, damages, liabilities or expenses (or actions in respect thereof)
or settlements are related to the sale or acquisition of shares of the Portfolio
that it manages or the Contracts and:

          (i) arise out of or are based  upon any  untrue  statement  or alleged
     untrue  statement  of any  material  fact  contained  in  the  registration
     statement or prospectus  or sales  literature of the Fund (or any amendment
     or supplement to any of the  foregoing),  or arise out of or are based upon
     the  omission or the  alleged  omission  to state  therein a material  fact
     required to be stated therein or necessary to make the  statements  therein
     not  misleading,  provided that this agreement to indemnify shall not apply
     as to any  Indemnified  Party if such statement or omission or such alleged
     statement  or omission  was made in reliance  upon and in  conformity  with
     information furnished to the Fund by or on behalf of the Company for use in
     the  registration  statement  or  prospectus  for  the  Fund  or  in  sales
     literature  (or  any  amendment  or  supplement)  or  otherwise  for use in
     connection with the sale of the Contracts or Portfolio shares; or

          (ii)  arise out of or as a result  of  statements  or  representations
     (other than  statements or  representations  contained in the  registration
     statement, prospectus or sales literature for the Contracts not supplied by
     the Fund or  persons  under  its  control  and  other  than  statements  or
     representations authorized by the Company) or unlawful conduct of the Fund,
     Manager(s) or Underwriter  or persons under their control,  with respect to
     the sale or distribution of the Contracts or Portfolio shares; or

          (iii) arise out of or as a result of any untrue  statement  or alleged
     untrue statement of a material fact contained in a registration  statement,
     prospectus,  or sales literature  covering the Contracts,  or any amendment
     thereof or supplement thereto, or the omission or alleged omission to state
     therein a material fact required to be stated  therein or necessary to make
     the statement or statements  therein not  misleading,  if such statement or
     omission was made in reliance upon information  furnished to the Company by
     or on behalf of the Fund; or

          (iv)  arise as a result  of any  failure  by the Fund to  provide  the
     services and furnish the materials under the terms of this Agreement; or

          (v)  arise  out  of  or  result  from  any  material   breach  of  any
     representation  and/or  warranty  made by the Manager in this  Agreement or
     arise out of or result from any other material  breach of this Agreement by
     the  Manager;  as  limited  by and in  accordance  with the  provisions  of
     Sections 8.2(b) and 8.2(c) hereof.

     8.2(b).  The  Manager  shall  not  be  liable  under  this  indemnification
provision with respect to any losses, claims, damages, liabilities or litigation
incurred or assessed  against an  Indemnified  Party as such may arise from such
Indemnified Party's willful  misfeasance,  bad faith, or gross negligence in the
performance of such Indemnified  Party's duties or by reason of such Indemnified
Party's reckless disregard of obligations and duties under this Agreement.

     8.2(c).  The  Manager  shall  not  be  liable  under  this  indemnification
provision  with  respect to any claim made against an  Indemnified  Party unless
such  Indemnified  Party shall have  notified  the  Adviser in writing  within a
reasonable   time  after  the  summons  or  other  first  legal  process  giving
information  of the  nature  of the  claim  shall  have  been  served  upon such
Indemnified Party (or after such Indemnified Party shall have received notice of
such service on any designated  agent), but failure to notify the Adviser of any
such claim shall not relieve the Adviser from any liability which it may have to
the  Indemnified  Party  against whom such action is brought  otherwise  than on
account of this  indemnification  provision.  In case any such action is brought
against the Indemnified Parties, the Adviser will be entitled to participate, at
its own expense,  in the defense thereof.  The Adviser also shall be entitled to
assume the defense thereof,  with counsel satisfactory to the party named in the
action. After notice from the Adviser to such party of the Adviser's election to
assume  the  defense  thereof,  the  Indemnified  Party  shall bear the fees and
expenses of any additional  counsel  retained by it, and the Adviser will not be
liable to such  party  under  this  Agreement  for any  legal or other  expenses
subsequently incurred by such party independently in connection with the defense
thereof other than reasonable costs of investigation.

     8.2(d).   The  Company  agrees  promptly  to  notify  the  Manager  of  the
commencement of any litigation or proceedings  against it or any of its officers
or directors  in  connection  with the issuance or sale of the  Contracts or the
operation of each Account.

     8.3. Indemnification by the Fund

     8.3(a).  The Fund agrees to indemnify  and hold  harmless the Company,  and
each of its  directors  and officers  and each person,  if any, who controls the
Company  within  the  meaning  of  Section  15  of  the  1933  Act  (hereinafter
collectively,  the "Indemnified Parties" and individually,  "Indemnified Party,"
for purposes of this Section 8.3) against any and all losses,  claims,  damages,
liabilities  (including  amounts paid in settlement  with the written consent of
the  Fund) or  litigation  (including  legal and  other  expenses)  to which the
Indemnified Parties may become subject under any statute,  regulation, at common
law or  otherwise,  insofar as such  losses,  claims,  damages,  liabilities  or
expenses (or actions in respect  thereof) or  settlements  result from the gross
negligence  (except for failure to comply with Section 6.1 of this Agreement for
which the standard is negligence),  bad faith or willful misconduct of the Board
or any member thereof, are related to the operations of the Fund and:

          (i)  arise as a result  of any  failure  by the  Fund to  provide  the
     services  and  furnish  the  materials  under the  terms of this  Agreement
     (including any failure to comply with Section 6.1 of this Agreement); or

          (ii)  arise  out  of  or  result  from  any  material  breach  of  any
     representation  and/or warranty made by the Fund in this Agreement or arise
     out of or result from any other  material  breach of this  Agreement by the
     Fund;

     8.3(b). The Fund shall not be liable under this  indemnification  provision
with respect to any losses, claims, damages,  liabilities or litigation incurred
or  assessed  against an  Indemnified  Party as may arise from such  Indemnified
Party's willful  misfeasance,  bad faith, or gross negligence in the performance
of such  Indemnified  Party's  duties or by reason of such  Indemnified  Party's
reckless disregard of obligations and duties under this Agreement.

     8.3(c). The Fund shall not be liable under this  indemnification  provision
with  respect  to any claim  made  against  an  Indemnified  Party  unless  such
Indemnified  Party shall have  notified the Fund in writing  within a reasonable
time after the summons or other first legal process  giving  information  of the
nature of the claim shall have been served upon such Indemnified Party (or after
such  Indemnified  Party  shall  have  received  notice of such  service  on any
designated  agent),  but  failure to notify the Fund of any such claim shall not
relieve the Fund from any liability which it may have to the  Indemnified  Party
against  whom  such  action  is  brought  otherwise  than  on  account  of  this
indemnification  provision.  In case any such  action  is  brought  against  the
Indemnified  Parties,  the Fund  will be  entitled  to  participate,  at its own
expense,  in the defense thereof.  The Fund also shall be entitled to assume the
defense  thereof,  with counsel  satisfactory  to the party named in the action.
After  notice  from the Fund to such party of the Fund's  election to assume the
defense thereof,  the Indemnified  Party shall bear the fees and expenses of any
additional counsel retained by it, and the Fund will not be liable to such party
under this  Agreement for any legal or other expenses  subsequently  incurred by
such party  independently  in  connection  with the defense  thereof  other than
reasonable costs of investigation.

     8.3(d).  The Company agrees promptly to notify the Fund of the commencement
of any litigation or proceedings against it or any of its respective officers or
directors  in  connection  with  this  Agreement,  the  issuance  or sale of the
Contracts,  with  respect to the  operation  of either  Account,  or the sale or
acquisition of shares of the Fund.


ARTICLE IX.       Termination

     9.1 This Agreement shall terminate with respect to some or all Portfolios:

          (a) at the option of any party upon six month's advance written notice
     to the other  parties  at the  addresses  specified  in  Section VI of this
     Agreement; or

          (b) at the  option  of  the  Company  to the  extent  that  shares  of
     Portfolios are not  reasonably  available to meet the  requirements  of its
     Contracts or are not  appropriate  funding  vehicles for the Contracts,  as
     determined  by the Company  reasonably  and in good faith.  Prompt  written
     notice of the election to terminate  for such cause and an  explanation  of
     such cause shall be  furnished by the Company.  9.2. It is  understood  and
     agreed  that the right of any  party  hereto to  terminate  this  Agreement
     pursuant  to  Section  5.1(a) may be  exercised  for cause or for no cause.
     ARTICLE X.  Notices  Any notice  shall be  sufficiently  given when sent by
     registered  or  certified  mail to the other  party at the  address of such
     party set forth below or at such other  address as such party may from time
     to time specify in writing to the other  parties to this  Agreement.  If to
     the Fund: LSA Variable Series Trust 3100 Sanders Road Northbrook,  Illinois
     60062 Attn: Legal Department

                  If to the Manager:

                           LSA Asset Management LLC
                           3100 Sanders Road
                           Northbrook, Illinois 60062
                           Attn: General Counsel

                  If to the Company:

                           Lincoln Benefit Life Company

                           Lincoln, Nebraska
                           Attn:  Legal Department


ARTICLE XI.       Miscellaneous


     11.1.   Subject  to  the  requirements  of  legal  process  and  regulatory
authority, each party hereto shall treat as confidential the names and addresses
of the owners of the  Contracts  and all  information  reasonably  identified as
confidential  in writing by any other party  hereto and,  except as permitted by
this  Agreement,  shall not  disclose,  disseminate  or  utilize  such names and
addresses and other confidential information without the express written consent
of the affected party until such time as it may come into the public domain.

     11.2.  The  captions in this  Agreement  are included  for  convenience  of
reference only and in no way define or delineate any of the provisions hereof or
otherwise affect their construction or effect.

     11.3.  This  Agreement  may be  executed  simultaneously  in  two  or  more
counterparts,  each of which taken  together  shall  constitute one and the same
instrument.

     11.4. If any provision of this Agreement shall be held or made invalid by a
court decision, statute, rule or otherwise, the remainder of the Agreement shall
not be affected thereby.

     11.5. Each party hereto shall  cooperate with all appropriate  governmental
authorities  (including without limitation the SEC, the National  Association of
Securities Dealers,  Inc. and state insurance  regulators) and shall permit such
authorities  reasonable  access to its books and records in connection  with any
investigation  or  inquiry  relating  to  this  Agreement  or  the  transactions
contemplated  hereby.  Each party hereto shall promptly notify the other parties
to this Agreement, by written notice to the addresses specified in Section V, of
any such investigation or inquiry.

     11.6. The rights,  remedies and obligations contained in this Agreement are
cumulative and are in addition to any and all rights,  remedies and obligations,
at law or in equity,  which the parties  hereto are  entitled to under state and
federal laws.

     11.7.  It is  understood  by the  parties  that  this  Agreement  is not an
exclusive arrangement.

     11.8.  The  Company  and the  Manager  each  understand  and agree that the
obligations  of  the  Fund  under  this  Agreement  are  not  binding  upon  any
shareholder  of the  Fund  personally,  but bind  only  the Fund and the  Fund's
property;  the Company and the Manager separately represent that each has notice
of  the  provisions  of  the  Declaration  of  Trust  of  the  Fund  disclaiming
shareholder liability for acts or obligations of the Fund.

     11.9.  This Agreement shall not be assigned by any party hereto without the
prior written consent of all the parties.

     11.10.  This Agreement sets forth the entire agreement  between the parties
and supercedes all prior communications,  agreements and understandings, oral or
written, between the parties regarding the subject matter hereof.

     IN WITNESS WHEREOF, each of the parties hereto has caused this Agreement to
be executed in its name and on its behalf by its duly authorized  representative
and its seal to be hereunder affixed as of the date specified below.

Lincoln Benefit Life Company
By: __________________________________
Title: _______________________________
Date: ________________________________

LSA VARIABLE SERIES TRUST
By: __________________________________
Title: _______________________________
Date: ________________________________


LSA ASSET MANAGEMENT LLC
By: __________________________________
Title: _______________________________
Date: ________________________________




                                   SCHEDULE 1
                              [SEPARATE ACCOUNT(S)]







                                     <PAGE>



                                   SCHEDULE 2
                                  [PORTFOLIOS]








                                     <PAGE>




                                   SCHEDULE 3
                                   [CONTRACTS]






                                                                       Exhibit 9


                                September 1, 1999



Lincoln Benefit Life Company
Lincoln Benefit Life Centre
Lincoln, Nebraska 68501-0469

RE:      Lincoln Benefit Life Company
         Lincoln Benefit Life Variable Annuity Account
         Registration Statement on Form N-4 (File No. 333-82427)

Dear Sirs:

This  opinion is  furnished  in  connection  with the  filing of a  Registration
Statement  on Form  N-4  ("Registration  Statement")  by  Lincoln  Benefit  Life
Variable Annuity Account ("Separate Account"). The Registration Statement covers
an indefinite amount of interests under the variable portion of Flexible Premium
Individual Deferred Variable Annuity Contracts  ("Contracts") offered by Lincoln
Benefit Life Company ("Lincoln Benefit").  Purchase Payments paid under variable
annuity contracts offered by Lincoln Benefit may be allocated by Lincoln Benefit
to the Separate  Account in accordance with the owners'  direction with reserves
established by Lincoln Life to support such policies.

The  Contracts are designed to provide  annuity  benefits are to be offered in a
manner  described  in the  Prospectus  which  is  included  in the  Registration
Statement.

The Contracts will be sold only in jurisdictions authorizing such sales.

I have  examined all such  corporate  records of Lincoln  Benefit and such other
documents and laws as I consider appropriate as a basis for this opinion. On the
basis of such examination, it is my opinion that:

1.   Lincoln Benefit is a corporation  duly organized and validly existing under
     the laws of the State of Nebraska.

2.   The Separate  Account is an account  established  and maintained by Lincoln
     Benefit pursuant to the laws of the State of Nebraska,  under which income,
     gains and losses,  whether or not  realized,  from assets  allocated to the
     Separate  Account,  are, in accordance  with the Contracts,  credited to or
     charged against the Separate Account without regard to other income,  gains
     or losses or Lincoln Benefit.

3.   Assets  allocated to the Separate Account will be owned by Lincoln Benefit.
     The Policies provide that the portion of the assets of the Separate Account
     equal to the reserves and other  Contract  liabilities  with respect to the
     Separate Account will not be chargeable with liabilities arising out of any
     other business Lincoln Life may conduct.


4.   When  issued  and  sold as  described  above,  the  Contracts  will be duly
     authorized and will  constitute  validly issued and binding  obligations of
     Lincoln Benefit in accordance with their terms.

I hereby  consent to the use of this  opinion as an exhibit to the  Registration
Statement.

                                Yours truly,

                                /s/ Carol S. Watson

                                Carol S. Watson
                                Senior Vice President and
                                  General Counsel




                                                                   Exhibit 10(a)


INDEPENDENDENT AUDITORS' CONSENT

We consent to the use in this  Post-Effective  Amendment No. 23 to  Registration
Statement  No.  333-82427 of Lincoln  Benefit Life Variable  Annuity  Account of
Lincoln  Benefit Life Company on Form N-4 of our report dated  February 19, 1999
relating  to the  consolidated  financial  statements  and  financial  statement
schedule of Lincoln  Benefit Life  Company and to the  reference to us under the
heading  "Experts"  in the  Prospectus,  which  is  part  of  such  Registration
Statement.

We also consent to the use of our report  dated March 18,  1999,  related to the
financial  statements  of Lincoln  Benefit Life Variable  Annuity  Account which
appears  in the  Statement  of  Additional  Information,  which  is part of such
Registration Statement.

/s/ DELOITTE & TOUCHE LLP

Chicago, Illinois
September 23, 1999


                                                                   Exhibit 10(b)


JordenBurt
1025 Thomas Jefferson Street, N.W.
Suite 400 EAST
Washington, D.C. 20007-0805
(202) 965-8100
TELECOPIER: (202) 965-8104
HTTP://WWW.JORDENBURT.COM

Christopher S. Petito                                               202-965-8152



                               September 20, 1999




Lincoln Benefit Life Company
Lincoln Benefit Life Variable Annuity Account
Lincoln Benefit Life Centre
Lincoln, Nebraska 68501-0469

Ladies and Gentlemen:

         We hereby consent to the reference to our name under the caption ALegal
Matters@ in this  Pre-Effective  Amendment No. 1 to  Registration  Statement No.
333-82427  of Lincoln  Benefit  Life  Variable  Annuity  Account on Form N-4. In
giving  this  consent,  we do not admit that we are in the  category  of persons
whose consent is required under Section 7 of the Securities Act of 1933.

                               Very truly yours,

                               Jorden Burt Boros Cicchetti Berenson
                                 & Johnson LLP




                               By:___________________________________


<TABLE>
<CAPTION>

                          ONE YEAR STANDARDIZED RETURN

OCC ACCUMULATION TRUST Equity
         <S>                   <C>                   <C>            <C>            <C>               <C>               <C>
          12/31/97                                    NO. YEARS         1.000
             TO
          12/31/98               TRANSACTION               DATE    $ VALUE         UNIT VALUE        NO. UNITS         END VALUE
                              INIT DEPOSIT                            1000.00
                                                      31-Dec-97       1000.00           8.987038          111.27137
                              FEE                     31-Dec-98         0.666          10.000000            0.06660

     RESULTING VALUE                                  31-Dec-98                        10.000000          111.20477       1112.0477

                                                                        1.000
  FORMULA:                                                        1000*(1+T)=            1112.05
                                                                            =            1044.05
                                                                          T =              4.40%
                                                                          R =              4.40%

</TABLE>



The  values  are  hypothetical  for  purposes  of  demonstrating  a  calculation
according to the formula.  Lincoln Benefit has not previously  offered contracts
utilizing the  Subaccounts  underlying  this Contract  and,  accordingly,  there
currently is no standardized  performance for these Subaccounts.  We will update
the information in the exhibit when standardized  performance is available.  For
purposes  of this  schedule,  the  portion of the annual  administration  charge
allocable to this subaccount is expressed as an equivalent daily rate.


<TABLE>
<CAPTION>

                          FIVE YEAR STANDARDIZED RETURN

OCC ACCUMULATION TRUST Equity
           <S>                   <C>                   <C>            <C>               <C>               <C>           <C>
            30-Dec-93
               TO                                     NO. YEARS          5.000
            31-Dec-98
                                     TRANSACTION        DATE        $ VALUE              UNIT VALUE       NO. UNITS     END VALUE
                                  INIT DEPOSIT                         1000.00
                                                       31-Dec-93       1000.00                 4.194025     238.43445
                                  FEE                  31-Dec-94         0.666                 4.331759       0.15375
                                  FEE                  31-Dec-95         0.666                 5.976554       0.11144
                                  FEE                  31-Dec-96         0.666                 7.207708       0.09240
                                  FEE                  31-Dec-97         0.666                 8.987038       0.07411
                                  FEE                  31-Dec-98         0.666                10.000000       0.06660

     RESULTING VALUE                                   31-Dec-98                              10.000000     237.93616     2379.3616

                                                                         5.000
  FORMULA:                                                         1000*(1+T)=                  2379.36
                                                                             =                  2402.12
                                                                           T =                   19.16%
                                                                           R =                  140.21%
</TABLE>




The  values  are  hypothetical  for  purposes  of  demonstrating  a  calculation
according to the formula.  Lincoln Benefit has not previously  offered contracts
utilizing the  Subaccounts  underlying  this Contract  and,  accordingly,  there
currently is no standardized  performance for these Subaccounts.  We will update
the information in the exhibit when standardized  performance is available.  For
purposes  of this  schedule,  the  portion of the annual  administration  charge
allocable to this subaccount is expressed as an equivalent daily rate.

<TABLE>
<CAPTION>

                          TEN YEAR STANDARDIZED RETURN

OCC ACCUMULATION TRUST Equity
           <S>                   <C>                   <C>            <C>               <C>               <C>           <C>
           30-Dec-88
               TO                                     NO. YEARS        10.000
           31-Dec-98
                                    TRANSACTION         DATE           $ VALUE           UNIT VALUE      NO. UNITS     END VALUE
                                 INIT DEPOSIT                         1000.00
                                                       30-Dec-88      1000.00                 2.279157     438.75874
                                 FEE                   30-Dec-89        0.666                 2.772819       0.24019
                                 FEE                   30-Dec-90        0.666                 2.617938       0.25440
                                 FEE                   30-Dec-91        0.666                 3.386310       0.19667
                                 FEE                   30-Dec-92        0.666                 3.949528       0.16863
                                 FEE                   30-Dec-93        0.666                 4.198888       0.15861
                                 FEE                   30-Dec-94        0.666                 4.331759       0.15375
                                 FEE                   30-Dec-95        0.666                 5.976554       0.11144
                                 FEE                   30-Dec-96        0.666                 7.126616       0.09345
                                 FEE                   30-Dec-97        0.666                 8.953622       0.07438
                                 FEE                   30-Dec-98        0.666                 9.908187       0.06722

     RESULTING VALUE                                   30-Dec-98                              9.908187     437.24000     4332.2557

                                                                       10.000
  FORMULA:                                                        1000*(1+T)=                  4332.26
                                                                            =                  4332.26
                                                                          T =                   15.79%
                                                                          R =                  333.23%

</TABLE>



The  values  are  hypothetical  for  purposes  of  demonstrating  a  calculation
according to the formula.  Lincoln Benefit has not previously  offered contracts
utilizing the  Subaccounts  underlying  this Contract  and,  accordingly,  there
currently is no standardized  performance for these Subaccounts.  We will update
the information in the exhibit when standardized  performance is available.  For
purposes  of this  schedule,  the  portion of the annual  administration  charge
allocable to this subaccount is expressed as an equivalent daily rate.


<TABLE>
<CAPTION>

                      SINCE INCEPTION - STANDARDIZED RETURN

OCC ACCUMULATION TRUST Equity
                       <S>                            <C>                  <C>            <C>               <C>               <C>
                        01-Aug-88
               TO                                     NO. YEARS            10.415       10
                        31-Dec-98
                                     TRANSACTION         DATE         $ VALUE               UNIT VALUE    NO. UNITS     END VALUE
                                  INIT DEPOSIT                            1000.00
                                0                        01-Aug-88        1000.00               2.232347    447.95897
                                1 FEE                    01-Aug-89          0.666               2.599811      0.25617
                                2 FEE                    01-Aug-90          0.666               2.697789      0.24687
                                3 FEE                    01-Aug-91          0.666               3.117510      0.21363
                                4                        01-Aug-92          0.666               3.659979      0.18197
                                5                        01-Aug-93          0.666               4.081710      0.16317
                                6                        01-Aug-94          0.666               4.347835      0.15318
                                7                        01-Aug-95          0.666               5.470153      0.12175
                                8                        01-Aug-96          0.666               6.459970      0.10310
                                9                        01-Aug-97          0.666               8.535046      0.07803
                               10                        01-Aug-98          0.666               9.479831      0.07025
                               11                        31-Dec-98          0.666              10.000000      0.06660
                               12                   N/A                         0          N/A                0.00000
                               13                   N/A                         0          N/A                0.00000
                               14 FEE               N/A                         0          N/A                0.00000
                               15 FEE               N/A                         0          N/A                0.00000

     RESULTING VALUE                                     31-Dec-98                             10.000000    446.30424     4463.0424

                                                                           10.415
  FORMULA:                                                            1000*(1+T)=                4463.04
                                                                                =                4463.04
                                                                              T =                 15.45%
                                                                              R =                346.30%
</TABLE>

The  values  are  hypothetical  for  purposes  of  demonstrating  a  calculation
according to the formula.  Lincoln Benefit has not previously  offered contracts
utilizing the  Subaccounts  underlying  this Contract  and,  accordingly,  there
currently is no standardized  performance for these Subaccounts.  We will update
the information in the exhibit when standardized  performance is available.  For
purposes  of this  schedule,  the  portion of the annual  administration  charge
allocable to this subaccount is expressed as an equivalent daily rate.


<TABLE>
<CAPTION>

                   TOTAL RETURN YEAR TO DATE - NONSTANDARDIZED

OCC ACCUMULTION TRUST Equity
           <S>                   <C>                   <C>            <C>               <C>               <C>           <C>
           12/31/97                                   NO. YEARS            1.000
              TO
           12/31/98                                        DATE     $ VALUE         UNIT VALUE        NO. UNITS         END VALUE
                               TRANSACTION
                               INIT DEPOSIT           31-Dec-97         50000.00         8.987038         5563.56840

     RESULTING VALUE                                   12/31/98                         10.000000         5563.56840      55635.6840

                                                                           1.000
  FORMULA:                                                          50000*(1+T)=         55635.68
                                                                             T =           11.27%
                                                                             R =           11.27%

</TABLE>

<TABLE>
<CAPTION>

                 ONE YEAR AVERAGE ANNUAL NONSTANDARDIZED RETURN

OCC ACCUMULTION TRUST Equity
           <S>                   <C>                   <C>            <C>               <C>               <C>           <C>
           12/31/97                                  NO. YEARS           1.000
              TO
           12/31/98                                       DATE     $ VALUE          UNIT VALUE        NO. UNITS         END VALUE
                               TRANSACTION
                               INIT DEPOSIT          31-Dec-97        50000.00           8.987038         5563.56840

     RESULTING VALUE                                  12/31/98                          10.000000         5563.56840      55635.6840

                                                                         1.000
  FORMULA:                                                        50000*(1+T)=           55635.68
                                                                           T =             11.27%
                                                                           R =             11.27%

</TABLE>

<TABLE>
<CAPTION>

                 FIVE YEAR AVERAGE ANNUAL NONSTANDARIZED RETURN
           <S>                   <C>                   <C>            <C>               <C>               <C>           <C>
           30-Dec-93
               TO                                  NO. YEARS               5.000
           31-Dec-98
                                                      DATE            $ VALUE         UNIT VALUE      NO. UNITS        END VALUE
                                 TRANSACTION
                                 INIT DEPOSIT         31-Dec-93         50000.00          4.194025      11921.72250
                                 FEE                  31-Dec-94                0          4.331759          0.00000
                                 FEE                  31-Dec-95                0          5.976554          0.00000
                                 FEE                  31-Dec-96                0          7.207708          0.00000
                                 FEE                  31-Dec-97                0          8.987038          0.00000
                                 FEE                  31-Dec-98                0         10.000000          0.00000

     RESULTING VALUE                                  31-Dec-98                          10.000000      11921.72250     119217.2250

                                                                           5.000
  FORMULA:                                                          50000*(1+T)=         119217.23
                                                                             T =            18.98%
                                                                             R =           138.43%
</TABLE>

<TABLE>
<CAPTION>


                  TEN YEAR AVERAGE ANNUAL NONSTANDARIZED RETURN

OCC ACCUMULTION TRUST Equity
           <S>                   <C>                   <C>            <C>               <C>               <C>           <C>
           30-Dec-88
              TO                                    NO. YEARS             10.000
           31-Dec-98
                                                      DATE            $ VALUE         UNIT VALUE       NO. UNITS      END VALUE
                                TRANSACTION
                                INIT DEPOSIT          30-Dec-88         50000.00           2.279157     21937.93686
                                FEE                   30-Dec-89                0           2.772819         0.00000
                                FEE                   30-Dec-90                0           2.617938         0.00000
                                FEE                   30-Dec-91                0           3.386310         0.00000
                                FEE                   30-Dec-92                0           3.949528         0.00000
                                FEE                   30-Dec-93                0           4.198888         0.00000
                                FEE                   30-Dec-94                0           4.331759         0.00000
                                FEE                   30-Dec-95                0           5.976554         0.00000
                                FEE                   30-Dec-96                0           7.126616         0.00000
                                FEE                   30-Dec-97                0           8.953622         0.00000
                                FEE                   30-Dec-98                0           9.908187         0.00000

     RESULTING VALUE                                  30-Dec-98                            9.908187     21937.93686    217365.1816

                                                                          10.000
  FORMULA:                                                          50000*(1+T)=        217365.1816
                                                                             T =             15.83%
                                                                             R =               335%

</TABLE>

<TABLE>
<CAPTION>

            SINCE INCEPETION - AVERAGE ANNUAL NONSTANDARDIZED RETURN

OCC ACCUMULTION TRUST Equity
                     <S>                           <C>                   <C>            <C>               <C>               <C>
                      01-Aug-88
              TO                                    NO. YEARS             10.415 10
                      31-Dec-98
                                                      DATE           $ VALUE          UNIT VALUE        NO. UNITS      END VALUE
                                TRANSACTION
                              0 INIT DEPOSIT          01-Aug-88         50000.00            2.232347     22397.94833
                              1 FEE                   01-Aug-89                0            2.599811         0.00000
                              2 FEE                   01-Aug-90                0            2.697789         0.00000
                              3 FEE                   01-Aug-91                0            3.117510         0.00000
                              4                       01-Aug-92                0            3.659979         0.00000
                              5                       01-Aug-93                0            4.081710         0.00000
                              6                       01-Aug-94                0            4.347835         0.00000
                              7                       01-Aug-95                0            5.470153         0.00000
                              8                       01-Aug-96                0            6.459970         0.00000
                              9                       01-Aug-97                0            8.535046         0.00000
                             10                       01-Aug-98                0            9.479831         0.00000
                             11                       31-Dec-98                0           10.000000         0.00000
                             12                   N/A                          0   N/A                       0.00000
                             13                   N/A                          0   N/A                       0.00000
                             14 FEE               N/A                          0   N/A                       0.00000
                             15 FEE               N/A                          0   N/A                       0.00000

     RESULTING VALUE                                  31-Dec-98                            10.000000     22397.94833    223979.4833

                                                                          10.415
  FORMULA:                                                          50000*(1+T)=         223979.4833
                                                                             T =              15.49%
                                                                             R =             347.96%
</TABLE>

<TABLE>
<CAPTION>


                        MONTHLY RETURN - NONSTANDARDIZED

OCC ACCUMULTION TRUST Equity
           <S>                   <C>                   <C>            <C>          <C>            <C>           <C>
           11/30/98                                 NO. YEARS         1 month
              TO
           12/31/98                                      DATE     $ VALUE       UNIT VALUE     NO. UNITS       END VALUE
                                TRANSACTION
                                INIT DEPOSIT        30-Nov-98        50000.00      9.830999       5085.95335

     RESULTING VALUE                                 12/31/98                     10.000000       5085.95335    50859.5335

                                                                        1.000
  FORMULA:                                                       50000*(1+T)=
                                                                                  50,859.53
                                                                          T =         1.72%
                                                                          R =         1.72%

</TABLE>

<TABLE>

                          1996 - NONSTANDARDIZED RETURN

OCC ACCUMULATION TRUST Equity
           <S>                   <C>                   <C>            <C>        <C>               <C>           <C>
           12/29/95                                NO. YEARS           1.000
              TO
           12/31/96                                     DATE      $ VALUE      UNIT VALUE     NO. UNITS       END VALUE
                                TRANSACTION
                                INIT DEPOSIT     29-Dec-95          50000.00      5.976554       8366.02478

     RESULTING VALUE                                12/31/96                      7.207708       8366.02478    60299.8601

                                                                       1.000
  FORMULA:                                                      50000*(1+T)=      60299.86
                                                                         T =        20.60%
                                                                         R =        20.60%

</TABLE>

<TABLE>
<CAPTION>

                          1997 - NONSTANDARDIZED RETURN

OCC ACCUMULATION TRUST Equity
           <S>                   <C>                 <C>            <C>          <C>               <C>           <C>
          12/31/96                                NO. YEARS            1.000
             TO
          12/31/97                                     DATE      $ VALUE        UNIT VALUE      NO. UNITS      END VALUE
                              TRANSACTION
                              INIT DEPOSIT         12/31/96         50000.00         7.207708     6937.01840

     RESULTING VALUE                               12/31/97                          8.987038     6937.01840    62343.2473

                                                                       1.000
  FORMULA:                                                      50000*(1+T)=         62343.25
                                                                         T =           24.69%
                                                                         R =           24.69%

</TABLE>

<TABLE>
<CAPTION>

                          1998 - NONSTANDARDIZED RETURN

OCC ACCUMULATION TRUST Equity
           <S>                   <C>                   <C>            <C>               <C>               <C>           <C>
            12/31/97                                   NO. YEARS            1.000
               TO
            12/31/98                                        DATE     $ VALUE          UNIT VALUE       NO. UNITS      END VALUE
                                 TRANSACTION
                                 INIT DEPOSIT          31-Dec-97         50000.00          8.987038      5563.56840

     RESULTING VALUE                                    12/31/98                          10.000000      5563.56840     55635.6840

                                                                            1.000
  FORMULA:                                                           50000*(1+T)=          55635.68
                                                                              T =            11.27%
                                                                              R =            11.27%

</TABLE>

<TABLE>
<CAPTION>

            CUMULATIVE TOTAL RETURN SINCE INCEPTION - NONSTANDARDIZED

OCC ACCUMULATION TRUST Equity
                      <S>                           <C>                   <C>            <C>               <C>               <C>
                      01-Aug-88
              TO                                    NO. YEARS             10.415 10
                      31-Dec-98
                                                      DATE           $ VALUE         UNIT VALUE       NO. UNITS       END VALUE
                                TRANSACTION
                              0 INIT DEPOSIT          01-Aug-88         50000.00          2.232347      22397.94833
                              1 FEE                   01-Aug-89                0          2.599811          0.00000
                              2 FEE                   01-Aug-90                0          2.697789          0.00000
                              3 FEE                   01-Aug-91                0          3.117510          0.00000
                              4                       01-Aug-92                0          3.659979          0.00000
                              5                       01-Aug-93                0          4.081710          0.00000
                              6                       01-Aug-94                0          4.347835          0.00000
                              7                       01-Aug-95                0          5.470153          0.00000
                              8                       01-Aug-96                0          6.459970          0.00000
                              9                       01-Aug-97                0          8.535046          0.00000
                             10                       01-Aug-98                0          9.479831          0.00000
                             11                       31-Dec-98                0         10.000000          0.00000
                             12                   N/A                          0   N/A                      0.00000
                             13                   N/A                          0   N/A                      0.00000
                             14 FEE               N/A                          0   N/A                      0.00000
                             15 FEE               N/A                          0   N/A                      0.00000

     RESULTING VALUE                                  31-Dec-98                          10.000000      22397.94833    223979.4833

                                                                          10.415
  FORMULA:                                                          50000*(1+T)=       223979.4833
                                                                             T =            15.49%
                                                                             R =           347.96%
</TABLE>



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