SECURITY LIFE SEPARATE ACCOUNT A1
485BPOS, 1997-12-18
Previous: FINANCIAL INVESTORS TRUST, N-30D, 1997-12-18
Next: ML PRINCIPAL PROTECTION LP, 424B3, 1997-12-18



<PAGE>
 
As filed with the Securities and Exchange Commission on December 18, 1997     

                                                       Registration No. 33-78444
                                                                        811-8196

                      SECURITIES AND EXCHANGE COMMISSION
                            Washington, D.C. 20549
                               _________________

                                   FORM N-4

                         REGISTRATION STATEMENT UNDER
                          THE SECURITIES ACT OF 1933
    
                        Post-Effective Amendment No. 5     
                                      and
                         REGISTRATION STATEMENT UNDER
                      THE INVESTMENT COMPANY ACT OF 1940
    
                               Amendment No. 10     

                       SECURITY LIFE SEPARATE ACCOUNT A1
                          (Exact Name of Registrant)

                   SECURITY LIFE OF DENVER INSURANCE COMPANY
                              (Name of Depositor)

                                 1290 Broadway
                          Denver, Colorado 80203-5699
             (Address of Depositor's Principal Executive Offices)
                                (303) 860-1290
              (Depositor's Telephone Number, including Area Code)

                                                  Copy to:

GARY W. WAGGONER, ESQ.                            DIANE AMBLER, ESQ.
Security Life of Denver Insurance Company         Mayer, Brown & Platt
1290 Broadway                                     2000 Pennsylvania Avenue, N.W.
Denver, Colorado 80203-5699                       Washington, D.C.  20006-1882
(Name and Address of Agent for Service)           (202) 778-0641

APPROXIMATE DATE OF PROPOSED PUBLIC OFFERING:  As soon as practical after the
effective date.

                               ________________

It is proposed that this filing will become effective (check appropriate box)
        
______ immediately upon filing pursuant to paragraph (b) of Rule 485
   X   on December 31, 1997 pursuant to paragraph (b) of Rule 485          
- ------
______ 60 days after filing pursuant to paragraph (a)(i) of Rule 485
______ on (date) pursuant to paragraph (a)(i) of Rule 485
______ 75 days after filing pursuant to paragraph (a)(ii)
______ on (date) pursuant to paragraph (a)(ii) of Rule 485

If appropriate, check the following box:
______ this post-effective amendment designates a new effective date for a
previously filed post-effective amendment.


                      DECLARATION PURSUANT TO RULE 24F-2


An indefinite amount of the Registrant's securities has been registered under
the Securities Act of 1933 pursuant to paragraph (b)(2) of Rule 24f-2 under the
Investment Company Act of 1940. Registrant filed its Form 24f-2 for the fiscal
year ending December 31, 1996, on March 3, 1997.
<PAGE>
 
             SECURITY LIFE SEPARATE ACCOUNT A1 (File No. 33-78444)
                             Cross-Reference Sheet
                            Pursuant to Rule 495(a)
                       Under the Securities Act of 1933

<TABLE> 
<CAPTION> 
Form N-4 Item No.                                 Caption in Prospectus    
- -----------------                                 ---------------------       
<S>                                               <C>                          
1.   Cover Page                                   Cover Page                   
                                                                               
2.   Definitions                                  Glossary of Terms            
                                                                               
3.   Synopsis                                     Summary of the Exchequer Variable Annuity
                                                                              
4.   Condensed Financial Information              Condensed Financial Information
                                                                               
5.   General Description of Registrant,           Facts about Security Life and the Variable Account
     Depositor and Portfolio Companies            The Guaranteed Interest Division 
                                                                                                                              
6.   Deductions and Expenses                      Fee Table; Summary of the Exchequer Variable Annuity;
                                                  Contract Charges and Fees
                                                  
7.   General Description of Variable Annuity      Facts about the Contract
     Contracts                                    

8.   Annuity Period                               Choosing an Annuity Option 
                                                        
9.   Death Benefit                                Summary of the Exchequer Variable Annuity; Values  
                                                  under the Contract

10.  Purchases and Contract Value                 Summary of the Exchequer Variable Annuity; Facts 
                                                  about the Contract; Values under the Contract;
                                                  Choosing an Annuity Option

11.  Redemptions                                  Summary of the Exchequer Variable Annuity; 
                                                  Contract Charges and Fees; Values under the Contract; 
                                                  Choosing an Annuity Option
 
12.  Taxes                                        Summary of the Exchequer Variable Annuity; Contract
                                                  Charges and Fees; Federal Tax Considerations 
                                                                
13.  Legal Proceedings                            Regulatory Information

14.  Table of Contents of Statement of            Table of Contents of Statement of Additional Information
     Additional Information
</TABLE>

                                      ii
<PAGE>
 
<TABLE> 
<CAPTION> 
                                                       Caption in Statement of Additional Information                            
                                                       ----------------------------------------------                            
Form N-4 Item No.                                      (or Prospectus, Where Indicated)                                          
- -----------------                                      --------------------------------                                          
<S>                                                    <C>                                                                       
15.    Cover Page                                      Cover Page                                                                
                                                       
16.    Table of Contents                               Table of Contents                                                         
                                                                                                                                 
17.    General Information and History                 Security Life; Prospectus -- Facts about Security Life and the            
                                                       Variable Account                                                          
                                                                                                                                 
18.    Services                                        Security Life; The Administrator                                          
                                                                                                                                 
19.    Purchase of Securities Being Offered            Prospectus -- Facts About the Contract                                    
                                                                                                                                 
20.    Underwriters                                    Security Life                                                             
                                                                                                                                 
21.    Calculation of Performance Data                 Performance Information; Prospectus - Appendix A,                         
                                                       Performance Information                                                   
                                                                                                                                 
22.    Annuity Payouts                                 Performance Information; Prospectus -- Choosing an Annuity Option         
                                                                                                                                 
23.    Financial Statements                            Financial Statements of Security Life Separate Account A1 of              
                                                       Security Life of Denver Insurance Company                                 
                                                       Financial Statements of Security Life of Denver Insurance Company;        
                                                       Prospectus - Condensed Financial Information                               
</TABLE> 

Part C - Information required to be included in Part C is set forth under the
appropriate item, so numbered, in Part C to this Registration Statement.

                                      iii
<PAGE>
 
                        THE EXCHEQUER VARIABLE ANNUITY
          A FLEXIBLE PREMIUM DEFERRED COMBINATION FIXED AND VARIABLE 
                               ANNUITY CONTRACT
                                   issued by
                   SECURITY LIFE OF DENVER INSURANCE COMPANY
                                      AND
                       SECURITY LIFE SEPARATE ACCOUNT A1


This prospectus describes The Exchequer Variable Annuity, a flexible premium
deferred combination fixed and variable annuity contract (the "Contract")
offered by Security Life of Denver Insurance Company ("Security Life," "we,"
"our" or "us"). The Contract is designed to aid in long-term financial planning
and generally provides automatic reinvestment and compounding of any investment
earnings on a tax-deferred basis for retirement or other long-term purposes. The
Owner ("you" or "your") purchases the Contract with an initial Purchase Payment
and is permitted to make additional Purchase Payments.
        
The Contract is funded by Security Life Separate Account A1 (the "Variable
Account"). Nineteen Divisions of the Variable Account are currently available
under the Contract. Each of the Divisions of the Variable Account invests in
shares of a corresponding Portfolio of a mutual fund. A Guaranteed Interest
Division, which guarantees a minimum fixed rate of interest, is also available.
Investors may utilize both the Variable Account and the Guaranteed Interest
Division simultaneously.
 
You may utilize a maximum of 18 Divisions for investment over the lifetime of
the Contract until current administrative systems are enhanced. The Divisions
include the Divisions of the Variable Account and the Guaranteed Interest
Division. For example, if you have allocated or transferred funds to 17
Divisions of the Variable Account and to the Guaranteed Interest Division (or to
18 Divisions of the Variable Account), those will be the only Divisions to which
you can subsequently allocate or transfer funds. Therefore, you may prefer to
utilize fewer Divisions in the early years of the Contract so as to leave open
the option to invest in other Divisions in the future. An Owner who has used 18
Variable Divisions will no longer have the Guaranteed Interest Division
available for future use.          
 
You may allocate your Purchase Payments among the Divisions available under the
Contract in any way you choose, subject to certain restrictions. During the
Accumulation Period, you may change the allocation of your Accumulation Value up
to 12 times per Contract Year free of charge.
 
You may surrender the Contract for its Cash Surrender Value at any time prior to
the Annuity Date. The Cash Surrender Value will vary daily with the investment
results of the Divisions of the Variable Account and any interest credited to
the Guaranteed Interest Division. We do not guarantee any minimum Cash Surrender
Value for amounts allocated to the Divisions of the Variable Account. You may
withdraw some of your Cash Surrender Value by making partial withdrawals,
subject to certain restrictions. Surrenders and withdrawals may be subject to a
surrender charge and a tax penalty.
 
We will pay a Death Benefit to the Beneficiary if the Owner dies prior to the
Annuity Date.
 

         THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE
          SECURITIES AND EXCHANGE COMMISSION OR ANY STATE SECURITIES
           COMMISSION NOR HAS THE SECURITIES AND EXCHANGE COMMISSION
          OR ANY STATE SECURITIES COMMISSION PASSED UPON THE ACCURACY
             OR ADEQUACY OF THIS PROSPECTUS. ANY REPRESENTATION TO
                      THE CONTRARY IS A CRIMINAL OFFENSE.

         PLEASE READ THIS PROSPECTUS AND KEEP IT FOR FUTURE REFERENCE.
         IT IS NOT VALID UNLESS ACCOMPANIED BY THE CURRENT PROSPECTUS
                 FOR EACH OF THE PORTFOLIOS BEING CONSIDERED.
                                        
       
DATE OF PROSPECTUS: DECEMBER 31, 1997          
<PAGE>
    
This prospectus describes the Contract and your principal rights and limitations
and sets forth the information concerning the Variable Account that investors
should know before investing. A prospectus for each Portfolio being considered
must accompany this prospectus and should be read in conjunction with this
prospectus. The prospectuses provide information regarding investment activities
and objectives of the Portfolios. A Statement of Additional Information, dated
December 31, 1997, about the Variable Account has been filed with the Securities
and Exchange Commission ("SEC") and is available without charge. To obtain a
copy of this document, call or write our Customer Service Center. The Table of
Contents of the Statement of Additional Information may be found on page of this
prospectus. The Statement of Additional Information is incorporated herein by
reference.         

<TABLE>       
<CAPTION>
ISSUED BY:                                        DISTRIBUTED BY:                         CUSTOMER SERVICE CENTER: 
<S>                                               <C>                                     <C>                      
Security Life of Denver Insurance Company         ING America Equities, Inc.              P.O. Box 173763          
1290 Broadway                                     1290 Broadway, Attn: Variable           Denver, CO 80217-3763    
Denver, CO 80203-5699                             Denver, CO 80203-5699                   1-800-933-5858  
1-800-525-9852
</TABLE>          

________________________________________________________________________________
Exchequer

                                       2
<PAGE>
 
TABLE OF CONTENTS

<TABLE>    
<CAPTION>
<S>                                                                                  <C> 
GLOSSARY OF TERMS...................................................................  6

FEE TABLE...........................................................................  9

SUMMARY OF THE EXCHEQUER VARIABLE ANNUITY........................................... 13
General Description................................................................. 13
Maximum Number Of Investment Divisions.............................................. 13
Purchase Payments................................................................... 14
Enhanced Guaranteed Death Benefit................................................... 14
Partial Withdrawals................................................................. 14
Surrendering Your Contract.......................................................... 14
Your Right To Cancel The Contract................................................... 14
Contract Charges And Fees........................................................... 14
Tax Considerations.................................................................. 15

CONDENSED FINANCIAL INFORMATION..................................................... 16

FACTS ABOUT SECURITY LIFE AND THE VARIABLE ACCOUNT.................................. 18
Security Life....................................................................... 18
Customer Service Center............................................................. 18
The Variable Account................................................................ 18
Maximum Number of Investment Divisions.............................................. 19
The Portfolios...................................................................... 19
Changes Within the Variable Account................................................. 22

FACTS ABOUT THE CONTRACT............................................................ 23
Your Right to Cancel The Contract................................................... 23
Purchase Payments................................................................... 23
          Initial Purchase Payment.................................................. 23
          Additional Purchase Payments.............................................. 23
          Where to Make Payments.................................................... 23
          Crediting and Allocation of Purchase Payments............................. 23
Dollar Cost Averaging............................................................... 24
Automatic Rebalancing............................................................... 24
Reports to Owners................................................................... 25
Group or Sponsored Arrangements..................................................... 25
Offering the Contract............................................................... 26

VALUES UNDER THE CONTRACT........................................................... 26
Enhanced Guaranteed Death Benefit................................................... 26
Death Benefit Proceeds.............................................................. 26
          How to Claim Payouts to Beneficiary....................................... 27
Your Accumulation Value............................................................. 27
Measurement of Investment Experience for the Divisions of the Variable Account...... 27
          Accumulation Unit Value................................................... 27
          How We Determine the Accumulation Experience Factor....................... 27
          Net Rate of Return for a Division of the Variable Account................. 27
Division Accumulation Value of Each Division of the Variable Account................ 28
Division Accumulation Value of the Guaranteed Interest Division..................... 28
Your Right to Transfer Among Divisions.............................................. 28
Partial Withdrawals................................................................. 29
</TABLE>     

________________________________________________________________________________
Exchequer                             3
                                       
<PAGE>
 
<TABLE>         
<S>                                                                  <C> 
     Demand Withdrawal Option........................................30
     Systematic Income Program.......................................30
     IRA Income Program  --  IRA Contracts Only......................31
     The Amount You May Withdraw Without a Surrender Charge..........31
     Tax Consequences of Partial Withdrawals.........................31
Surrendering to Receive the Cash Surrender Value.....................31
When We Make Payouts.................................................32

THE GUARANTEED INTEREST DIVISION.....................................32

OTHER INFORMATION....................................................33
The Owner............................................................33
The Annuitant........................................................33
The Beneficiary......................................................33
Change of Owner, Beneficiary or Annuitant............................34
Other Contract Provisions............................................34
     In Case of Errors on the Application or Enrollment Form.........34
     Procedures......................................................34
     Telephone Privileges............................................34
     Assigning the Contract as Collateral............................34
     Non-Participating...............................................34
Authority to Change Contract Terms...................................35
     Contract Changes - Applicable Tax Law...........................35

CONTRACT CHARGES AND FEES............................................35
Deduction of Charges.................................................35
Charges Deducted from the Accumulation Value.........................35
     Surrender Charge................................................35
     Partial Withdrawal Transaction Charge...........................35
     Administrative Charge...........................................36
     Excess Transfer Charge..........................................36
     Taxes on Purchase Payments......................................36
Charges Deducted from the Divisions..................................36
     Mortality and Expense Risk Charge...............................36
     Asset-Based Administrative Charge...............................36
Portfolio Expenses...................................................36

CHOOSING AN ANNUITY OPTION...........................................37
General Provisions...................................................37
     Supplementary Contract..........................................37
     Election and Changes of Annuity Date............................37
     Election and Changes of Annuity Option..........................37
Payout Options.......................................................37
     Variable Annuity Payout.........................................37
     Fixed Annuity Payout............................................38
     Combination Annuity Payout......................................38
     Frequency and Amount of Annuity Payouts.........................38
Payout Period Options................................................38
     Payouts Other Than Monthly......................................39
     Commuting Provisions............................................39

REGULATORY INFORMATION...............................................39
Voting Privileges....................................................39
State Regulation.....................................................40
Legal Proceedings....................................................40
</TABLE>         

________________________________________________________________________________
Exchequer                             4
<PAGE>
 
<TABLE>        
<S>                                                                  <C>
Legal Matters........................................................40
Experts..............................................................40

FEDERAL TAX CONSIDERATIONS...........................................41
Introduction.........................................................41
Security Life Tax Status.............................................41
Taxation of Annuities................................................41
     1. Withdrawals Prior to the Annuity Commencement Date...........41
     2. Annuity Payouts after the Annuity Date.......................41
     3. Penalty Tax on Certain Withdrawals or Distributions..........42
Taxation of Individual Retirement Annuities..........................42
Distribution-at-Death Rules..........................................43
Taxation of Death Benefit Proceeds...................................43
Contracts Owned by Non-natural Persons...............................44
Section 1035 Exchanges...............................................44
Assignments..........................................................44
Multiple Contracts Rule..............................................44
Diversification Standards............................................44

TABLE OF CONTENTS OF STATEMENT OF ADDITIONAL INFORMATION.............46

APPENDIX A...........................................................47
     Example 1:  Hypothetical Illustration of Systematic Income
                 Program Withdrawals.................................47
     Example 2:  Hypothetical Illustration of a Series of Demand
                 Withdrawals.........................................47
     Example 3:  Hypothetical Illustration of a Full Surrender.......49

APPENDIX B...........................................................50
Performance Information..............................................50
Performance Chart....................................................52

APPENDIX C...........................................................53
</TABLE>          

 THIS PROSPECTUS DOES NOT CONSTITUTE AN OFFERING IN ANY JURISDICTION IN WHICH
  SUCH OFFERING MAY NOT LAWFULLY BE MADE. NO PERSON IS AUTHORIZED TO MAKE ANY
REPRESENTATIONS IN CONNECTION WITH THIS OFFERING OTHER THAN THOSE CONTAINED IN
                               THIS PROSPECTUS.
                                        
________________________________________________________________________________
Exchequer                             5
<PAGE>
 
GLOSSARY OF TERMS

AS USED IN THIS PROSPECTUS, THE FOLLOWING TERMS HAVE THE INDICATED MEANINGS.
THERE ARE OTHER CAPITALIZED TERMS WHICH ARE EXPLAINED OR DEFINED IN OTHER PARTS
OF THIS PROSPECTUS.

ACCUMULATION EXPERIENCE FACTOR - The factor which reflects the investment
     experience of the Portfolio in which a Division of the Variable Account
     invests as well as the asset-based charges assessed against that Division
     for a Valuation Period during the Accumulation Period.

ACCUMULATION PERIOD - The period of time from the Contract Date to the Annuity
     Date.

ACCUMULATION UNIT - A unit of measurement which we use to calculate the
     Accumulation Value during the Accumulation Period.

ACCUMULATION UNIT VALUE - The value of the Accumulation Units of the Divisions
     of the Variable Account. The Accumulation Unit Value is determined as of
     each Valuation Date.

ACCUMULATION VALUE - The amount that your Contract provides which is available
     for investment at any time prior to the Annuity Date. Initially, this
     amount is equal to the initial Purchase Payment. Thereafter, the
     Accumulation Value will reflect additional Purchase Payments made,
     investment experience of the Divisions of the Variable Account you select,
     interest credited to the Guaranteed Interest Division, charges deducted and
     partial withdrawals taken.

AGE - The Age on the birthday prior to any date for which Age is to be
     determined.

ANNUITANT - The person designated by the Owner to receive the Annuity Payouts
     and on whose life Annuity Payouts are based.

ANNUITY DATE - The date as of which Annuity Payouts begin.

ANNUITY EXPERIENCE FACTOR - The factor which reflects the investment experience
     of the Portfolio in which a Division of the Variable Account invests as
     well as the asset-based charges assessed against that Division for a
     Valuation Period during the Annuity Period.

ANNUITY OPTIONS - Options the Owner elects consisting of both the Payout Option
     and the Payout Period Option that determine the Annuity Payout.

ANNUITY PAYOUT - The periodic payouts an Annuitant receives. They may be either
     a fixed or a variable amount, or a combination of fixed and variable, based
     on the Payout Option elected.

ANNUITY PERIOD - The period of time from the Annuity Date until the last Annuity
     Payout is made to the Annuitant.

ANNUITY UNIT - A unit of measurement used to calculate any periodic Annuity
     Payouts during the Annuity Period.

ANNUITY UNIT VALUE - The value of the Annuity Units of the Divisions of the
     Variable Account. The Annuity Unit Value is determined as of each Valuation
     Date.

BENEFICIARY (OR BENEFICIARIES) - The person (or persons) designated to receive
     the Death Benefit in the case of the death of the Owner during the
     Accumulation Period.

BENCHMARK TOTAL RETURN - The interest rate assumed for the purposes of
     calculating the Annuity Payout upon annuitization.

BUSINESS DAY - Any day which is a Valuation Date.

CASH SURRENDER VALUE - The amount the Owner receives upon surrendering the
     Contract.

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

CONTINGENT ANNUITANT - The person designated by the Owner who becomes the
     Annuitant upon the Annuitant's death.

CONTINGENT BENEFICIARY (OR BENEFICIARIES) - The person (or persons) designated
     by the Owner who, upon the Beneficiary's death, becomes the Beneficiary.

CONTRACT - The entire Contract consisting of the basic Contract, any
     applications and any Riders or Endorsements.

CONTRACT ANNIVERSARY - The anniversary of the Contract Date.

CONTRACT DATE - The date as of which we have received and accepted the initial
     Purchase Payment and as of which we begin determining the Accumulation
     Value. The Contract Date is used to determine 

________________________________________________________________________________
Exchequer                             6
<PAGE>
 
     Contract Processing Dates, Years and Anniversaries.

CONTRACT PROCESSING DATE - The day the annual administrative charge is deducted
     from the Accumulation Value. The Contract Processing Date is as of each
     Contract Anniversary. Any Contract Processing Date that is not a Valuation
     Date is deemed to occur as of the next succeeding Valuation Date.

CONTRACT YEAR - A period of 12 months commencing with the Contract Date or any
     Contract Anniversary.

CUSTOMER SERVICE CENTER - Where service is provided to Owners. The mailing
     address and telephone number of the Customer Service Center are shown on
     the cover.

DEATH BENEFIT - The amount actually payable due to the death of the Owner during
     the Accumulation Period.

DIVISION - A sub-account of the Variable Account, the assets of which are
     invested in a corresponding Portfolio or the Guaranteed Interest Division.

DIVISION ACCUMULATION VALUE - The value under a Contract in a particular
     Division.

EARNINGS - For purposes of calculating surrender charges, an amount equal to the
     Accumulation Value less Purchase Payments not previously withdrawn.

ENDORSEMENTS - An Endorsement changes or adds provisions to the Contract.

FREE LOOK PERIOD - The period of time within which an Owner may examine the
     Contract and return it for a refund.

GENERAL ACCOUNT - The account which contains all of our assets other than those
     held in our separate accounts.

GROSS PARTIAL WITHDRAWAL - A partial withdrawal plus any applicable partial
     withdrawal transaction charges plus any applicable surrender charges.

GUARANTEED INTEREST DIVISION - Part of our General Account to which a portion of
     your Accumulation Value may be allocated and which provides guarantees of
     principal and interest.

INDIVIDUAL IRA CONTRACT - An Individual Retirement Annuity, an IRA Rollover or
     an IRA Transfer offered to an individual for use in connection with
     Sections 408(a) and (b) of the Code.

IRA - An individual Retirement Annuity used as an Individual IRA Contract, a SEP
     Contract or a SIMPLE Contract.

NASD - The National Association of Securities Dealers, Inc.

NET PURCHASE PAYMENTS - Total Purchase Payments made less Gross Partial
     Withdrawals taken.

OWNER - The person or persons who own the Contract and are entitled to exercise
     all rights under the Contract. This person's death during the Accumulation
     Period usually initiates payout of the Death Benefit.

PAYOUT OPTION - Specifies the type of annuity to be paid and may be either
     fixed, variable or a combination of fixed and variable.

PAYOUT PERIOD OPTION - Determines how long the annuity will be paid and the
     amount of the first payout.

PORTFOLIOS - The investment options available to the Divisions of the Variable
     Account. Each Portfolio has a defined investment objective.

PROCEEDS - The amount to be paid as of the Annuity Date to provide Annuity
     Payouts, upon surrender of the Contract prior to the Annuity Date, or as a
     Death Benefit prior to the Annuity Date.

PURCHASE PAYMENTS - The initial Purchase Payment and any future payments made
     with respect to your Contract.

RIDER(S) - A Rider adds benefits to the Contract.

SARSEP - A Contract established as part of a salary reduction simplified
     employee pension plan. A SARSEP is a type of SEP.

SEC - The United States Securities and Exchange Commission.

SEP CONTRACT -  A Contract which is part of a simplified employer pension plan
     (SEP) established by an employer for use in connection with Section 408(k)
     of the Code. A SEP Contract is a type of IRA.

SIMPLE CONTRACT - A Contract which is part of a savings incentive match plan for
     employees (SIMPLE) established by an employer for use in connection with
     Section 408(p) of the Code. A SIMPLE Contract is a type of IRA.

SUPPLEMENTARY CONTRACT - The Election and Supplementary Agreement for a
     Settlement Option amends the 

_______________________________________________________________________________
Exchequer                              7
<PAGE>
 
     entire Contract when an Annuity Option becomes effective. The Supplementary
     Contract describes the manner of settlement and the rights of the
     Annuitant.

SUPPLEMENTARY CONTRACT EFFECTIVE DATE - The Annuity Date or the date of other
     settlement, whenever the Annuity Option becomes effective.

VALUATION DATE - Each date as of which the net asset value of the shares of any
     of the Portfolios and unit values of the Divisions are determined.
     Valuation Dates currently occur on each day on which the New York Stock
     Exchange and Security Life's Customer Service Center are open for business,
     except for days on which a Division's corresponding Portfolio does not
     value its shares.

VALUATION PERIOD - The period that starts at 4 p.m. Eastern Time on a Valuation
     Date and ends at 4 p.m. Eastern Time on the next succeeding Valuation Date.

VARIABLE ACCOUNT - Security Life Separate Account A1 established by Security
     Life to segregate the assets funding the variable benefits provided by the
     Contract from the assets in our General Account.

________________________________________________________________________________
Exchequer                             8
<PAGE>
 
FEE TABLE
       
The purpose of the following tables is to assist you in understanding the
various costs and expenses that you may bear directly or indirectly. The tables
reflect charges under the Contracts, expenses of the Divisions and expenses of
the Portfolios. In addition to the charges and expenses described below, we may
also deduct from the Proceeds taxes incurred but not paid to cover any state or
local tax charge on Purchase Payments. See Taxes on Purchase Payments, page 36.
We may reduce certain charges under group or sponsored arrangements. See Group
or Sponsored Arrangements, page 25.          

TRANSACTION EXPENSES

<TABLE> 
<S>                                                                                   <C> 
Sales Load Imposed on Purchase Payment.............................................   0%
Surrender Charge /1/
          Contract Anniversaries Since      Surrender Charge as a Percentage of
          Purchase Payment Was Made             Purchase Payment Withdrawn
                    0................................................. 7%
                    1................................................. 6% 
                    2................................................. 5%
                    3................................................. 4%
                    4................................................. 3%
                    5................................................. 2%
                    6+................................................ 0%

Partial Withdrawal Transaction Charge /2/..........................................  $25  
Excess Transfer Charge (does not apply to the first 12 transfers in a Contract
Year) /3/..........................................................................  $25

ANNUAL CONTRACT FEES

Administrative Charge (does not apply after the Annuity Date)/4/
     If Net Purchase Payments made are less than $100,000..........................  $30
     If Net Purchase Payments made are $100,000 or more............................   $0
Variable Account Annual Expenses (as a percentage of assets in each Division of
the Variable Account)
Mortality and Expense Risk Charge /5/
     Basic......................................................................... 1.25%

Enhanced Death Benefit (does not apply after the Annuity Date)..................... 0.12%
     Total Mortality & Expense Risk Charge......................................... 1.37%
Asset-based Administrative Charge.................................................. 0.15%
Total Variable Account Annual Expenses /6/......................................... 1.52%
</TABLE> 


_________________________________
   
/1/  Up to certain limits, partial withdrawals may be taken without incurring a
     current surrender charge. See Charges Deducted from the Accumulation Value,
     page 35.
/2/  The partial withdrawal transaction charge is the lesser of $25 or 2% of the
     amount withdrawn, and is assessed on each demand withdrawal after the first
     in any Contract Year. See Partial Withdrawal Transaction Charge, page 35.
/3/  Any transfer under Dollar Cost Averaging or Automatic Rebalancing is not
     considered a transfer for this purpose. See Dollar Cost Averaging 24, page
     24, Automatic Rebalancing, page 24. After the Annuity Date, transfers are
     limited to four each Contract Year, and no transfer charge applies. See
     Excess Transfer Charge, page 36.
/4/  The administrative charge is deducted as of each Contract Anniversary or
     upon surrender. See Administrative Charge, page 36.
/5/  See Enhanced Guaranteed Death Benefit, page 26, for a description of the
     Basic and Enhanced Death Benefit. See Mortality and Expense Risk Charge,
     page 36.
/6/  1.40% for a Variable Annuity during the Annuity Period. See Payout Options,
     page 37.     

________________________________________________________________________________
Exchequer                              9

                                       
<PAGE>
 
PORTFOLIO ANNUAL EXPENSES (AS A PERCENTAGE OF PORTFOLIO AVERAGE NET ASSETS) /7/


<TABLE>    
<CAPTION>
                                                                            INVESTMENT                         TOTAL PORTFOLIO
                                                                            ----------                         ---------------
                     PORTFOLIO                                              MANAGEMENT         OTHER EXPENSES      EXPENSES
                     ---------                                              ----------         --------------      --------
                                                                               FEES                             
                                                                               ----                             
<S>                                                                         <C>                <C>             <C> 
NEUBERGER & BERMAN ADVISERS MANAGEMENT TRUST /8/                                                                  
     Limited Maturity Bond Portfolio                                              0.65%            0.13%             0.78%
     Growth Portfolio                                                             0.83%            0.09%             0.92%
     Partners Portfolio                                                           0.84%            0.11%             0.95%
     Government Income Portfolio (not available for new investments)              0.00%            1.02%             1.02%
THE ALGER AMERICAN FUND                                                                                         
     Alger American Small Capitalization Portfolio                                0.85%            0.03%             0.88%
     Alger American MidCap Growth Portfolio                                       0.80%            0.04%             0.84%
     Alger American Growth Portfolio                                              0.75%            0.04%             0.79%
     Alger American Leveraged AllCap Portfolio                                    0.85%            0.24%             1.09%/9/
FIDELITY VARIABLE INSURANCE PRODUCTS FUND                                                                       
     VIP Growth Portfolio                                                         0.61%            0.08%             0.69%/10/
     VIP Overseas Portfolio                                                       0.76%            0.17%             0.93%/10/
     VIP Money Market Portfolio                                                   0.21%            0.09%             0.30%
FIDELITY VARIABLE INSURANCE PRODUCTS FUND II                                                                    
     VIP II Asset Manager Portfolio                                               0.64%            0.10%             0.74%/10/
     VIP II Index 500 Portfolio                                                   0.13%            0.15%             0.28%/11/
INVESCO VARIABLE INVESTMENT FUNDS, INC.                                                                         
     INVESCO VIF - Total Return Portfolio                                         0.75%            0.19%             0.94%/12/ /13/
     INVESCO VIF - Industrial Income Portfolio                                    0.75%            0.20%             0.95%/12/ /14/
     INVESCO VIF - High Yield Portfolio                                           0.60%            0.27%             0.87%/12/ /15/
     INVESCO VIF - Utilities Portfolio                                            0.60%            0.56%             1.16%/12/ /16/
VAN ECK WORLDWIDE INSURANCE TRUST                                                                               
     Worldwide Hard Assets Fund (formerly Gold and Natural Resources              1.00%            0.24%             1.24%
     Fund)                                                                                                       
     Worldwide Balanced Fund (not available for new investments)                  0.00%/17/        0.00%/17/         0.00%/17/
     Worldwide Emerging Markets Fund                                              1.00%            0.27%             1.27%
AIM VARIABLE INSURANCE FUNDS, INC.                                                                              
     AIM VI - Government Securities                                               0.50%            0.41%             0.91%
</TABLE>     

________________________________________________________________________________
Exchequer                             10
<PAGE>
 
/7/  The preceding Portfolio expense information was provided to us by the
     Portfolios, and we have not independently verified such information. These
     Portfolio expenses are not direct charges against Division assets or
     reductions from Contract values; rather these Portfolio expenses are taken
     into consideration in computing each underlying Portfolio's net asset
     value, which is the share price used to calculate the unit values of the
     Divisions. For a more complete description of the Portfolios' costs and
     expenses, see the prospectuses for the Portfolios.
/8/  Neuberger & Berman Advisers Management Trust (the "Trust") is divided into
     portfolios ("Portfolios"), each of which invests all of its net investable
     assets in a corresponding series ("Series") of Advisers Managers Trust.
     Expenses in the table reflect expenses of the Portfolios and include each
     Portfolio's pro rata portion of the operating expenses of each Portfolio's
     corresponding Series. The Portfolios pay Neuberger & Berman Management,
     Inc. ("NBMI"), an administration fee based on the Portfolios' net asset
     value. Each Portfolio's corresponding Series pays NBMI a management fee
     based on the Series' average daily net assets. Accordingly, this table
     combines management fees at the Series level and administration fees at the
     Portfolio level in a unified fee rate. See "Expenses" in the Trust's
     Prospectus. Expenses reflect expense reimbursement. NBMI has voluntarily
     undertaken to limit the Portfolios' compensation of NBMI and excluding
     taxes, interest, extraordinary expense, brokerage commissions and
     transaction costs, that exceed 1% of the Portfolios' average daily net
     asset value. These expense reimbursement policies are subject to
     termination upon 60 days written notice to the Portfolios.
/9/  The Alger American Leverage AllCap Portfolio's "Other Expenses" includes
     0.03% of interest expense.
/10/ A portion of the brokerage commissions the Portfolio paid was used to
     reduce its expenses. In addition, certain funds have entered into
     arrangements with their custodian and transfer agent expenses. Including
     these reductions, the total operating expenses presented in the table would
     have been 0.67% for Growth Portfolio, 0.92% for Overseas Portfolio, and
     0.73% for Asset Manager Portfolio.
/11/ FMR agreed to reimburse a portion of Index 500 Portfolio's expenses during
     the period. Without this reimbursement, the funds' management fee, other
     expenses and total expenses would have been 0.28%, 0.15% and 0.43%
     respectively for Index 500 Portfolio on an annualized basis.
/12/ The Portfolios' custodian fees were reduced under an expense offset
     arrangement. In addition, certain expenses of the Portfolio's are being
     absorbed voluntarily by INVESCO Funds Group, Inc. ("IFG"). The above ratios
     reflect total expenses, less expenses absorbed by IFG, prior to any expense
     offset.
/13/ Various expenses of the Portfolio were voluntarily absorbed by IFG for the
     years ended December 31, 1996 and 1995 and the period ended December 31,
     1994. If such expenses had not been voluntarily absorbed, ratio expenses to
     average net assets would have been 1.30%, 2.51% and 16.44%, respectively,
     and ratio of net investment income to average net assets would have been
     3.08%, 2.41% and (11.72%), respectively.
/14/ Various expenses of the Portfolio were voluntarily absorbed by IFG for the
     years ended December 31, 1996 and 1995 and the period ended December 31,
     1994. If such expenses had not been voluntarily absorbed, ratio of expenses
     to average net assets would have been 1.19%, 2.31% and 32.55%,
     respectively, and ratio of net investment income to average net assets
     would have been 2.63%, 2.22% and (30.07%), respectively.
/15/ Various expenses of the Portfolio were voluntarily absorbed by IFG for the
     years ended December 31, 1996 and 1995 and the period ended December 31,
     1994. If such expenses had not been voluntarily absorbed, ratio of expenses
     to average net assets would have been 1.32%, 2.71% and 30.38% respectively,
     and ratio of net investment income to average net assets would have been
     8.74%, 7.05% and (26.92%), respectively.
/16/ Various expenses of the Portfolio were voluntarily absorbed by IFG for the
     years ended December 31, 1996 and 1995. If such expenses had not been
     voluntarily absorbed, ratio expenses to average net assets would have been
     5.36%, and 57.13%, respectively, and ratio of net investment income to
     average net assets would have been (1.28%), and (52.86), respectively.
       
/17/ The Portfolio's expenses were voluntarily reduced by the Portfolio's
     investment manager. Absent such reimbursement, "Investment Management
     Fees", "Other Expenses" and "Total Portfolio Expenses" would have been
     0.75%, 0.60% and 1.35%, respectively. "Other Expenses" of 0.60% are based
     on a net asset estimation of $30 million.          

________________________________________________________________________________
Exchequer                             11
<PAGE>
    
The following examples depict the dollar amount of expenses that would be
incurred under this Contract assuming a $1,000 initial Purchase Payment and 5%
annual return on assets. The expense amounts presented are derived from a
formula which allows the maximum $30 annual administrative charge to be
expressed as a percentage of the average Contract account size for existing
Contracts. Because the average Contract account size is greater than $1,000, the
expense effect of the annual administrative charge is reduced accordingly. Taxes
on Purchase Payments may also be applicable but are not reflected in the
expenses below. See Taxes on Purchase Payments, page 36. The Enhanced Death
Benefit Risk Charge and the annual administrative charge do not apply during the
Annuity Period.          

<TABLE>        
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                        IF YOU SURRENDER              IF YOU DO NOT SURRENDER
                                                                                                             ----------------
                                                                        YOUR CONTRACT OR AT           YOUR CONTRACT OR IF YOU
                                                                        THE END OF THE                ANNUITIZE AT THE END OF THE
                                                                        APPLICABLE TIME PERIOD.       APPLICABLE TIME PERIOD.
- -----------------------------------------------------------------------------------------------------------------------------------
DIVISION INVESTING IN:                                                   1      3      5     10        1      3       5     10
                                                                        Year  Years  Years  Years     Year   Years  Years  Years
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                                                                     <C>   <C>    <C>    <C>       <C>    <C>    <C>    <C> 
NEUBERGER & BERMAN ADVISERS MANAGEMENT TRUST                                                        
     Limited Maturity Bond Portfolio                                      94    124    156    268       24     74    126    268
     Growth Portfolio                                                     95    128    163    281       25     78    133    281
     Government Income Portfolio (not available for new investments)      96    131    167    291       26     81    137    291
     Partners Portfolio                                                   96    129    164    284       26     79    134    284
THE ALGER AMERICAN FUND                                                                             
     Alger American Small Capitalization Portfolio                        95    127    161    277       25     77    131    277
     Alger American MidCap Growth Portfolio                               95    125    159    274       25     75    129    274
     Alger American Growth Portfolio                                      94    124    156    269       24     74    126    269
     Alger American Leveraged AllCap Portfolio                            97    133    171    297       27     83    141    297
FIDELITY VARIABLE INSURANCE PRODUCTS FUNDS                                                          
     VIP Growth Portfolio                                                 93    121    151    259       23     71    121    259
     VIP Overseas Portfolio                                               95    128    163    282       25     78    133    282
     VIP Money Market Portfolio                                           89    110    132    221       19     60    102    221
FIDELITY VARIABLE INSURANCE PRODUCTS FUNDS II                                                       
     VIP II Asset Manager Portfolio                                       94    122    154    264       24     72    124    264
      VIP II Index 500 Portfolio                                          89    109    131    219       19     59    101    219
INVESCO VARIABLE INVESTMENT FUNDS, INC.                                                             
     INVESCO VIF - Total Return Portfolio                                 95    128    163    283       25     78    133    283
     INVESCO VIF - Industrial Income Portfolio                            96    129    164    284       26     79    134    284
     INVESCO VIF - High Yield Portfolio                                   95    126    160    276       25     76    130    276
     INVESCO VIF - Utilities Portfolio                                    98    135    174    304       28     85    144    304
VAN ECK WORLDWIDE INSURANCE TRUST                                                                   
     Worldwide Balanced Fund (not available for new investments)          86    101    118    190       16     51     88    190
     Worldwide Hard Assets Fund (formerly Gold and Natural                98    137    178    311       28     87    148    311
      Resources Fund)                                                                               
     Worldwide Emerging Markets Fund                                      99    138    179    314       29     88    149    314
AIM VARIABLE INSURANCE FUNDS, INC.                                                                  
      AIM VI - Government Securities                                      95    127    162    280       25     77    132    280
- -----------------------------------------------------------------------------------------------------------------------------------
</TABLE>      

       THESE EXAMPLES SHOULD NOT BE CONSIDERED A REPRESENTATION OF PAST
       OR FUTURE EXPENSES.  ACTUAL EXPENSES MAY BE GREATER OR LESS THAN
          THOSE  SHOWN, SUBJECT TO THE GUARANTEES UNDER THE CONTRACT.

________________________________________________________________________________
Exchequer                             12
<PAGE>
 
SUMMARY OF THE EXCHEQUER VARIABLE ANNUITY

GENERAL DESCRIPTION

This prospectus provides you with the necessary information to make a decision
on purchasing the Exchequer Variable Annuity offered by Security Life and funded
by the Variable Account as well as by our General Account. The description of
the Contracts in this prospectus is subject to the terms of the Contract
purchased by an Owner and any Endorsement or Rider to it. An applicant may
review a copy of the Contract and any Endorsement or Rider to it on request.

This summary provides a brief overview of the more significant aspects of the
Contract. Further detail is provided in this prospectus, the related Statement
of Additional Information, the Contract, and the prospectuses of the Portfolios
being considered. The description of the Contract in this prospectus, together
with any applications and any Riders or Endorsements, constitute the entire
agreement between you and us and should be retained. For further information
about the Contract, contact the Security Life Customer Service Center.

We can issue a Contract if the Owner and Annuitant are not older than Age 85,
and we can accept additional Purchase Payments prior to the Annuity Date until
the Owner reaches Age 86. For an IRA Contract, you generally may not make
Purchase Payments after March 31 of the year following the year in which you
reach Age 70 1/2.

The Contract may be used as an Individual Retirement Annuity, an IRA Rollover,
an IRA Transfer, a SEP Contract or a SIMPLE Contract ("IRA Contracts"). IRA
Contracts are offered to individuals for use in connection with Sections 408(a)
and (b) of the Code. See your tax adviser concerning these matters.
       
Purchase Payments or Accumulation Value may be allocated among one or more of
nineteen Divisions of  the Variable Account, a separate account of Security
Life, or to the Guaranteed Interest Division. We do not promise that your
Accumulation Value will increase. Depending on the Contract's investment
experience for funds invested in the Divisions of the Variable Account and
interest credited to the Guaranteed Interest Division, the Accumulation Value,
Cash Surrender Value and Death Benefit may increase or decrease on any day.
Furthermore, any investment earnings under the Contract generally accumulate
free from annual taxation under current tax law until distributed.

Each Division of the Variable Account invests its assets without sales charge in
a corresponding mutual fund Portfolio. The Portfolios have their own distinct
investment objectives and are managed by experienced fund investment advisers.
You bear the investment risk for funds invested in the Divisions of the Variable
Account; you receive the benefits from favorable experience but also bear the
risk of poor investment experience. These Portfolios are available only to serve
as the underlying investment for variable annuity and variable life insurance
contracts issued through separate accounts of Security Life as well as other
life insurance companies, and to certain qualified pension and retirement plans.
They are not directly available to individual investors. For more information
regarding the Variable Account, the Divisions and the Portfolios, see The
Variable Account, page 18, and The Portfolios, page 19.

The Guaranteed Interest Division is a part of our General Account and guarantees
principal and a minimum interest rate of 3%. This interest will be paid
regardless of the actual investment experience of the General Account; we bear
the full amount of the investment risk for any amounts allocated to the
Guaranteed Interest Division. For more information about The Guaranteed Interest
Division, see THE GUARANTEED INTEREST DIVISION, page 32.          

The Contract also offers a choice of Annuity Options to which you may apply the
Accumulation Value less taxes incurred but not deducted as of the Annuity Date.
These Annuity Options are also available to the Beneficiary to apply the Death
Benefit as of the Supplementary Contract Effective Date. You have the option to
change the Annuity Date within certain limits.
       
The ultimate effect of Federal income taxes on the amounts held under a
Contract, on Annuity Payouts and on the economic benefits to the Owner,
Annuitant or Beneficiary depends on Security Life's tax status and upon the tax
status of the parties concerned. In general, an Owner is not taxed on increases
in value under an annuity Contract until some form of distribution is made under
it. There may be tax penalties if you make a partial withdrawal or surrender the
Contract before reaching Age 59 1/2. See FEDERAL TAX CONSIDERATIONS, page 41.

MAXIMUM NUMBER OF INVESTMENT DIVISIONS

You may utilize a maximum of 18 Divisions for investment over the lifetime of
the Contract until current administrative systems are enhanced.  See Maximum
Number of Investment Divisions, page 19.          

________________________________________________________________________________
Exchequer                           13
<PAGE>
 
PURCHASE PAYMENTS

The minimum initial Purchase Payment is $5,000 ($1,000 for an IRA Contract). The
minimum additional Purchase Payment we will accept is $500 ($250 for an IRA
Contract or $90 if you have set up your IRA on a monthly program of Purchase
Payments). We will take under consideration and may refuse to accept a Purchase
Payment if it would cause the sum of all Net Purchase Payments received under
the Contract to exceed $1,500,000.
       
The initial Purchase Payment is allocated to each Division according to your
most recent allocation instructions unless the Contract is issued in a state
that requires the return of Purchase Payments during the Free Look Period. In
those states, your initial Purchase Payment allocated to the Guaranteed Interest
Division will be allocated to that Division upon receipt; your initial Purchase
Payment allocated to the Divisions of the Variable Account will be allocated to
the Division investing in the Fidelity VIP Money Market Portfolio during the
Free Look Period and then transferred to the Divisions of the Variable Account
according to your most recent allocation instructions. See Your Right to Cancel
the Contract, page 23.

All percentage allocations must be in whole numbers. We allocate any additional
Purchase Payments among the  Divisions in accordance with your most recent
allocation instructions, or as otherwise instructed by you. You may designate a
different allocation with respect to any Purchase Payment by sending us a
written notice with the Purchase Payment or by telephone, if the proper
telephone authorization form is on file with us. See Crediting and Allocation of
Purchase Payments, page 23.

You may choose to have a specified dollar amount transferred from the Divisions
investing in the Fidelity VIP Money Market Portfolio or the Neuberger & Berman
AMT Limited Maturity Bond Portfolio to the other Divisions of the Variable
Account on a monthly basis during the Accumulation Period with the objective of
shielding your investment from short-term price fluctuations. See Dollar Cost
Averaging, page 24.          

You may transfer or reallocate your Accumulation Value among the Divisions of
the Variable Account any time after the end of the Free Look Period. There is no
charge for the first 12 transfers per Contract Year during the Accumulation
Period. A $25 charge will be assessed for each transfer in excess of 12 during a
Contract Year. During the Annuity Period, you may make up to four transfers per
Contract Year and no transfer charge will be assessed. 

ENHANCED GUARANTEED DEATH BENEFIT
       
The Contract provides an Enhanced Guaranteed Death Benefit to the Beneficiary if
the Owner dies prior to the Annuity Date. For more details, see Enhanced
Guaranteed Death Benefit, page 26 , and Death Benefit Proceeds, page 26.     

PARTIAL WITHDRAWALS

After the Free Look Period, prior to the Annuity Date and while the Contract is
in effect, you may take partial withdrawals under any of three options: the
Demand Withdrawal Option, the Systematic Income Program or the IRA Income
Program.
       
A penalty tax may be assessed upon partial withdrawals. See Taxation of
Annuities, page 41.          

SURRENDERING YOUR CONTRACT
       
You may surrender the Contract at any time prior to the Annuity Date and receive
its Cash Surrender Value. No Annuity Options are available upon surrender. No
surrender may be made on or after the Annuity Date or with respect to any
amounts applied under an Annuity Option. See Surrendering to Receive the Cash
Surrender Value, page 31.

A penalty tax may be assessed upon surrender. See Taxation of Annuities, page 
41.          

YOUR RIGHT TO CANCEL THE CONTRACT
       
At any time during the Free Look Period, you may cancel your Contract and
receive a refund equal to your Accumulation Value plus charges previously
deducted. However, if required by state law, we will return the Purchase
Payments made. The Free Look Period is a ten day period of time, or such other
period as required by a state, beginning when the Contract is delivered to you.
See Your Right to Cancel the Contract, page 23.          

CONTRACT CHARGES AND FEES
       
We deduct charges for certain transactions and make deductions from the
Divisions of the Variable Account and the Guaranteed Interest Division in the
same proportion that the Division Accumulation Value of each Division bears to
the total Accumulation Value. We may reduce certain charges for group or
sponsored arrangements. See Group or Sponsored Arrangements, page 25. A
description of the charges we deduct follows.          

________________________________________________________________________________
Exchequer                           14
<PAGE>
    
If a Purchase Payment is withdrawn or surrendered within five full Contract
Years since the Contract Anniversary at the end of the Contract Year in which
the Purchase Payment was made, a surrender charge is assessed. If a Purchase
Payment is made as of the first day of a Contract Year, a surrender charge will
apply against this Purchase Payment for six full years. For purposes of
determining the amount of Purchase Payments withdrawn and the surrender charge,
withdrawals will be allocated first to the Earnings, then to Purchase Payments
held for at least five full Contract Years since the Contract Anniversary at the
end of the Contract Year in which the Purchase Payment was made, then to the
amount by which 15% of the Accumulation Value as of the last Contract
Anniversary (less any Gross Partial Withdrawals already made during the Contract
Year which are not considered to be withdrawals of Purchase Payments) exceeds
the Earnings in the Contract, if any, and finally to Purchase Payments to which
the lowest surrender charge applies. The surrender charge is 7% of the Purchase
Payment if withdrawn in the Contract Year during which the Purchase Payment was
made, reduced by 1% each year for the next five Contract Years and is 0% in the
sixth Contract Year following the Contract Year in which the Purchase Payment
was made. See Surrender Charge, page 35.

If you take more than one demand withdrawal in a Contract Year or take a demand
withdrawal in the same Contract Year while the Systematic Income Program is in
effect, we impose a partial withdrawal transaction charge equal to the lesser of
$25 or 2% of the amount withdrawn. See Partial Withdrawal Transaction Charge
page 35.

We charge each Division of the Variable Account with a daily asset-based charge
equivalent to an annual rate of 1.37% for mortality and expense risks which
includes 0.12% for the cost of the Enhanced Death Benefit guarantee. During the
Annuity Period, the charge is reduced to 1.25%. See Charges Deducted from the
Accumulation Value, page 35.

We charge each Division of the Variable Account with a daily asset-based charge
equivalent to an annual rate of 0.15% to cover a portion of Contract
administration costs. See Asset-Based Administrative Charge, page 36.          

During the Accumulation Period, we deduct an annual administrative charge of $30
per Contract Year if Net Purchase Payments are less than $100,000. If Net
Purchase Payments equal $100,000 or more, the charge is zero. We also deduct
this charge when determining the Cash Surrender Value payable if you surrender
the Contract prior to the end of a Contract Year. See Administrative Charge,
page 36.
       
A $25 charge will be assessed for each transfer in excess of 12 during a
Contract Year during the Accumulation Period. See Excess Transfer Charge, page 
36.

Generally, taxes on Purchase Payments, if any, are incurred as of the Annuity
Date, and a charge for taxes on Purchase Payments is deducted from the
Accumulation Value as of that date. Some jurisdictions impose a tax on Purchase
Payments at the time a Purchase Payment is paid. In these jurisdictions, our
current practice is to pay the tax on Purchase Payments for you and then deduct
the charge for these taxes from the payout of Proceeds. See Taxes on Purchase
Payments, page 36.          

There are fees and expenses deducted from the Portfolios. The investment
experience of the Portfolios and deductions for fees and expenses from the
Portfolios underlying the Divisions in which you are invested will affect your
Accumulation Value. Please read the prospectus for each of the Portfolios you
are considering for details.


TAX CONSIDERATIONS
       
Under current Federal income tax law, the increase in value of an annuity
contract owned by an individual generally is not taxed until it is distributed.
Prior to the Annuity Date, partial withdrawals, surrenders or assignments may
result in the recognition of ordinary income for tax purposes and may also
result in tax penalties if the taxpayer is under age 59 1/2. After the Annuity
Date, the taxable portion of each annuity payout will be subject to tax at
ordinary income rates.          

Generally, under current Federal income tax law, proceeds of an annuity Contract
must be distributed within five years of the death of the Owner.  Death proceeds
may result in the recognition of ordinary income by the Recipient.
       
Section 1035 of the Code generally provides that no gain or loss shall be
recognized on the exchange of an annuity contract for another.  Special rules
and procedures apply to Section 1035 transactions. See FEDERAL TAX
CONSIDERATIONS, page 41.         
________________________________________________________________________________
Exchequer                           15
<PAGE>
 
CONDENSED FINANCIAL INFORMATION

The consolidated financial statements and schedules of Security Life and its
subsidiaries at December 31, 1996 and 1995, and for each of the three years in
the period ended December 31, 1996, and the financial statements of the Separate
Account at December 31, 1996, and for the year then ended, appear in the
Statement of Additional Information.

<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------

          DIVISION INVESTING IN:                                 ACCUMULATION       ACCUMULATION          NUMBER OF
                                                                UNIT VALUE AT      UNIT VALUE AT     ACCUMULATION UNITS    CALENDAR
                                                                BEGINNING OF       END OF PERIOD    AT END OF THE PERIOD     YEAR
                                                                   PERIOD
<S>                                                             <C>                <C>              <C>                    <C> 
NEUBERGER & BERMAN ADVISERS MANAGEMENT TRUST:
     Limited Maturity Bond Portfolio                               10.00                 9.98                  0.000         1994*  

                                                                    9.98                10.35            563,487.916         1995   

                                                                   10.35                10.64            288,635.255         1996   

     Government Income Portfolio ***                               10.00                10.05                  0.000         1994*  

                                                                   10.05                10.72             13,437.293         1995   

                                                                   10.72                10.70             61,534.920         1996   

     Growth Portfolio                                              10.00                 9.83                  0.000         1994*  

                                                                    9.83                12.37             13,967.690         1995   

                                                                   12.37                13.30            144,473.402         1996   

     Partners Portfolio                                            10.00                 9.82                  0.000         1994*  

                                                                    9.82                13.17             18,425.180         1995   

                                                                   13.17                16.81            194,111.730         1996   

THE ALGER AMERICAN FUND:                                                                                                            

     Alger American Small Capitalization Portfolio                 10.00                10.18                  0.000         1994*  

                                                                   10.18                14.53            109,121.103         1995   

                                                                   14.53                14.91            353,902.764         1996   

     Alger American MidCap Growth Portfolio                        10.00                10.16                983.060         1994*  

                                                                   10.16                14.46             45,272.292         1995   

                                                                   14.46                15.94            207,341.752         1996   

     Alger American Growth Portfolio                               10.00                11.98             60,576.492         1995**
                                                                   11.98                13.37            206,009.336         1996   

     Alger American Leveraged AllCap Portfolio                     10.00                14.74             20,636.526         1995**
                                                                   14.74                16.27             99,823.309         1996   

- -----------------------------------------------------------------------------------------------------------------------------------
</TABLE>

________________________________________________________________________________
Exchequer                           16
<PAGE>
 
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------

                                                              ACCUMULATION     ACCUMULATION        NUMBER OF                       
                    DIVISION INVESTING IN:                    UNIT VALUE AT    UNIT VALUE AT   ACCUMULATION UNITS     CALENDAR 
                                                               BEGINNING OF    END OF PERIOD      AT END OF THE         YEAR 
<S>                                                               PERIOD                             PERIOD               
FIDELITY VARIABLE INSURANCE PRODUCTS FUND:                    <C>              <C>             <C>                    <C> 
  VIP Growth Portfolio                                                                                                             
                                                                     10.00          10.14                   0.000     1994*         
                                                                     10.14          13.50              91,703.491     1995         
  VIP Overseas Portfolio                                             13.50          15.25             386,707.380     1996         
                                                                     10.00           9.57               1,358.026     1994*         
                                                                      9.57          10.34              91,367.590     1995         
  VIP Money Market Portfolio                                         10.34          11.53             417,669.832     1996         
                                                                     10.00          10.04              52,413.096     1994*         
                                                                     10.04          10.47             259,770.455     1995         
FIDELITY VARIABLE INSURANCE PRODUCTS FUND II:                        10.47          10.87             918,154.339     1996         
  VIP II Asset Manager Portfolio                                                                                                   
                                                                     10.00           9.63                   0.000     1994*         
                                                                      9.63          10.90              62,156.503     1995         
  VIP II Index 500 Portfolio                                         10.90          12.31             254,932.411     1996         
                                                                     10.00          9.85                    0.000     1994*         
                                                                      9.85          13.11              45,041.743     1995         
INVESCO VARIABLE INVESTMENT FUNDS, INC.:                             13.11          15.86             349,173.950     1996         
  INVESCO VIF - Total Return Portfolio                                                                                             
                                                                     10.00          10.00                   0.000     1994*         
                                                                     10.00          12.14              66,073.393     1995         
  INVESCO VIF - Industrial Income Portfolio                          12.14          13.41             228,925.945     1996         
                                                                     10.00          10.10                   0.000     1994*         
                                                                     10.10          12.96              81,266.429     1995         
  INVESCO VIF - High Yield Portfolio                                 12.96          15.61             294,419.794     1996         
                                                                     10.00          10.09                 676.252     1994*         
                                                                     10.09          11.90              54,748.222     1995         
  INVESCO VIF - Utilities Portfolio                                  11.90          13.67             280,339.680     1996         
                                                                     10.00          10.00                   0.000     1994*         
                                                                     10.00          10.82              22,313.580     1995         
VAN ECK WORLDWIDE INSURANCE TRUST:                                   10.82          12.02             200,534.253     1996         
  Worldwide Balanced Fund***                                                                                                       
                                                                     10.00          10.00                 513.000     1994*         
                                                                     10.00           9.85              14,721.975     1995         
  Worldwide Hard Assets Fund (formerly Gold and Natural               9.85          10.83              86,789.616     1996         
      Resources Fund)                                                10.00           9.20                 700.158     1994*         
                                                                      9.20          10.06               7,301.735     1995         
                                                                     10.06          11.69              86,244.713     1996 
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
      
*Commencement of business in these Divisions was on October 14, 1994.
**Commencement of business in these Divisions was on May 1, 1995.
***No longer available for new investments.

________________________________________________________________________________
Exchequer                              17
<PAGE>
 
FACTS ABOUT SECURITY LIFE 
AND THE VARIABLE ACCOUNT
      
SECURITY LIFE
     
Security Life is a stock life insurance company organized under the laws of the
State of Colorado in 1928. Our headquarters are located at 1290 Broadway,
Denver, Colorado 80203-5699. We are admitted to do business in the District of
Columbia and all states except New York. As of the end of 1996, Security Life
and its consolidated subsidiaries had over $139.9 billion of life insurance in
force. Our total assets exceeded $7.1 billion and our shareholder's equity
exceeded $778 million on a generally accepted accounting principles basis as of-
December 31, 1996. We offer a complete line of life insurance and retirement
products, including annuities, individual and group life, pension products, and
market life reinsurance.

Security Life actively manages its General Account investment portfolio to meet
both long-term and short-term contractual obligations. The General Account
portfolio invests primarily in investment-grade bonds and low-risk policy loans.
       
Security Life is a wholly owned indirect subsidiary of ING Groep, N.V. ("ING"),
one of the world's three largest diversified financial services organizations.
ING is headquartered in Amsterdam, The Netherlands, and had consolidated assets
exceeding $277.9 billion on a Dutch (modified U.S.) generally accepted
accounting principles basis as of December 31, 1996.         

The principal underwriter and distributor for the Contracts is ING America
Equities, Inc. ("ING America Equities"), a wholly owned subsidiary of Security
Life. ING America Equities is registered as a broker-dealer with the SEC and is
a member of the NASD. The current address for ING America Equities is 1290
Broadway, Denver, Colorado 80203-5699.

CUSTOMER SERVICE CENTER

Financial Administrative Services Corporation provides administrative services
for Security Life at our Customer Service Center at P.O. Box 173763, Denver, CO
80217-3763. The administrative services include processing Purchase Payments,
Annuity Payouts, Death Benefits, surrenders, partial withdrawals and transfers;
preparing confirmation notices and periodic reports; calculating mortality and
expense risk charges; calculating Accumulation and Annuity Unit Values and
distributing voting materials and tax reports.

THE VARIABLE ACCOUNT

All obligations under the Contract are general obligations of Security Life. The
Variable Account is a separate investment account used to support our variable
annuity contracts and for other purposes as permitted by applicable laws and
regulations. The assets of the Variable Account are our property, but are kept
separate from our General Account and our other variable accounts. We may offer
other variable annuity Contracts investing in the Variable Account which are not
discussed in this prospectus. The Variable Account may also invest in other
portfolios which are not available to the Contract described in this prospectus.

We own all the assets in the Variable Account. Income and realized and
unrealized gains or losses from assets in the Variable Account are credited to
or charged against the Variable Account without regard to other income, gains or
losses in our other investment accounts. That portion of the assets of the
Variable Account which is equal to the reserves and other contract liabilities
with respect to the Variable Account is not chargeable with liabilities arising
out of any other business we may conduct. It may, however, be subject to
liabilities arising from Divisions of the Variable Account whose assets are
attributable to other variable annuity contracts offered by the Variable
Account. If the assets exceed the required reserves and other contract
liabilities, we may transfer the excess to our General Account. The assets in
the Variable Account will at all times equal or exceed the sum of the
accumulation values of all contracts funded by this Variable Account.

The Variable Account was established on November 3, 1993, and it may invest in
mutual funds or other investment portfolios which we determine to be suitable
for the contracts' purposes. The Variable Account is treated as a unit
investment trust under Federal securities laws. It is registered with the SEC
under the Investment Company Act of 1940 (the "1940 Act") as an investment
company. Such registration does not involve any supervision by the SEC of the
management of the Variable Account or Security Life. The Variable Account is
governed by the laws of Colorado, our state of domicile, and may also be
governed by laws of other states in which we do business. 
       
Nineteen Divisions of the Variable Account are currently available under the
Contract. Each of the Divisions invests in shares of a corresponding Portfolio
of a mutual fund. Therefore, the investment experience of your Contract depends
on the experience of the Divisions you select. These Portfolios are available
only to serve as the underlying investment for variable annuity and variable
life insurance contracts issued through separate accounts of Security Life as
well as other life insurance companies, and to certain          

________________________________________________________________________________
Exchequer                              18
<PAGE>
 
qualified pension and retirement plans. They are not available directly to
individual investors.
       
MAXIMUM NUMBER OF INVESTMENT DIVISIONS

You may utilize a maximum of 18 Divisions for investment over the lifetime of
the Contract until current administrative systems are enhanced. The Divisions
include the Divisions of the Variable Account and the Guaranteed Interest
Division. For example, if you have allocated or transferred funds to 17
Divisions of the Variable Account and to the Guaranteed Interest Division (or to
18 Divisions of the Variable Account), those will be the only Divisions to which
you can subsequently allocate or transfer funds. Therefore, you may prefer to
utilize fewer Divisions in the early years of the Contract so as to leave open
the option to invest in other Divisions in the future. An Owner who has used 18
Variable Divisions will no longer have the Guaranteed Interest Division
available for future use.         

THE PORTFOLIOS

Currently, each Division of the Variable Account offered pursuant to this
prospectus invests in a corresponding Portfolio. See the prospectus for each of
the Portfolios being considered for details.

Shares of these Portfolios are sold to separate accounts of insurance companies,
which may or may not be affiliated with Security Life or each other, a practice
known as "shared funding." These shares may also be sold to separate accounts
funding both variable annuity contracts and variable life insurance policies, a
practice known as "mixed funding." As a result, there is a possibility that a
material conflict may arise between the interests of Owners of Contracts in
which Division Accumulation Values are allocated to the Variable Account and of
owners of contracts in which accumulation values are allocated to one or more
other separate accounts investing in any one of the Portfolios. Shares of these
Portfolios may also be sold to certain qualified pension and retirement plans
qualifying under Section 401 of the Code that include cash or deferred
arrangements under Section 401(k) of the Code. As a result, there is a
possibility that a material conflict may arise between the interests of owners
generally or certain classes of owners, and such retirement plans or
participants in such retirement plans. In the event of a material conflict,
Security Life will consider what action may be appropriate, including removing
the Portfolio from the Variable Account. There are certain risks associated with
mixed and shared funding and with the sale of shares to qualified pension and
retirement plans, as disclosed in each Portfolio's prospectus.

Each of the Portfolios is part of a separate series of an open-end diversified
management investment company which receives investment advice from a registered
investment adviser. The Neuberger & Berman Advisers Management Trust utilizes a
master feeder structure. See the prospectus for the Neuberger & Berman Advisers
Management Trust for more details.

The Portfolios as well as their investment objectives are described below. There
is no guarantee that any Portfolio will meet its investment objectives. Meeting
objectives depends on various factors, including, in certain cases, how well the
portfolio manager anticipates changing economic and market conditions.
       
The Divisions of the Variable Accounts investing in the Neuberger & Berman
Advisers Management Trust Government Income Portfolio and the Van Eck Worldwide
Balanced Fund no longer accept new investments, including transfers, automatic
rebalancing or dollar cost averaging. Existing investments in these Funds will
not need to be moved at this time, however, Security Life encourages investors
in these Portfolios to consider making a voluntary exchange to another Division.
Transfers of account values from the Government Income Portfolio Division or the
Worldwide Balanced Fund Division to another Division of the Variable Account or
to the Guaranteed Interest Division will not count against the 12 transfers
permitted annually without charge under the Contract.     

Please refer to the prospectus for each of the Portfolios you are considering
for more information. A description of each Portfolio, its objectives and
investments of each Portfolio follows.

NEUBERGER & BERMAN ADVISERS MANAGEMENT TRUST

The Neuberger & Berman Advisers Management Trust (the "Trust") is a registered,
open-end management investment company organized as a Delaware business trust
pursuant to a Trust Instrument dated May 23, 1994. The Trust is comprised of
separate Portfolios, each of which invests all of its net investable assets in a
corresponding series of Advisers Managers Trust ("Managers Trust"), a
diversified, open-end management investment company organized as of May 24, 1994
as a New York common law trust. This master feeder structure is different from
that of many other investment companies which directly acquire and manage their
own portfolios of securities. Neuberger & Berman Management Incorporated acts as
investment manager to Managers Trust and Neuberger & Berman, L.P. as sub-
adviser.

Limited Maturity Bond Portfolio -- seeks the highest current income consistent
        with low risk to principal and liquidity. As a secondary objective, it
        also seeks to

________________________________________________________________________________
Exchequer                              19
<PAGE>
 
        enhance its total return. The Limited Maturity Bond Portfolio pursues
        its investment objectives by investing in a diversified portfolio of
        U.S. Government and Agency securities and investment grade debt
        securities issued by financial institutions, corporations and others.
        The Limited Maturity bond Portfolio may invest up to 10% of its net
        assets, measured at the time of investment, in fixed income securities
        rated below investment grade or in comparable unrated securities. The
        Limited Maturity Bond Portfolio's dollar weighted average portfolio
        duration may range up to four years.

Government Income Portfolio -- (not available for new investments) seeks a high
        level of current income and total return, consistent with safety of
        principal. The Portfolio invests at least 65% of its total assets in
        U.S. Government and Agency securities with an emphasis on U.S.
        Government mortgage backed securities. In addition, the Portfolio
        invests at least 25% of its total assets in mortgage backed securities
        (including U.S. Government mortgage backed securities) and asset backed
        securities. The investment manager follows a flexible investment
        strategy depending on market conditions and interest rate trends.

Growth Portfolio -- seeks capital appreciation without regard to income and
        invests in small, medium and large capitalization securities believed to
        have maximum potential for long term capital appreciation. The portfolio
        utilizes a "growth at a reasonable price" strategy in selecting these
        securities. This investment program involves greater risks and share
        price volatility than programs that invest in more conservative
        securities.

Partners Portfolio -- seeks capital growth through an investment approach that
        is designed to increase capital with reasonable risk. Its investment
        program seeks securities believed to be undervalued based on strong
        fundamentals such as low price to earnings ratio, consistent cash flow,
        and support from asset values. Up to 15% of the series' net assets,
        measured at the time of investment, may be invested in corporate debt
        securities rated below investment grade.

THE ALGER AMERICAN FUND

The Alger American Fund is a registered investment company organized on April 6,
1988, as a multi-series Massachusetts business trust. The Fund's investment
manager is Fred Alger Management, Inc., which has been in the business of
providing investment advisory services since 1964.

Alger American Small Capitalization Portfolio -- seeks to obtain long term
        capital appreciation. Except during temporary defensive periods, the
        Portfolio invests at least 65% of its total assets in equity securities
        of companies that, at the time of purchase of the securities, have total
        market capitalization within the range of companies included in the
        Russell 2000 Growth Index ("Russell Index") or the S&P SmallCap 600
        Index ("S&P Index"), updated quarterly. Both indexes are broad indexes
        of small capitalization stocks. As of March 31, 1997, the range of
        market capitalization of the companies in the Russell Index was $10
        million to $1.945 billion; the range of market capitalization of the
        companies in the S&P Index at that date was $32 million to $2,579
        billion. The combined range was $10 million to $2.579 billion.

Alger American MidCap Growth Portfolio -- seeks long term capital appreciation.
        Except during temporary defensive periods, the Portfolio invests at
        least 65% of its total assets in equity securities of companies that, at
        the time of purchase of the securities, have total market capitalization
        within the range of companies included in the S&P MidCap 400 Index,
        updated quarterly. The S&P MidCap 400 Index is designed to track the
        performance of medium capitalization companies. As of March 31, 1997,
        the range of market capitalization of these companies was $120 million
        to $7.193 billion.

Alger American Growth Portfolio -- seeks to obtain long term capital
        appreciation. The Portfolio will invest its assets primarily in
        companies whose securities are traded on domestic stock exchanges or in
        the over-the-counter market. Except during temporary defensive periods,
        the Portfolio will invest at least 65% of its total assets in the
        securities of companies that, at the time of purchase of the securities,
        have a total market capitalization of $1 billion or greater.

Alger American Leveraged AllCap Portfolio -- seeks long term capital
        appreciation. The Portfolio may purchase put and call options and sell
        (write) covered call and put options on securities and securities
        indexes to increase gain and to hedge against the risk of unfavorable
        price movements, and may enter into futures contracts on securities
        indexes and purchase and sell call and put options on these futures
        contracts. The Portfolio may also borrow money for the purchase of
        additional securities. The Portfolio may borrow only from banks and may
        not

________________________________________________________________________________
Exchequer                              20
<PAGE>
 
        borrow in excess of one third of the market value of its assets, less
        liabilities other than such borrowing. Except during temporary defensive
        periods, the Portfolio will invest 85% of its net assets in equity
        securities of companies of any size.

FIDELITY VARIABLE INSURANCE PRODUCTS FUND AND
VARIABLE INSURANCE PRODUCTS FUND II

Fidelity Variable Insurance Products Fund and Variable Insurance Products Fund
II are open-end, diversified, management investment companies organized as
Massachusetts business trusts on November 13, 1981, and March 21, 1988,
respectively. The funds are managed by Fidelity Management & Research Company
("FMR") which handles the Funds' business affairs. FMR is the management arm of
Fidelity Investments, which was established in 1946 and is now America's largest
mutual fund manager.

VIP Growth Portfolio -- seeks capital appreciation by investing in common
        stocks, although the Portfolio is not limited to any one type of
        security.

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

VIP Money Market Portfolio -- seeks as high a level of current income as is
        consistent with preserving capital and providing liquidity. The
        Portfolio will invest only in high quality U.S. dollar-denominated money
        market securities of domestic and foreign issuers.

VIP II Asset Manager Portfolio -- seeks high total return with reduced risk over
        the long-term by allocating its assets among domestic and foreign
        stocks, bonds, and short-term fixed-income instruments.

VIP II Index 500 Portfolio -- seeks to provide investment results that
        correspond to the total return (i.e., the combination of capital changes
        and income) of common stocks publicly traded in the United States. In
        seeking this objective, the Portfolio attempts to duplicate the
        composition and total return of the Standard & Poor's Composite Index of
        500 Stocks while keeping transaction costs and other expenses low. The
        Portfolio is designed as a long-term investment.

INVESCO VARIABLE INVESTMENT FUNDS, INC.

INVESCO Variable Investment Funds, Inc. is a registered, open-end management
investment company that was organized as a Maryland corporation on August 19,
1993, and is currently comprised of four diversified investment Portfolios,
described below. INVESCO Funds Group, Inc., the Funds' investment adviser, is
primarily responsible for providing the Portfolios with various administrative
services and supervising the Funds' daily business affairs. Portfolio management
is provided to each Portfolio by its sub-adviser. INVESCO Trust Company serves
as sub-adviser to the Industrial Income, High Yield and Utilities Portfolios.
INVESCO Capital Management, Inc. serves as sub-adviser to the Total Return
Portfolio.

INVESCO VIF Total Return Portfolio -- seeks a high total return on investment
        through capital appreciation and current income. The Total Return
        Portfolio seeks to achieve its investment objective by investing in a
        combination of equity securities (consisting of common stocks and, to a
        lesser degree, securities convertible into common stock) and fixed
        income securities.

INVESCO VIF Industrial Income Portfolio -- seeks the best possible current
        income, while following sound investment practices. Capital growth
        potential is an additional consideration in the selection of portfolio
        securities. The Portfolio normally invests at least 65% of its total
        assets in dividend-paying common stocks. Up to 10% of the Portfolio's
        total assets may be invested in equity securities that do not pay
        regular dividends. The remaining assets are invested in other income-
        producing securities, such as corporate bonds. The Portfolio also has
        the flexibility to invest in other types of securities.

INVESCO VIF High Yield Portfolio -- seeks a high level of current income by
        investing substantially all of its assets in lower rated bonds and other
        debt securities and in preferred stock. Under normal circumstances, at
        least 65% of the Portfolio's total assets will be invested in debt
        securities having maturities at the time of issuance of at least three
        years. Potential capital appreciation is a factor in the selection of
        investments, but is secondary to the Portfolio's primary objective. This
        Portfolio may not be appropriate for all Owners due to the higher risk
        of lower rated bonds commonly known as "junk bonds." See the prospectus
        for the INVESCO VIF High Yield Portfolio for more information concerning
        these risks.

________________________________________________________________________________
Exchequer                              21
<PAGE>
 
INVESCO VIF Utilities Portfolio -- seeks capital appreciation and income through
     investments primarily in equity securities of companies principally engaged
     in the public utilities business.

VAN ECK WORLDWIDE INSURANCE TRUST
       
Van Eck Worldwide Insurance Trust is an open-end management investment company
organized as a "business trust" under the laws of the Commonwealth of
Massachusetts on January 7, 1987. Van Eck Associates Corporation serves as
investment adviser and manager to the Worldwide Hard Assets Fund, the Worldwide
Balanced Fund and the Worldwide Emerging Markets Fund. Fiduciary International
Inc. does not currently serve as sub-investment adviser to the Worldwide
Balanced Fund, but it is expected to do so when the Fund's assets reach a point
at which it is appropriate to utilize the sub-investment adviser's services. On
April 30, 1997, the Van Eck Gold and Natural Resources Fund was renamed the
Worldwide Hard Assets Fund to reflect the Fund's new investment objective and
concentration policy approved by shareholders on April 9, 1997. The Fund's new
investment objective is described below.

Van Eck Worldwide Balance Fund -- (not available for new investments) seeks long
     term capital appreciation together with current income by investing in
     stocks, bonds and money market instruments worldwide.

Van Eck Worldwide Hard Assets Fund -- (formerly the Van Eck Gold and Natural
     Resources Fund) seeks long term capital appreciation by investing globally,
     primarily in hard assets securities. Hard assets are tangible, finite
     assets, such as real estate, energy, timber, and industrial and precious
     metals. Income is a secondary consideration.

Van Eck Worldwide Emerging Markets Fund -- seeks long term capital appreciation
     by investing primarily in equity securities in emerging markets around the
     world. Peregrine Asset Management (Hong Kong) Limited serves as sub-
     investment adviser to this Fund.

AIM VARIABLE INSURANCE FUNDS, INC.

AIM Variable Insurance Funds, Inc. is a registered, open-end, series management
investment company. AIM Advisors, Inc., ("AIM") manages each Fund's assets
pursuant to a master investment advisory agreement dated February 28, 1997. AIM
was organized in 1976 and is a wholly owned subsidiary of AIM Management Group,
Inc., an indirect subsidiary of AMVESCAP PLC, (formerly INVESCO PLC).

AIM VI Government Securities Portfolio -- seeks to achieve a   high level of
current income consistent with reasonable concern for safety of principal by
investing in debt securities issued, guaranteed or otherwise backed by the U.S.
Government.         

CHANGES WITHIN THE VARIABLE ACCOUNT

We may from time to time make the following changes to the Variable Account:

     1)   Make additional Divisions available. These Divisions will invest in
          portfolios we find suitable for the Contract.

     2)   Eliminate Divisions from the Variable Account, combine two or more
          Divisions, or substitute a new Portfolio for the Portfolio in which a
          Division invests. A substitution may become necessary if, in our
          judgment, a Portfolio no longer suits the purposes of the Contract.
          This may also happen due to a change in laws or regulations, or a
          change in a Portfolio's investment objectives or restrictions, or
          because the Portfolio is no longer available for investment, or for
          some other reason, such as a declining asset base.
       
     3)   Transfer assets of the Variable Account, which we determine to be
          associated with the class of contracts to which your Contract belongs,
          to another Variable Account.         

     4)   Withdraw the Variable Account from registration under the 1940 Act.

     5)   Operate the Variable Account as a management investment company under
          the 1940 Act.

     6)   Cause one or more Divisions to invest in a mutual fund other than or
          in addition to the Portfolios.
       
     7)   Discontinue the sale of Contracts.         

     8)   Terminate any employer or plan trustee agreement with us pursuant to
          its terms.

     9)   Restrict or eliminate any voting rights as to the Variable Account.

     10)  Make any changes required by the 1940 Act or the rules or regulations
          thereunder.

________________________________________________________________________________
Exchequer                             22
<PAGE>
    
No such change will be made until it becomes effective with the SEC or without
any necessary approval of the applicable state insurance departments. Owners
will be notified of all changes.         


FACTS ABOUT THE CONTRACT

YOUR RIGHT TO CANCEL THE CONTRACT
       
You may cancel the Contract within your Free Look Period, which is ten days
after you receive your Contract. We deem this period to expire 15 days after the
Contract is mailed from our Customer Service Center. Some states laws may
require a longer Free Look Period. If you decide to cancel, you may mail or
deliver the Contract to us at our Customer Service Center. We will refund the
Accumulation Value plus any charges we deducted. If you have purchased a
Contract in a state that requires the return of Purchase Payments during the
Free Look Period and you choose to exercise your Free Look right, we will return
the greater of Purchase Payments or the Accumulation Value plus any charges we
previously deducted.         

PURCHASE PAYMENTS

INITIAL PURCHASE PAYMENT
       
You purchase the Contract with an initial Purchase Payment. The minimum initial
Purchase Payment is $5,000 ($1,000 for an IRA). We may reduce the minimum
initial Purchase Payment requirements for certain group or sponsored
arrangements or with approval by us. See Group or Sponsored Arrangements, page 
25. We will take under consideration and may refuse to accept an initial
Purchase Payment in excess of $1,500,000.         

ADDITIONAL PURCHASE PAYMENTS
       
We can accept additional Purchase Payments until the Owner reaches the Age of 86
or the Annuity Date, if earlier. The minimum additional Purchase Payment we will
accept is $500 ($250 for an IRA or $90 if you have set up your IRA on a monthly
program of Purchase Payments). We may reduce the minimum additional Purchase
Payment requirements for certain group or sponsored arrangements or with
approval by Security Life. We may refuse to accept a Purchase Payment if it
would cause the sum of all Net Purchase Payments to exceed $1,500,000.         

Under the Code, contributions to an Individual IRA contract may not exceed
$2,000 in any year. For married individuals filing joint returns, each spouse
may establish an IRA Contract and contribute up to $2,000 per year ($4,000 total
even if one spouse doesn't work), provided that the combined contributions do
not exceed the total combined compensation of both spouses. Employer
contributions to a SEP cannot exceed the lesser of $30,000 or 15% of an
employee's compensation. Under a SARSEP established prior to January 1, 1997,
salary reduction contributions are permitted up to a maximum of $7,000, indexed
for inflation. A SARSEP may not be established after January 1, 1997. Under a
SIMPLE plan, employees may elect to make salary reduction contributions up to a
maximum of $6,000 per year, indexed for inflation, and, in addition, the
employer must make either dollar-for-dollar matching contributions up to 3% of
each contributing employee's compensation or 2% of compensation for every
employee earning at least $5,000 per year. Special limitations apply to SEP
Contracts and SIMPLE Contracts. Consult your tax adviser for assistance in
determining the maximum contribution limits for your SEP or SIMPLE Contract.
These maximums are not applicable to any Purchase Payment which is the result of
a rollover or transfer from another qualified plan.

WHERE TO MAKE PAYMENTS

Send Purchase Payments to our Customer Service Center at the address shown on
the cover. We will send you a confirmation notice upon receipt. Make checks
payable to Exchequer Annuity/Security Life.

CREDITING AND ALLOCATION OF PURCHASE PAYMENTS

We will credit the initial Purchase Payment within two business days of receipt
at our Customer Service Center of a completed application. We may retain the
initial Purchase Payment for up to five business days while attempting to
complete an incomplete application. If the application cannot be made complete
within five business days, the applicant will be informed of the reasons for the
delay and the initial Purchase Payment will be returned immediately unless the
applicant specifically consents to our retaining the initial Purchase Payment
until the application is made complete. The initial Purchase Payment will then
be credited within two business days of the proper completion of the
application.

We will credit additional Purchase Payments that are accepted by us as of the
Valuation Period of receipt at our Customer Service Center.
       
The initial Purchase Payment is allocated among the Divisions according to your
most recent allocation instructions, unless the Contract is issued in a state
that requires the return of Purchase Payments during the Free Look Period. See
Your Right to Cancel the Contract, page 23. In those states, your initial
Purchase Payment allocated to the Guaranteed Interest Division will be allocated
to that Division          

________________________________________________________________________________
Exchequer                             23
<PAGE>
 
upon receipt; your initial Purchase Payment allocated to the Divisions
of the Variable Account will be allocated to the Division investing in the
Fidelity VIP Money Market Portfolio during the Free Look Period and then
transferred to the Divisions of the Variable Account according to your most
recent instructions.
       
You may allocate your Purchase Payments among any of the Divisions available.
All percentage allocations must be in whole numbers.  We allocate any additional
Purchase Payments among the Divisions in accordance with your most recent
allocation instructions, or as otherwise instructed by you. You may designate a
different allocation with respect to any Purchase Payment by sending us a
written notice with the Purchase Payment or by telephone, if the proper
telephone authorization form is on file with us.

You may utilize a maximum of 18 Divisions for investment over the lifetime of
the Contract until current administrative systems are enhanced.  The Divisions
include the Divisions of the Variable Account and the Guaranteed Interest
Division.  For example, if you have allocated or transferred funds to 17
Divisions of the Variable Account and to the Guaranteed Interest Division (or to
18 Divisions of the Variable Account), those will be the only Divisions to which
you can subsequently allocate or transfer funds.  Therefore, you may prefer to
utilize fewer Divisions in the early years of the Contract so as to leave open
the option to invest in other Divisions in the future.  An Owner who has used 18
Variable Divisions will no longer have the Guaranteed Interest Division
available for future use.

You may allocate your Purchase Payments among the Division available under the
Contract in any way you choose, subject to certain restrictions.  During the
Accumulation Period, you may change the allocation of your Accumulation Value up
to 12 times per Contract Year free of charge.          

DOLLAR COST AVERAGING

The main objective of Dollar Cost Averaging is to protect your investment from
short-term price fluctuations. Because the same dollar amount is transferred to
a Division each month, more units are purchased in a Division if the value per
unit that month is low, and fewer units are purchased if the value per unit that
month is high. This plan of investing keeps you from investing too much when the
price of shares is high and too little when the price of shares is low.

During the Accumulation Period only, if you have at least $10,000 of Division
Accumulation Value in either the Division investing in the Fidelity VIP Money
Market Portfolio or the Neuberger & Berman AMT Limited Maturity Bond Portfolio,
you may choose to transfer a specified dollar amount each month from one of
these Divisions to other Divisions of the Variable Account. Dollar cost
averaging transfers may not be made to the Guaranteed Interest Division. The
minimum amount that you may elect to transfer each month under this option is
$100. The maximum amount that you may transfer under this option is equal to the
Division Accumulation Value in the Division from which the transfer is taken
when the election is made, divided by 12. Percentage allocations of the transfer
amount must be designated as whole number percentages; no specific dollar
designation may be made to the Divisions of the Variable Account. You may
specify a date for Dollar Cost Averaging to terminate. You may also specify a
dollar amount so that when the Division Accumulation Value in the Division from
which dollar cost averaging transfers are made reaches this dollar amount,
Dollar Cost Averaging will terminate.

The transfer date will be the same calendar day each month as the Contract Date.
If this calendar day is not a Valuation Date, the next Valuation Date will be
used. If, on any transfer date, the value in the chosen Division is equal to or
less than the amount you have elected to transfer, the entire amount will be
transferred, and this option will end.
       
You may change the transfer amount or the Divisions to which transfers are to be
made once each Contract Year, subject to the above limitations. You may cancel
this election by notifying our Customer Service Center at least seven days
before the next transfer date. Any transfer under this option is not counted
toward the limit of 12 transfers per Contract Year without an additional
transfer charge.          

Dollar Cost Averaging will end as of the Valuation Date immediately preceding
the Annuity Date.

If you elect both Dollar Cost Averaging and Automatic Rebalancing, Dollar Cost
Averaging will take place first. As of the first Valuation Date of the next
calendar quarter after Dollar Cost Averaging has terminated, Automatic
Rebalancing will begin. Dollar Cost Averaging is available without charge.
       
If you elect telephone privileges in an application or send written notice to
our Customer Service Center requesting this privilege, you may make changes to
your Dollar Cost Averaging options by telephoning our Customer Service Center.
See Telephone Privileges, page 34.         

AUTOMATIC REBALANCING

The Automatic Rebalancing feature provides a method for maintaining a balanced
approach to investing your Accumulation Value and simplifying the process of
asset allocation over time. There is no charge for this feature. Any transfers
as a result of the operation of this feature are not counted toward the limit of
12 transfers per Contract Year 

________________________________________________________________________________
Exchequer                             24
<PAGE>
 
without an additional transfer charge. If you wish to transfer among the
Divisions during the operation of the Automatic Rebalancing feature, you must
change your Automatic Rebalancing allocation instructions to achieve the
transfer.

When you apply for the Contract, or at any subsequent time during the
Accumulation Period, you may elect Automatic Rebalancing by electing this
feature on the application or notifying us in writing or by telephone, if the
proper telephone authorization form is on file with us. Automatic Rebalancing
allows you to match your Division Accumulation Value allocations over time with
the allocation percentages you have selected. As of the first Valuation Date of
each calendar quarter, we will automatically rebalance the amounts in each of
the Divisions into which you allocate Purchase Payments to match your allocation
percentages. This will rebalance any Division Accumulation Values that may be
out of line with the allocation percentages you initially indicated, which may
result, for example, from Divisions which do not perform as well as the other
Divisions in certain quarterly periods.

If you elect this feature, as of the first Valuation Date of the next calendar
quarter we will transfer amounts among the Divisions so that the ratio of your
Division Accumulation Value in each Division to your total Accumulation Value
matches your selected allocation percentage for that Division.

If you elect Automatic Rebalancing with your application, the first transfer
will occur as of the first Valuation Date of the next calendar quarter following
the end of the Free Look Period. If you elect this feature after the Contract
Date, the first transfer will be processed as of the first Valuation Date of the
next calendar quarter after we receive the notification at our Customer Service
Center and the Free Look Period has ended.

You may change the allocation percentages for  Automatic Rebalancing at any time
and your Accumulation Value will be reallocated as of the Valuation Date that we
receive your allocation instructions at our Customer Service Center. Any
reduction in your allocation to the Guaranteed Interest Division, however, will
be considered a transfer from that Division and, therefore, must comply with the
maximum transfer amount and time limitations on transfers from the Guaranteed
Interest Division, as described in Your Right to Transfer Among Divisions, page
28. We will not process a request which is in conflict with these requirements.

Automatic Rebalancing may be terminated at any time, so long as we receive
notice of the termination at least seven days prior to the first Valuation Date
of the next calendar quarter.

If you elect both Automatic Rebalancing and Dollar Cost Averaging, Dollar Cost
Averaging will take place first. As of the first Valuation Date of the next
calendar quarter after Dollar Cost Averaging has terminated, Automatic
Rebalancing will begin.
       
If you elect telephone privileges in an application or send written notice to
our Customer Service Center requesting this privilege, you may make changes to
your Automatic Rebalancing options by telephoning our Customer Service Center.
See Telephone Privileges, page 34.         

REPORTS TO OWNERS

During the Accumulation Period, we will send you a report within 31 days after
the end of each calendar quarter. This report will show the current Division
Accumulation Value in each Division, the total Accumulation Value, the Cash
Surrender Value and the Death Benefit, as of the end of the calendar quarter, as
well as activity under the Contract since the last report.

During the Annuity Period, we will send you a report within 31 days after the
end of each calendar year showing any information required by law. The reports
will include any information that may be required by the SEC or the insurance
supervisory official of the jurisdiction in which the Contract is delivered.

We will also send you copies of any shareholder reports of the Portfolios in
which the Divisions invest, as well as any other reports, notices or documents
required by law to be furnished to Owners.

GROUP OR SPONSORED ARRANGEMENTS

For certain group or sponsored arrangements, we may reduce or eliminate the
surrender charge, the length of time a surrender charge applies, the
administrative charge, the minimum initial Purchase Payment and the minimum
additional Purchase Payment requirements, as well as other fees or charges. See
CONTRACT CHARGES AND FEES, page 35. We may also increase the amount of partial
withdrawals which may be withdrawn without surrender charge. For example, group
arrangements include those in which a trustee, an employer or an association
purchase Contracts covering a group of individuals on a group basis or special
exchange programs Security Life may offer, including programs to officers,
directors and employees (and their families) of Security Life or its affiliates.
Sponsored arrangements include those in which an employer or association allows
us to offer Contracts to its employees or members on an individual basis.

________________________________________________________________________________
Exchequer                             25
<PAGE>
 
Our costs for sales, administration, and mortality generally vary with the size
and stability of the group, among other factors. We take all these factors into
account when reducing charges. To qualify for reduced charges, a group or
sponsored arrangement must meet certain requirements. We will make any
reductions according to our rules in effect when an application form for a
Contract is approved. We may change these rules from time to time. Any variation
in the surrender charge, administrative charge or other charges, fees and
privileges will reflect differences in costs or services and will not be
unfairly discriminatory.

OFFERING THE CONTRACT

ING America Equities is principal underwriter and distributor of the Contract as
well as of other contracts issued through the Variable Account and other
variable accounts of Security Life and its affiliates. ING America Equities is a
wholly owned subsidiary of Security Life. It is registered with the SEC as a
broker-dealer and is a member of the NASD. Security Life pays ING America
Equities for acting as principal underwriter under a distribution agreement. The
offering of the Contract will be continuous.

ING America Equities will enter into sales agreements with broker-dealers to
solicit for the sale of the Contract through registered representatives who are
licensed to sell securities and variable insurance products including variable
annuities. The broker-dealer involved will generally receive commissions based
on a percent of Purchase Payments made (up to a maximum of 6.0%), a percent of
Accumulation Value (up to a maximum of 0.20%), or a combination of these two.
Compensation arrangements may vary among broker-dealers.  In addition, we may
also pay override payments, expense allowances, bonuses, wholesaler fees, and
training allowances.  Certain registered representatives who meet specified
production levels may qualify, under our sales incentive programs, to receive
non-cash compensation such as expense-paid trips, educational seminars and
merchandise. The  writing registered representative will receive a percentage of
these commissions from the respective broker-dealer, depending on the practice
of that broker-dealer. These commissions will be paid to the broker-dealer by
ING America Equities and will not be charged to the Owner.


VALUES UNDER THE CONTRACT

ENHANCED GUARANTEED DEATH BENEFIT

The Death Benefit payable under the Contract provides for an Enhanced Guaranteed
Death Benefit amount which is greater than the traditional basic death benefit
payable under annuity contracts. The Enhanced Guaranteed Death Benefit is the
greatest of the following amounts as of the Valuation Date Enhanced Guaranteed
Death Benefit Proceeds are determined:

     1)   Net Purchase Payments accumulated at 4% per year (0% after attained
          Age 75 and for Contracts issued in certain states) up to a maximum of
          two times the sum of all Net Purchase Payments. Net Purchase Payments
          are Purchase Payments made less Gross Partial Withdrawals taken; or
 
     2)   The Accumulation Value; or

     3)   The Step-Up Benefit, plus Net Purchase Payments since the last step-up
          anniversary. The Step-Up Benefit at issue is the initial Purchase
          Payment.
       
As of each step-up anniversary, the current Accumulation Value is compared to
the prior determination of the Step-Up Benefit increased by Net Purchase
Payments since the last step-up anniversary. The greater of these becomes the
new Step-Up Benefit. The step-up anniversaries are every 6th Contract
Anniversary for the duration of the Contract (i.e., the 6th, 12th, 18th, 
etc.).          

The Death Benefit payable to the Beneficiary is the Enhanced Guaranteed Death
Benefit as calculated above minus taxes incurred but not deducted.

DEATH BENEFIT PROCEEDS
       
Proceeds payable to the Beneficiary upon the death of the Owner before the
Annuity Date will be the Death Benefit and will be paid according to the
provisions in Distribution-at-Death Rules, page 43. If the Owner is not an
individual, Proceeds are payable upon the death of the Annuitant.          

The Death Benefit will be determined as of the Valuation Date we receive both
due proof of death and all information needed to process the claim, including
designation of a Beneficiary and the election of a one sum payout or election
under an Annuity Option.
       
We will pay the Proceeds in one lump sum unless the Beneficiary elects an
Annuity Option within 60 days of our receipt of due proof of death but prior to
the date on which we pay the Proceeds. See CHOOSING AN ANNUITY OPTION, page 37.
If a one sum payout is elected, the Proceeds will be paid within 7 days of
determination of the amount of the Death Benefit described above. Interest will
be paid on the Proceeds from the date of determination of the Death Benefit to
the date of payout. Interest is at the rate we declare, or any          

________________________________________________________________________________
Exchequer                             26
<PAGE>
 
higher rate required by law, but not less than 3% per year. If the Proceeds are
paid under an Annuity Option, the Beneficiary becomes the Annuitant, and the
Contingent Beneficiary becomes the Contingent Annuitant. Contact our Customer
Service Center or your agent for more information.

HOW TO CLAIM PAYOUTS TO BENEFICIARY
       
Before we will make any payouts to the Beneficiary, we must receive due proof of
the death of the Owner in the form of a certified death certificate and all
information necessary to process the claim including designation of a
Beneficiary and the election of a one sum payout or election under an Annuity
Option. The Beneficiary should contact our Customer Service Center for
instructions. For information on tax matters relating to death benefit Proceeds,
see FEDERAL TAX CONSIDERATIONS, page 41.         

YOUR ACCUMULATION VALUE
       
The Accumulation Value of your Contract is the sum of the Division Accumulation
Values of all the Divisions of the Variable Account in which your Contract is
invested, plus any Division Accumulation Value of the Guaranteed Interest
Division. Your Division Accumulation Value in a Division of the Variable Account
as of any day is determined by multiplying the number of your Accumulation Units
in that Division by the Accumulation Unit Value as of that day for that
Division. We adjust your Accumulation Value as of each Valuation Date to reflect
Purchase Payments and transfers made, partial withdrawals taken, deduction of
certain charges, earned interest of the Guaranteed Interest Division, and the
investment experience of the Divisions of the Variable Account. The Accumulation
Value, less applicable taxes, is applied under the elected Annuity Option as of
the Annuity Date. See CHOOSING AN ANNUITY OPTION, page 37.

You may allocate your Accumulation Value among the Divisions available, subject
to the restrictions on the percentages and amounts allocated from a Purchase
Payment or a transfer to or from any Division, and the 18 fund limitation.     


MEASUREMENT OF INVESTMENT EXPERIENCE FOR THE DIVISIONS OF THE VARIABLE ACCOUNT

ACCUMULATION UNIT VALUE

The investment experience of a Division of the Variable Account is determined as
of each Valuation Date. We use an Accumulation Unit Value to measure the
experience of each of the Variable Account Divisions during a Valuation Period.
The Accumulation Unit Value for a Valuation Period equals the Accumulation Unit
Value for the preceding Valuation Period multiplied by the Accumulation
Experience Factor for the Valuation Period.

We determine the number of Accumulation Units related to a given transaction in
a Division of the Variable Account as of a Valuation Date by dividing the dollar
value of that transaction in that Division by that Division's Accumulation Unit
Value for that date.

For a description of the method of calculating the Accumulation Unit Value, see
the Statement of Additional Information.

HOW WE DETERMINE THE ACCUMULATION EXPERIENCE FACTOR

For each Division of the Variable Account, the Accumulation Experience Factor
reflects the investment experience of the Portfolio in which that Division
invests and the charges assessed against that Division for a Valuation Period.
The Accumulation Experience Factor is calculated as follows:

     1)   The net asset value of the Portfolio in which that Division invests as
          of the end of the current Valuation Period; plus

     2)   The amount of any dividend or capital gains distribution declared and
          reinvested in that Portfolio during the current Valuation Period;
          minus

     3)   A charge for taxes, if any.

     4)   The result of 1), 2), and 3) divided by the net asset value of that
          Portfolio as of the end of the preceding Valuation Period; minus

     5)   The daily mortality and expense risk charge for that Division for each
          day in the Valuation Period; minus

     6)   The daily asset-based administrative charge for that Division for each
          day in the Valuation Period.

NET RATE OF RETURN FOR A DIVISION OF THE VARIABLE ACCOUNT

The Net Rate of Return for a Division of the Variable Account during a Valuation
Period is the Accumulation Experience Factor for that Valuation Period minus
one.

________________________________________________________________________________
Exchequer                             27
<PAGE>
 
DIVISION ACCUMULATION VALUE OF EACH DIVISION OF THE VARIABLE ACCOUNT

The Division Accumulation Value of each Division of the Variable Account as of
the Contract Date is equal to the amount of the initial Purchase Payment
allocated to that Division.

On subsequent Valuation Dates, the amount of Division Accumulation Value of each
Division of the Variable Account is calculated as follows:

     1)   The number of Accumulation Units in that Division of the Variable
          Account as of the end of the preceding Valuation Period multiplied by
          that Division's Accumulation Unit Value for the current Valuation
          Period; plus

     2)   Any additional Purchase Payments allocated to that Division during the
          current Valuation Period; plus

     3)   Any Division Accumulation Value transferred to such Division during
          the current Valuation Period; minus

     4)   Any Division Accumulation Value transferred from such Division during
          the current Valuation Period; minus

     5)   Any excess transfer charge allocated to such Division during the
          current Valuation Period; minus

     6)   Any Gross Partial Withdrawals allocated to that Division during the
          current Valuation Period; minus

     7)   The portion of the annual administrative charge applicable to that
          Division if a Contract Anniversary occurs during the Valuation Period.

DIVISION ACCUMULATION VALUE OF THE GUARANTEED INTEREST DIVISION

The Division Accumulation Value of the Guaranteed Interest Division as of the
Contract Date is equal to the amount of the initial Purchase Payment allocated
to that Division.

On subsequent Valuation Dates, the Division Accumulation Value of the Guaranteed
Interest Division is calculated as follows:

     1)   The Division Accumulation Value of the Guaranteed Interest Division as
          of the end of the preceding Valuation Period plus earned interest
          during the Valuation Period; plus

     2)   Any additional Purchase Payments allocated to the Guaranteed Interest
          Division during the current Valuation Period; plus

     3)   Any Division Accumulation Value transferred to the Guaranteed Interest
          Division during the current Valuation Period; minus
 
     4)   Any Division Accumulation Value transferred from the Guaranteed
          Interest Division during the current Valuation Period; minus

     5)   Any excess transfer charge allocated to the Guaranteed Interest
          Division during the current Valuation Period; minus;

     6)   Any Gross Partial Withdrawals allocated to the Guaranteed Interest
          Division during the current Valuation Period; minus

     7)   The portion of the annual administrative charge applicable to the
          Guaranteed Interest Division if a Contract Anniversary occurs during
          the current Valuation Period.

YOUR RIGHT TO TRANSFER AMONG DIVISIONS

Prior to the Annuity Date, while the Contract is in effect and after the Free
Look Period, you may transfer your Accumulation Value among the Divisions of the
Variable Account and the Guaranteed Interest Division.  The minimum amount that
may be transferred from each Division is the lesser of $100 or the balance of a
Division.  Percentages must be in whole numbers. Transfers due to the operation
of Dollar Cost Averaging or Automatic Rebalancing are not included in
determining the limit on transfers without a charge. Each request to transfer
for your Contract is considered one transfer regardless of how many Divisions
are affected by the transfer. The table below summarizes the number of transfers
available and any associated charges during any Contract Year.

<TABLE>
<CAPTION>
                       Accumulation         Annuity
                          Period            Period
                          ------            -------
<S>                    <C>               <C>
Free Transfer               12                4
 
Total Number of
Transfers Permitted         Unlimited         4
</TABLE> 
 
________________________________________________________________________________
Exchequer                             28
<PAGE>
 
<TABLE> 
<S>                    <C>                    <C> 
Excess Transfer        $25 for each           Not
Charge                 Transfer in            Applicable
                       excess of 12
</TABLE>

Except for Contracts issued in certain states, we reserve the right to limit the
number of transfers per Contract Year to 12 and to limit excessive trading
activity, which can disrupt Portfolio management strategy and increase Portfolio
expenses. For example, we may refuse to accept or to place certain restrictions
on transfers made by third-party agents acting on behalf of multiple Owners or
made pursuant to market timing services when we determine, at our sole
discretion, that such transfers will be detrimental to the Portfolios and the
Owners as a whole. Such transfers may cause increased trading and transaction
costs, disruption of planned investment strategies, forced and unplanned
portfolio turnover, and lost opportunity costs, and may subject the Portfolios
to large asset swings that diminish the Portfolios' ability to provide maximum
investment return to all Owners.
       
You may utilize a maximum of 18 Divisions for investment over the lifetime of
the Contract until current administrative systems are enhanced.  The Divisions
include the Divisions of the Variable Account and the Guaranteed Interest
Division.  For example, if you have allocated or transferred funds to 17
Divisions of the Variable Account and to the Guaranteed Interest Division (or to
18 Divisions of the Variable Account), those will be the only Divisions to which
you can subsequently allocate or transfer funds.  Therefore, you may prefer to
utilize fewer Divisions in the early years of the Contract so as to leave open
the option to invest in other Divisions in the future.  An Owner who has used 18
Variable Divisions will no longer have the Guaranteed Interest Division
available for future use.

Once during the first 30 days of each Contract Year, you may transfer amounts
from the Guaranteed Interest Division. Transfer requests received within 30 days
prior to the Contract Anniversary will be deemed to occur as of the Contract
Anniversary. Transfer requests received on the Contract Anniversary or within
the following 30 days will be processed; transfer requests received at any other
time will not be processed. Transfers of your Accumulation Value into the
Guaranteed Interest Division are not limited to this 30-day period.         

The maximum transfer amount from the Guaranteed Interest Division to the
Divisions of the Variable Account in any Contract Year is the greatest of:

     1)   25% of the balance in the Guaranteed Interest Division immediately
          prior to the transfer;

     2)   $100; or

     3)   the sum of the amounts that were transferred or withdrawn from the
          Guaranteed Interest Division in the prior Contract Year. For purposes
          of calculating the maximum transfer amount from the Guaranteed
          Interest Division, all partial withdrawals (including Systematic
          Income Program partial withdrawals) and transfers from the Guaranteed
          Interest Division in a Contract Year are summed.

When a transfer involving the Divisions of the Variable Account is made, we
redeem Accumulation Units in the Divisions you are transferring from, and
purchase Accumulation Units in the Divisions you are transferring to, at their
values next computed after receipt of your request at our Customer Service
Center.
       
If you elect telephone privileges in an application or send written notice to
our Customer Service Center requesting this privilege, you may make transfers by
telephoning our Customer Service Center. See Telephone Privileges, page 34.     


PARTIAL WITHDRAWALS

Prior to the Annuity Date, while the Contract is in effect and after the Free
Look Period, you may withdraw in cash all or a part of the Cash Surrender Value
of your Contract. Partial withdrawals may be subject to a 10% tax penalty. See
Tax Consequences of Partial Withdrawals, page 31.
       
Partial withdrawals from the Divisions of the Variable Account will be made by
redeeming Accumulation Units in the affected Divisions at their values as next
computed after we receive your request at our Customer Service Center. A partial
withdrawal will result in a decrease in the Accumulation Value of this Contract.
The decrease is equal to the amount of the Gross Partial Withdrawal. A surrender
charge and a partial withdrawal transaction charge could be incurred for
withdrawals in excess of certain amounts. See Charges Deducted from the
Accumulation Value, page 35, and The Amount You May Withdraw Without a Surrender
Charge, page 31.

Certain plans or programs sold on a group or sponsored basis to employee or
professional groups may have different withdrawal privileges. See Group or
Sponsored Arrangements, page 25.         

Withholding of Federal income taxes on all distributions may be required unless
you elect not to have any such amounts withheld and properly notify Security
Life of that election. Even if you elect no withholding, special "back-up
withholding" rules may require Security Life to disregard your election if you
fail to supply Security Life with a 

________________________________________________________________________________
Exchequer                             29
<PAGE>
 
taxpayer identification number ("TIN") or social security number for
individuals, or if the Internal Revenue Service notifies Security Life that the
TIN provided by you is incorrect. In addition, withholding is required for all
payees with addresses outside the United States. Some states also impose
withholding requirements.
       
If you elect telephone privileges in an application or send written notice to
our Customer Service Center requesting this privilege, you may make demand
withdrawals by telephoning our Customer Service Center. Any telephone request
for a demand withdrawal must be for an amount less than $25,000. See Telephone
Privileges, page 34.         

There are three options available for selecting partial withdrawals: the Demand
Withdrawal Option, the Systematic Income Program and the IRA Income Program. All
three options are described below.

Partial withdrawals may be subject to a 10% tax penalty. See Tax Consequences of
Partial Withdrawals, page 31.

DEMAND WITHDRAWAL OPTION
       
The minimum amount you may withdraw under this option is $100, and the maximum
demand withdrawal amount is the Cash Surrender Value minus $500. If the amount
of the demand withdrawal you specify exceeds the maximum level, the amount of
the demand withdrawal will automatically be adjusted to leave $500 remaining as
Cash Surrender Value. See Surrendering to Receive the Cash Surrender Value, page
31.          

Unless you specify otherwise, the amount of the partial withdrawal will be taken
from each Division in the same proportion that the amount of Division
Accumulation Value in that Division bears to the Accumulation Value in all of
the Divisions immediately before the withdrawal.
       
We impose a partial withdrawal transaction charge for each demand withdrawal
after the first in any Contract Year. See Partial Withdrawal Transaction Charge,
page 35. In addition, a surrender charge could be incurred for demand
withdrawals in excess of certain amounts. See Charges Deducted from the
Accumulation Value, page 35, The Amount You May Withdraw Without a Surrender
Charge, page 31, and APPENDIX A, page 47.          

You may not withdraw from the Guaranteed Interest Division an amount that is
greater than the total demand withdrawal multiplied by the ratio of the Division
Accumulation Value in the Guaranteed Interest Division to the total Accumulation
Value immediately before the withdrawal.


SYSTEMATIC INCOME PROGRAM

You may choose to receive Systematic Income Program partial withdrawals on a
monthly or quarterly basis from the Accumulation Value. Withdrawals will be
taken from each Division of the Variable Account and the Guaranteed Interest
Division in the same proportion that the Division Accumulation Value of that
Division bears to the total Accumulation Value. The payouts under this option
may not start sooner than one month after the Contract Date.

You may select the day of the month when the withdrawals will be made. If no day
is selected, the withdrawals will be made on the same calendar day of the month
as the Contract Date. If this calendar day is not a Valuation Date, the next
Valuation Date will be used. You may select a dollar amount or a percentage
amount for your withdrawal subject to the following maximums:

Frequency      Maximum Income Payment Percentage
- ---------      ---------------------------------

Monthly        1.25% of Accumulation Value

Quarterly      3.75% of Accumulation Value

Except as described in the following sections, in no event will a payout be less
than $100.
       
If a dollar amount is selected and the amount to be systematically withdrawn
would exceed the applicable maximum percentage as of the withdrawal date, the
amount withdrawn will be reduced to equal such percentage. If the amount to be
withdrawn is then less than $100, the withdrawal will be made, the Systematic
Income Program will be canceled. See APPENDIX A, page 47.          

If a percentage is selected and the amount to be systematically withdrawn based
on that percentage would be less than $100, the amount withdrawn will be
increased to the lesser of $100 or the maximum percentage. If this amount to be
withdrawn is then less than $100, the withdrawal will be made, the Systematic
Income Program will be canceled.

During any Contract Year, if a demand withdrawal is made while the Systematic
Income Program is in effect, the remaining payouts to be made under the
Systematic Income Program for that Contract Year will be considered demand
withdrawals for purposes of calculating partial withdrawal transaction charges
and any applicable surrender charges. If a demand withdrawal is not made in the
same Contract Year, Systematic Income Program partial withdrawals will not be
assessed a surrender charge. IRA Income Program withdrawals will not be assessed
a surrender charge. However, the amount available for Systematic Income Program
partial withdrawals and IRA Income Program 

________________________________________________________________________________
Exchequer                             30
<PAGE>
 
partial withdrawals is never greater than the Cash Surrender Value.

You may change the amount or percentage of your Systematic Income Program
partial withdrawal once each Contract Year. You may cancel your election at any
time by sending notice to our Customer Service Center at least seven days prior
to the next scheduled withdrawal date.

In no event will you be allowed to withdraw more than the Cash Surrender Value.

IRA INCOME PROGRAM  --  IRA CONTRACTS ONLY
       
If you have an IRA Contract, we will provide payout of amounts required to be
distributed by the Internal Revenue Service unless the minimum distributions are
otherwise satisfied. See Taxation of Individual Retirement Annuities, page 42.
Amounts taken pursuant to the IRA Income Program are not subject to a surrender
charge.

You may either provide us with the minimum required distribution amount or we
will determine the amount that is required to be distributed from your Contract
each year based on the information you give us and various choices you make. For
information regarding the calculation and choices you must make, see the
Statement of Additional Information. The minimum dollar amount of each
distribution is $100. At any time while minimum distributions are being made, if
your Cash Surrender Value falls below $2,000, we will cancel the Contract and
send you the amount of your Cash Surrender Value. See Taxation of Individual
Retirement Annuities, page 42.         

In no event will you be allowed to withdraw more than the Cash Surrender Value.

THE AMOUNT YOU MAY WITHDRAW WITHOUT A SURRENDER CHARGE

Each Contract Year after the first, you may withdraw without a surrender charge
the greater of Earnings (as of the date of receipt of the written request) or
15% of the Accumulation Value as of the last Contract Anniversary (less any
Gross Partial Withdrawals already made during the Contract Year which are not
considered to be withdrawals of Purchase Payments) as well as Purchase Payments
held beyond the surrender charge period. Any unused portion of a partial
withdrawal amount not subject to a surrender charge is non-cumulative and does
not apply to a partial withdrawal made in subsequent Contract Years.

Demand withdrawals and any Systematic Income Program partial withdrawals which
occur in the same Contract Year as a demand withdrawal are deemed to be made in
the following order:

     1)   Any Earnings in the Contract;

     2)   Purchase Payments held for at least five full Contract Years since the
          Contract Anniversary at the end of the Contract Year in which the
          Purchase Payment was made;

     3)   The amount by which 15% of the Accumulation Value as of the last
          Contract Anniversary (less any Gross Partial Withdrawals already made
          during the Contract Year which are not considered to be withdrawals of
          Purchase Payments) exceeds the Earnings in the Contract, if any;

     4)   Any Purchase Payments remaining on a first-in, first-out basis.
       
A surrender charge applies only to the withdrawal of Purchase Payments held less
than five full Contract Years since the Contract Anniversary at the end of the
Contract Year in which the Purchase Payment was made. If a Purchase Payment is
made as of the first day of a Contract Year, a surrender charge will apply
against this Purchase Payment for six full years. See Surrender Charge, page 35.

Certain plans or programs sold on a group or sponsored basis to employee or
professional groups may have different withdrawal privileges. See Group or
Sponsored Arrangements, page 25.

For an example illustrating how we would determine the surrender charge (and the
amounts that may be withdrawn without a surrender charge) for a hypothetical
series of demand withdrawals, see APPENDIX A, page 47.         

TAX CONSEQUENCES OF PARTIAL WITHDRAWALS

CONSULT YOUR TAX ADVISER REGARDING THE TAX CONSEQUENCES ASSOCIATED WITH TAKING
PARTIAL WITHDRAWALS. A partial withdrawal made before the taxpayer reaches Age
59  1/2 may result in imposition of a tax penalty of 10% of the taxable portion
withdrawn. Please refer to FEDERAL TAX CONSIDERATIONS, page 41, for more
details.

SURRENDERING TO RECEIVE THE CASH SURRENDER VALUE

You may surrender the Contract for its Cash Surrender Value at any time prior to
the Annuity Date.

________________________________________________________________________________
Exchequer                             31
<PAGE>
 
Your Contract's Cash Surrender Value fluctuates daily with the investment
experience of the Divisions of the Variable Account in which you are invested.
We do not guarantee any minimum Cash Surrender Value for amounts invested in the
Divisions of the Variable Account. The amount allocated to the Guaranteed
Interest Division and a minimum interest rate are guaranteed for amounts
allocated to the Guaranteed Interest Division; the amount allocated to the
Guaranteed Interest Division will vary depending on any partial withdrawals,
transfers, surrenders, and charges deducted. As of any Valuation Date while the
Contract is in effect, the Cash Surrender Value is calculated as follows:
       
     1)  We take the Contract's Accumulation Value as of that date less any
         taxes incurred but not deducted (see Taxes on Purchase Payments, page
         36);          
        
     2)  We deduct any surrender charge (see Surrender Charge, page 35);     

     3)  We deduct the $30 annual administrative charge, if any, due at the end
         of the Contract Year (see Administrative Charge, page 36).
       
For an example illustrating how we determine Cash Surrender Value in certain
hypothetical situations, see APPENDIX A, page 47.         

When a Contract is surrendered, we redeem Accumulation Units in the Divisions of
the Variable Account at their value next computed after we receive at our
Customer Service Center your written request along with the Contract. All
benefits under the Contract are then terminated. We will normally pay the Cash
Surrender Value within seven days but we may delay payout as described in When
We Make Payouts on this page.

Withholding of Federal income taxes on all distributions may be required unless
you elect not to have any such amounts withheld and properly notify Security
Life of that election. Even if you elect no withholding, special "back-up
withholding" rules may require Security Life to disregard your election if you
fail to supply Security Life with a taxpayer identification number ("TIN") or
social security number for individuals, or if the Internal Revenue Service
notifies Security Life that the TIN provided by you is incorrect. In addition,
withholding is required for all payees with addresses outside the United States.
Some states also impose withholding requirements.
       
If you do not wish to receive your Cash Surrender Value in a one sum payout and
you are also the Annuitant, you may avoid a surrender charge by applying the
Accumulation Value, less any taxes incurred but not deducted, to Payout Period
Options II or III by accelerating the Annuity Date under the Contract. See
CHOOSING AN ANNUITY OPTION, page 37.         

WHEN WE MAKE PAYOUTS

Partial withdrawals or payout of Proceeds from the Divisions of the Variable
Account will usually be processed within seven days of receipt of the request in
proper form at our Customer Service Center. However, we may postpone the
processing of any such transactions for any of the following reasons:

     1)  When the New York Stock Exchange ("NYSE") is closed for trading;

     2)  When trading on the NYSE is restricted by the SEC;

     3)  When an emergency exists such that it is not reasonably practical to
         dispose of securities in the applicable Division of the Variable
         Account or to determine the value of its assets; or

     4)  When a governmental body having jurisdiction over the Variable Account
         permits such suspension by order.

Rules and regulations of the SEC are applicable and will govern as to whether
conditions described in 2), 3), or 4) exist.

We may defer for up to six months the payout of any partial withdrawal or
Proceeds from the Guaranteed Interest Division.


THE GUARANTEED INTEREST DIVISION

You may allocate all or a portion of your Purchase Payments and transfer your
Accumulation Value subject to certain restrictions to or from the Guaranteed
Interest Division, which is part of our General Account and which pays interest
at a declared rate. See Your Right to Transfer Among Divisions, page 28. The
General Account supports our non-variable insurance and annuity obligations.
Because of exemptive and exclusionary provisions, interests in the Guaranteed
Interest Division have not been registered under the Securities Act of 1933, and
neither the Guaranteed Interest Division nor the General Account has been
registered as an investment company under the Investment Company Act of 1940.
Accordingly, neither the General Account, the Guaranteed Interest Division nor
any interest therein are 

________________________________________________________________________________
Exchequer                             32
<PAGE>
 
generally subject to regulation under these Acts. As a result, the staff of the
SEC has not reviewed the disclosures which are included in this prospectus which
relate to the General Account and the Guaranteed Interest Division. These
disclosures, however, may be subject to certain provisions of the Federal
securities laws relating to the accuracy and completeness of statements made in
this prospectus. For more details regarding the General Account, see your
Contract.

You may accumulate amounts in the Guaranteed Interest Division by (i) allocating
Purchase Payments, (ii) transferring amounts from the Divisions of the Variable
Account, and (iii) earning interest on amounts you already have in the
Guaranteed Interest Division.

The amount you have in the Guaranteed Interest Division at any time is the sum
of all Purchase Payments allocated to this Division, all transfers, and earned
interest. This amount is reduced by amounts transferred out of or withdrawn from
the Guaranteed Interest Division and deductions allocated to the Guaranteed
Interest Division.

We pay a declared interest rate on all amounts that you have in the Guaranteed
Interest Division. These interest rates will never be less than the minimum
guaranteed interest rate of 3%. We may declare rates higher than the guaranteed
minimum that will apply to amounts in the Guaranteed Interest Division. Any
higher rate is guaranteed to be in effect for at least 12 months. Interest is
compounded daily at an effective annual rate that equals this declared rate. The
interest is credited as of each Valuation Date to the amount you have in the
Guaranteed Interest Division. This interest will be paid regardless of the
actual investment experience of the General Account; we bear the full amount of
the investment risk for the amount allocated to the Guaranteed Interest
Division.


OTHER INFORMATION

THE OWNER

You are the Owner. You are also the Annuitant unless another Annuitant is named
in the application. You have the rights and options described in the Contract.
You and your spouse may be joint Owners; no other joint ownership is allowed.
You (and your spouse, in the case of joint ownership) must be younger than Age
86 as of the Contract Date.
       
Subject to the applicable provisions of Distribution-at-Death Rules, page 43, if
the Owner (or a Deemed Owner as defined in Distribution-at-Death Rules, page 43)
dies prior to the Annuity Date, and:         

     1)  If the Owner's spouse is the Joint Owner, then the spouse becomes the
         new Owner and no Death Benefit is payable; or

     2)  If the Owner's spouse is the Beneficiary, then the spouse may elect to
         become the Owner (in which case there is no Death Benefit payable) by
         so electing within 60 days of the death; if there is no such election,
         the Death Benefit is payable to the Beneficiary; or

     3)  If the Owner's spouse is not the Joint Owner or the Beneficiary, then
         the Death Benefit is payable to the Beneficiary.
       
See Enhanced Guaranteed Death Benefit, page 26.         


THE ANNUITANT

The Annuitant will receive the annuity benefits of the Contract as of the
Annuity Date if the Annuitant is living and the Contract is then in force. If
the Annuitant dies before the Annuity Date and a Contingent Annuitant is named,
the Contingent Annuitant becomes the Annuitant (unless the Owner is not an
individual, in which case the Proceeds become payable). If no Contingent
Annuitant has been named, the Owner must designate a new Annuitant. If no
designation is made within 30 days of the Annuitant's death, the Owner will
become the Annuitant.
       
Upon the death of the Annuitant after the Annuity Date, any remaining designated
period payouts will be continued to any Contingent Annuitant. Upon the death of
both the Annuitant and all Contingent Annuitants, any remaining designated
period payouts will be paid to the estate of the last to die of the Annuitant
and Contingent Annuitants. Amounts may be released in one sum if the Owner's
election allows. See CHOOSING AN ANNUITY OPTION, page 37.         


THE BENEFICIARY

The Beneficiary is the person to whom we pay Proceeds upon the death of the
Owner (or of the Annuitant, if the Owner is not an individual) prior to the
Annuity Date.

The original Beneficiary and any Contingent Beneficiaries are named in the
application. Surviving Contingent Beneficiaries are paid death benefit Proceeds
only if no Beneficiary survives. If more than one Beneficiary in a class
survives, they will share the Proceeds equally, unless the Owner's designation
provides otherwise. If there is no designated Beneficiary or Contingent
Beneficiary surviving, 

________________________________________________________________________________
Exchequer                             33
<PAGE>
 
we will pay the Proceeds to the Owner's estate. The Beneficiary designation will
be on file with us. We will pay Proceeds according to the most recent
Beneficiary designation on file.

CHANGE OF OWNER, BENEFICIARY OR ANNUITANT

Prior to the Annuity Date and while the Contract is in effect after the Free
Look Period, you may transfer Ownership of the Contract (unless the Contract is
an IRA Contract) subject to our published rules at the time of the change. A new
Owner must be younger than Age 86.

You may name a new Annuitant prior to the Annuity Date. Any Annuitant or
Contingent Annuitant must be younger than Age 86 when named. An Annuitant or
Contingent Annuitant that is not an individual may not be named without our
consent. If the Owner is not an individual, the Annuitant may not be changed
without our consent.

The Owner may name a new Beneficiary unless an irrevocable Beneficiary has been
named. When an irrevocable Beneficiary has been designated, the Owner and the
irrevocable Beneficiary must act together to make any Beneficiary changes. If
the Contract is an IRA Contract and a Beneficiary change is being made, the
Owner's spouse must sign a statement agreeing to this designation.
       
To make any of these changes, you must send us written notice of the change to
our Customer Service Center. The change will take effect as of the day the
notice is signed and dated provided that the request was received at our
Customer Service Center prior to any payout. The change will not affect any
payout made or action taken by us before recording the change at our Customer
Service Center. There may be tax consequences, see FEDERAL TAX CONSIDERATIONS,
page 41.          

OTHER CONTRACT PROVISIONS

IN CASE OF ERRORS ON THE APPLICATION OR ENROLLMENT FORM

If the Age or sex given in the application is misstated, the amounts payable or
benefits provided by the Contract shall be those that the Purchase Payment would
have bought at the correct Age or sex.

PROCEDURES

We must receive any election, designation, change, assignment, or any other
change request you make in writing, except those you have chosen to request by
telephone. We may require a return of your Contract for any Contract change or
for paying Proceeds. We may require proof of Age, death, or survival of an
Annuitant or Beneficiary when such proof is relevant to the payout of a benefit,
claim, or settlement under the Contract. If your Contract has been lost, we will
require that you complete and return a Contract Replacement Form. The effective
date of any change in provisions of the Contract will be the date the request
was signed. Any change will not affect payouts made or action taken by us before
the change is recorded at our Customer Service Center.

In the event of the Owner's death prior to the Annuity Date, we should be
informed as soon as possible. Claim procedure instructions will be sent to your
Beneficiary immediately. We require a certified copy of the death certificate
and may require proof of the Owner's Age. We may require the Beneficiary and the
Owner's next of kin to sign all authorizations as part of due proof.

TELEPHONE PRIVILEGES

If you have elected this privilege in a form required by us, you may make
transfers, changes in your Dollar Cost Averaging and Automatic Rebalancing
options, or request partial withdrawals by telephoning our Customer Service
Center.

Our Customer Service Center will employ reasonable procedures to confirm that
instructions communicated by telephone are genuine. Such procedures may include,
among others, requiring some form of personal identification prior to acting
upon instructions received by telephone, providing written confirmation of such
transactions, and/or tape recording telephone instructions. Your request for
telephone privileges authorizes us to record telephone calls. If reasonable
procedures are not used in confirming instructions, we may be liable for any
losses due to unauthorized or fraudulent instructions. We reserve the right to
discontinue this privilege at any time.

ASSIGNING THE CONTRACT AS COLLATERAL
       
You may assign this Contract as collateral security upon written notice to us.
Once it is recorded with us, the rights of the Owner and Beneficiary are subject
to the assignment. It is your responsibility to make sure the assignment is
valid. There may be tax consequences for an assignment.  IRA Contracts may not
be assigned. See Assignments, page 44.         

NON-PARTICIPATING

The Contract does not participate in Security Life's surplus earnings.

________________________________________________________________________________
Exchequer                             34
<PAGE>
 
AUTHORITY TO CHANGE CONTRACT TERMS

All agreements made by us must be signed by our president or an officer and by
our secretary or assistant secretary. No other person, including an insurance
agent or broker, can change any of the Contract's terms or make any agreements
binding on us.

CONTRACT CHANGES - APPLICABLE TAX LAW

This Contract is intended to qualify as an annuity contract under the Code. To
that end, all terms and provisions of the Contract shall be interpreted to
ensure or maintain such qualification, notwithstanding any other provisions to
the contrary. Payouts and distributions under this Contract shall be made in the
time and manner necessary to maintain such qualification under the applicable
provisions of the Code in existence at the time this Contract is issued.

We reserve the right to amend this Contract, to reflect any clarifications or
changes that may be needed or are appropriate, or to conform it to any
applicable changes in the tax requirements to qualify the Contract as an
annuity. Any such changes will apply uniformly to all Contracts that are
affected. We will send you written notice of such changes.


CONTRACT CHARGES AND FEES

DEDUCTION OF CHARGES
       
We invest the entire amount of the initial and any additional Purchase Payments
in the Divisions of the Variable Account and the Guaranteed Interest Division.
We then periodically deduct certain amounts from your Accumulation Value
invested in the Divisions of the Variable Account and the Guaranteed Interest
Division. We may reduce certain charges under group or sponsored arrangements.
See Group or Sponsored Arrangements, page 25. A description of the charges we
deduct follows.           


CHARGES DEDUCTED FROM THE ACCUMULATION VALUE

SURRENDER CHARGE

The withdrawal of Purchase Payments held less than five full Contract Years
since the Contract Anniversary at the end of the Contract Year in which the
Purchase Payment was made, either by surrender or partial withdrawal, is subject
to a surrender charge. The surrender charge will not apply to partial
withdrawals made pursuant to the Systematic Income and IRA Income Programs
unless a demand withdrawal occurs while the Systematic Income Program is in
effect.  If a Purchase Payment is made as of the first day of a Contract Year, a
surrender charge will apply against this Purchase Payment for six full years.
The surrender charge that applies is calculated as follows.

Contract Anniversaries             Surrender Charge as a
    Since Purchase                 Percentage of Purchase
   Payment  was Made                 Payment Withdrawal
   -----------------                 ------------------

          0                                  7%
          1                                  6%
          2                                  5%
          3                                  4%
          4                                  3%
          5                                  2%
          6+                                 0%

Up to certain limits, partial withdrawals may be taken without a surrender
charge. See The Amount You May Withdraw Without a Surrender Charge, page 31.

Any applicable surrender charges will reduce the Division Accumulation Value of
each Division in the same proportion that the Division Accumulation Value in
each Division bears to the total Accumulation Value immediately after the
withdrawal.

Proceeds from the surrender charge may not cover the expected costs of
distributing the Contracts. Any shortfall will be recovered from Security Life's
general assets, which may include revenues from the mortality and expense risk
charge deducted from the Variable Account.

PARTIAL WITHDRAWAL TRANSACTION CHARGE

Prior to the Annuity Date and while the Contract is in effect after the Free
Look Period, you may take one demand withdrawal each Contract Year without a
partial withdrawal transaction charge. We impose a partial withdrawal
transaction charge to each additional demand withdrawal in that Contract Year,
equal to the lesser of $25 or 2% of the amount withdrawn. The partial withdrawal
transaction charge will reduce the Division Accumulation Value of each Division
in the same proportion that the Division Accumulation Value in each Division
bears to the total Accumulation Value immediately after the withdrawal. The
partial withdrawal transaction charge will not apply to withdrawals made
pursuant to the Systematic Income and IRA Income Programs unless a demand
withdrawal occurs while the Systematic Income Program is in effect. Then, the
remaining payouts to be made under the Systematic Income 

________________________________________________________________________________
Exchequer                             35
<PAGE>
 
Program for that year will be considered demand withdrawals for purposes of
calculating partial withdrawal transaction charges and surrender charges.

We do not expect that the total revenue from the partial withdrawal transaction
charge will be greater than the total expected cost of administering demand
withdrawals, on average, over the period that the Contracts are in force.

ADMINISTRATIVE CHARGE
       
The administrative charge is deducted each year during the Accumulation Period
as of the Contract Processing Date. We deduct this charge when determining the
Cash Surrender Value payable if you surrender the Contract prior to the end of a
Contract Year. The amount deducted is $30 per Contract Year if Net Purchase
Payments are less than $100,000. If Net Purchase Payments equal $100,000 or
more, the charge is zero. This charge covers a portion of our administrative
expenses. See Asset-Based Administrative Charge, page 36.         

The administrative charge is allocated to a Division in the same proportion that
the amount of Division Accumulation Value in that Division bears to the total
Accumulation Value immediately after the withdrawal. For Contracts issued in
certain states, the administrative charge is allocated only among the Divisions
of the Variable Account.

EXCESS TRANSFER CHARGE
       
We allow you 12 free transfers among Divisions per Contract Year during the
Accumulation Period. For each additional transfer, we will charge you $25 at the
time the transfer is processed. The charge will be deducted from each of the
Divisions in which you are invested in the same proportion that the amount of
Division Accumulation Value in that Division bears to the total Accumulation
Value of all the Divisions immediately after the transfer. We do not expect that
the total revenues from the excess transfer charge will be greater than the
total expected cost of administering transfers, on average, over the period that
the Contracts are in force. Any transfer(s) due to the election of Dollar Cost
Averaging, Automatic Rebalancing and/or pursuant to Changes Within The Variable
Account, page 22, will not be included in determining if the excess transfer
charge should apply.          

After the Annuity Date, only four transfers each Contract Year are allowed, and
no transfer charge will be deducted.

TAXES ON PURCHASE PAYMENTS

We make a charge for state and local taxes on Purchase Payments in certain
states, which can range from 0% to 3.5% of the Purchase Payment (5% for the
Virgin Islands). The charge depends on the Annuitant's state of residence.

Taxes on Purchase Payments, if any, are generally incurred as of the Annuity
Date, and we deduct the charge for taxes on Purchase Payments from your
Accumulation Value as of the Annuity Date. Some jurisdictions impose a tax on
Purchase Payments at the time the Purchase Payments are paid, regardless of the
Annuity Date. In those states, our current practice is to advance the payment of
your taxes on Purchase Payments and charge it against your Accumulation Value
either upon surrender of the Contract, payout of death benefit Proceeds, or upon
the Annuity Date. We reserve the right to deduct any state and local taxes on
Purchase Payments from your Accumulation Value at the time such tax is due.


CHARGES DEDUCTED FROM THE DIVISIONS

MORTALITY AND EXPENSE RISK CHARGE

We will deduct a daily charge from the assets in the Divisions of the Variable
Account to compensate Security Life for mortality and expense risks we assume
under the Contract. The daily charge during the Accumulation Period is at the
rate of 0.003753% (equivalent to an annual rate of 1.37%) on the assets in the
Divisions of the Variable Account. The daily charge during the Annuity Period is
at the rate of 0.003425% (equivalent to an annual rate of 1.25%) on the assets
in the Divisions of the Variable Account.  This charge is not deducted from the
Guaranteed Interest Division. We will realize a gain from this charge to the
extent it is not needed to provide for benefits and expenses under the Contract.

ASSET-BASED ADMINISTRATIVE CHARGE

We will deduct a daily charge from the assets in each Division of the Variable
Account to compensate Security Life for a portion of the administrative expenses
under the Contract. The daily charge is at a rate of 0.000411% (equivalent to an
annual rate of 0.15%) on the assets in each Division of the Variable Account.
This charge is not deducted from the Guaranteed Interest Division.

We do not expect that the total revenues from the administrative charges will be
greater than the total expected cost of administering the Contracts, on average,
excluding costs that are properly categorized as distribution expenses, over the
period that the Contracts are in force.

PORTFOLIO EXPENSES
       
There are fees and charges deducted from the Portfolios as described in the FEE
TABLE on page 9. Please read the          

________________________________________________________________________________
Exchequer                             36
<PAGE>
 
prospectus for the Portfolios you are considering for complete details.


CHOOSING AN ANNUITY OPTION

GENERAL PROVISIONS

SUPPLEMENTARY CONTRACT

When an Annuity Option becomes effective, your Contract will be amended to
include a Supplementary Contract which will put the Annuity Option elected into
effect. The Supplementary Contract Effective Date will be the date the Annuity
Option becomes effective. The computation of the first payout will be made as of
the Supplementary Contract Effective Date. The first payout will be paid within
10 days of this date.

ELECTION AND CHANGES OF ANNUITY DATE

The Annuity Date is the date as of which Annuity Payouts begin. It may be
elected on your application. Your Annuity Date election must follow  the second
Contract Anniversary but may not be later than the Annuitant's 85th birthday or
the tenth Contract Anniversary, whichever is later.  In certain states, the
latest Annuity Date may be limited to an earlier date.  If no Annuity Date is
elected in the application, the Annuity Date will be the first day of the month
following the Annuitant's 85th birthday or the first day of the month following
the tenth Contract Anniversary, whichever is later. However, the Annuity Date
limitations may vary according to state regulation. Please refer to your
Contract for a description of these limitations. For an IRA Contract,
distribution generally  must commence no later than April 1st of the calendar
year following the calendar year in which you attain Age 70  1/2 unless the
minimum distributions are otherwise satisfied. Consult your tax adviser. You may
change the Annuity Date by sending a written request to our Customer Service
Center at least 60 days prior to the currently elected Annuity Date of the
Contract.

ELECTION AND CHANGES OF ANNUITY OPTION

The Annuity Option is composed of both the Payout Option which specifies the
type of annuity to be paid and the Payout Period Option which determines how
long the annuity will be paid, the frequency, and the amount of the first
payout. The Owner elects the Annuity Option that applies upon annuitization. The
Owner may change that Annuity Option at any time prior to the Annuity Date. The
Beneficiary may select an Annuity Option for any payouts to be made pursuant to
Death Benefit Proceeds. Any Death Benefit Proceeds to be applied under a Payout
Option will be allocated to each of the Divisions of the Variable Account or the
Guaranteed Interest Division as instructed by the Beneficiary. The available
options are described in the Annuity Option provisions of the Contract.
       
The various methods of payout are shown below.         


PAYOUT OPTIONS

Proceeds applied as of the Annuity Date to provide an annuity under an Annuity
Option will be the Accumulation Value minus taxes incurred but not deducted. The
taxes will be taken from each of the Divisions in the same proportion that the
Division Accumulation Value in each Division bears to the Division Accumulation
Value in all Divisions immediately prior to the Annuity Date.

If no Annuity Option has been chosen upon annuitization, we will apply Proceeds
to Payout Period Option Table I, using a Benchmark Total Return of 3%, with a
designated period of 30 years. The Annuity Option will be allocated among the
Guaranteed Interest Division and the Divisions of the Variable Account in the
same proportion that the Accumulation Value was allocated prior to the Annuity
Date. For example, if all of the Accumulation Value is allocated to the
Guaranteed Interest Division, the Annuity Payout will be a Fixed Annuity Payout.

VARIABLE ANNUITY PAYOUT

A Variable Annuity Payout is an annuity with payouts which: 1) are not pre-
determined or guaranteed as to dollar amount; and 2) vary in amount with the
investment experience of the Divisions of the Variable Account in which you
invest.

As of the Annuity Date, any Division Accumulation Value invested in the
Guaranteed Interest Division will be allocated among the Divisions of the
Variable Account in the same proportion that the Division Accumulation Value of
each Division bears to the total Division Accumulation Value of all the
Divisions of the Variable Account.
       
The first Variable Annuity Payout for each Division of the Variable Account will
be the amount that the Proceeds will provide as of the close of business on the
Valuation Date immediately preceding the Supplementary Contract Effective Date
at the Benchmark Total Return elected. If you have elected to receive payouts
less frequently than monthly, the payout amount is then adjusted according to
the factors in Payouts Other Than Monthly, page 39.         

________________________________________________________________________________
Exchequer                             37
<PAGE>
 
After the first payout, Variable Annuity Payouts vary in amount with the
investment experience of the Divisions of the Variable Account. The dollar
amount of each Variable Annuity Payout after the first payout is calculated by
adding the amount due for each Division of the Variable Account.

The Owner may transfer, up to four times each Contract Year, all or a portion of
the Annuity Units in a Division of the Variable Account to another Division of
the Variable Account.

For a description of the method for determining the amount of Annuity Payouts,
the Annuity Unit Value and transfer provisions during the Annuity Period, see
the Statement of Additional Information.

FIXED ANNUITY PAYOUT
       
A Fixed Annuity Payout is an annuity with payouts which remain fixed as to
dollar amount throughout the Payout Period. As of the Annuity Date, any Division
Accumulation Value invested in the Divisions of the Variable Account will be
allocated to the Guaranteed Interest Division. The Fixed Annuity Payouts will be
that amount that the Proceeds will provide as of the Supplementary Contract
Effective Date at the Benchmark Total Return of 3%. If the Fixed Annuity Payout
is credited at an interest rate above the guaranteed minimum, the installment
dollar amount will be greater than the determined installment dollar amount for
the time period that the higher rate is declared. If you have elected to receive
payouts less frequently than monthly, the payout amount is adjusted according to
the factors in Payouts Other Than Monthly, page 39.         

For Fixed Annuity Payouts, Security Life guarantees that, after the
Supplementary Contract Effective Date, monies held under an Annuity Option will
be credited with interest at a minimum guaranteed effective rate of 3%. We may
declare that Fixed Annuity Payouts are to be credited at an interest rate above
the guaranteed minimum. We guarantee that any higher rate will be in effect for
at least 12 months.

COMBINATION ANNUITY PAYOUT

A Combination Annuity Payout is an annuity where a portion of the payout is
variable and a portion of the payout is fixed as to dollar amount throughout the
Payout Period. You can split the Proceeds among Fixed and Variable Annuity
Payouts in any proportion you choose, with the exception that a minimum of 25%
must be allocated to either option you elect as of the Supplementary Contract
Effective Date. As of the Supplementary Contract Effective Date, we will
allocate Accumulation Value between the Guaranteed Interest Division and the
Divisions of the Variable Account to meet the proportions selected.

The potential benefit of splitting the Proceeds between a Fixed and a Variable
Annuity Payout is that you will have a portion of your Annuity Payout fixed and
guaranteed and a portion which may increase over time, helping to offset
inflation. Of course, the payouts attributable to the Variable Annuity Payout
could decrease and are not guaranteed, since their value is determined by the
investment experience of the Divisions of the Variable Account you select. Once
you elect your Combination Annuity Payout, you may subsequently increase your
allocation to a Fixed Annuity Payout, but you may not increase your allocation
to the Variable Annuity Payout.

FREQUENCY AND AMOUNT OF ANNUITY PAYOUTS

Annuity Payouts will be made to the Annuitant based on the Annuity Option and
frequency elected. They may be made monthly, quarterly, semiannually or
annually. If we do not receive written notice from you, the Annuity Payouts will
be made monthly. There may be certain restrictions on minimum payouts that we
will allow. We may require that a one sum payout be made if the Proceeds to be
applied are less than $2,000 or, if the payouts to the Annuitant are ever less
than $20, we may change the frequency of payouts to result in payouts of at
least that amount or require a one sum payout.

PAYOUT PERIOD OPTIONS

Under each Payout Option, the Payout Period is elected from one of the following
options:

OPTION I. Payouts for a Designated Period. Payouts will be made in 1, 2, 4, or
       12 installments per year as elected for a designated period, which may be
       5 to 30 years. If a Fixed Annuity Payout is elected, the installment
       dollar amounts will be equal except for any excess interest as described
       in Fixed Annuity Payout, page 41. If a Variable Annuity Payout is
       elected, the number of Annuity Units of each installment will be equal,
       but the dollar amounts of each installment will vary based on the Annuity
       Unit Values of the Divisions chosen. If the Annuitant dies before the end
       of the designated period, payouts will be continued to the Contingent
       Annuitant, if one has been named, until the end of the designated period.
       The amount of each payout will depend upon the designated period elected
       and, if a Variable Annuity Payout is elected, the investment experience
       of the Divisions of the Variable Account selected. The amount of the
       first monthly payout for each $1,000 of Accumulation Value applied is
       shown in Payout Option Table I in the Contract.

________________________________________________________________________________
Exchequer                              38
<PAGE>
 
OPTION II. Life Income With Payouts for a Designated Period. Payouts will be
       made in 1, 2, 4, or 12 installments per year throughout the Annuitant's
       lifetime or, if longer, for a period of 5, 10, 15, or 20 years as
       elected. If a Fixed Annuity Payout is elected, the installment dollar
       amounts will be equal except for any excess interest as described in
       Fixed Annuity Payout, page 34. If a Variable Annuity Payout is elected,
       the number of Annuity Units of each installment will be equal, but the
       dollar amounts of each installment will vary based on the Annuity Unit
       Values of the Divisions chosen. If the Annuitant dies before the end of
       the designated period, payouts will be continued to the Contingent
       Annuitant, if one has been named, until the end of the designated period.
       The amount of each payout will depend upon the Annuitant's sex (unless
       otherwise prohibited by state law), Age at the time the first payout is
       due, the designated period elected and, if a Variable Annuity Payout is
       elected, the investment experience of the Divisions of the Variable
       Account selected. The amount of the first monthly payout for each $1,000
       of Accumulation Value applied is shown in Payout Option Table II in the
       Contract. This option is not available for Ages not shown in these
       Tables.

OPTION III. Joint and Last Survivor. Payouts will be made in 1, 2, 4, or 12
       installments per year while both Annuitants are living. Upon the death of
       one Annuitant, the Survivor's Annuity Payout will be paid throughout the
       lifetime of the Surviving Annuitant.
       
If a Fixed Annuity Payout is elected, the installment dollar amount will be
equal while both Annuitants are living and, upon the death of one Annuitant,
will be reduced to 2/3 of the installment dollar amount while both Annuitants
were living, excluding any excess interest as described in Fixed Annuity Payout,
page 38.         

If a Variable Annuity Payout is elected, the number of Annuity Units applied to
each installment will be level while both Annuitants are living and, upon the
death of one Annuitant, will be reduced to 2/3 of the number of Annuity Units
applied to each installment while both Annuitants were living. The dollar
amounts of each installment will vary based on the Annuity Unit Values of the
Divisions chosen.

The amount of each payout will depend upon the Age and sex (unless otherwise
prohibited by state law) of each Annuitant at the time the first payout is due
and, if a Variable Annuity Payout is elected, the investment experience of the
Divisions of the Variable Account selected.

A description of how the first monthly installment for Payout Period Option III
is calculated is provided in your Contract.

OPTION IV. Other. Payouts will be made in any other manner as agreed upon in
       writing between you or the Beneficiary and us.

PAYOUTS OTHER THAN MONTHLY

The Payout Option Tables in your Contract show the first monthly installments
for Payout Period Options I and II. To arrive at the first annual, semiannual or
quarterly payouts, multiply the appropriate figures by 11.839, 5.963 or 2.993 if
the Benchmark Total Return is 3% and by 11.736, 5.939 or 2.988 if the Benchmark
Total Return is 5%, respectively. Factors for other designated periods or for
other options that may be provided by mutual agreement will be provided upon
reasonable request.

COMMUTING PROVISIONS

The Annuitant may commute remaining designated period installments under Payout
Period Option I. The Contingent Annuitant may commute remaining designated
period installments after the death of the Annuitant under Payout Period Options
I or II. If no Contingent Annuitant is named, any remaining designated period
installments may be commuted by the estate. Any computation shall be at the
appropriate Benchmark Total Return rate.

REGULATORY INFORMATION

VOTING PRIVILEGES
       
We invest the assets in the Divisions of the Variable Account in shares of the
corresponding Portfolios. See The Portfolios, page 19. Security Life is the
legal owner of the shares held in the Variable Account and, as such, has the
right to vote on certain matters. Among other things, we may vote on any matters
described in the Fund's current prospectus or requiring a vote by shareholders
under the 1940 Act.         

Even though we own the shares, to the extent required by the interpretations of
the SEC, we give you the opportunity to tell us how to vote the number of shares
that are attributable to your Contract. We will vote those shares at meetings of
Portfolio shareholders according to your instructions. We will also vote any
Portfolio shares that are not attributable to the Contracts and shares for which
instructions from Owners were not received in the same proportion that Owners
vote. If the Federal securities laws or regulations or interpretations of them
change so that we are permitted to vote shares of a Portfolio in our own right
or to restrict Owner voting, we reserve the right to do so.

________________________________________________________________________________
Exchequer                              39
<PAGE>
 
You may participate in voting only on matters affecting the Portfolios in which
your assets have been invested. We determine the number of Portfolio shares in
each Division that are attributable to your Contract by dividing the amount of
your Division Accumulation Value allocated to that Division by the net asset
value of one share of the corresponding Portfolio. The number of shares as to
which you may give instructions will be determined as of the record date set by
the Portfolio's Board for the Portfolio's shareholders meeting. We count
fractional shares. If you have a voting interest, we will send you proxy
material and a form for giving us voting instructions.

All Portfolio shares are entitled to one vote. The votes of all Portfolios are
cast together on an aggregate basis, except on matters where the interests of
the Portfolios differ. In such cases, voting is on a portfolio-by-portfolio
basis. In these cases, the approval of the shareholders in one Portfolio is not
needed in order to make a decision in another Portfolio. Examples of matters
that would require a portfolio-by-portfolio vote are changes in the fundamental
investment policy of a particular Portfolio or approval of an investment
advisory agreement. Shareholders in a Portfolio not affected by a particular
matter generally would not be entitled to vote on it.

The Boards of the Portfolios and Security Life and any other insurance companies
participating in the Portfolios are required to monitor events to identify any
material conflicts that may arise from the use of the Portfolios for variable
life and variable annuity separate accounts. Conflict might arise as a result of
changes in state insurance law or Federal income tax law, changes in investment
management of any Portfolio, or differences in voting instructions given by
owners of variable life insurance policies and variable annuity contracts.
Shares of these Portfolios may also be sold to certain pension and retirement
plans qualifying under Section 401 of the Code and plans that include cash or
deferred arrangements under Section 401(k) of the Code. As a result, there is a
possibility that a material conflict may arise between the interests of owners
generally, or certain classes of owners, and such retirement plans or
participants in such retirement plans. If there is a material conflict, Security
Life will have an obligation to determine what action should be taken, probably
including the removal of the affected Portfolios from eligibility for investment
by the Variable Account. Security Life will consider taking other action to
protect Owners. However, there could be unavoidable delays or interruptions of
operations of the Variable Account that Security Life may be unable to remedy.

In certain cases, when required by state insurance regulatory authorities, we
may disregard instructions relating to changes in the Portfolio's adviser or the
investment policies of the Portfolios. In the event we do disregard voting
instructions, we will include a summary of our actions and give our reasons in
the next semiannual report to Owners.
       
Under the 1940 Act, certain actions affecting the Variable Account (such as some
of those described under Changes Within The Variable Account, page 22) may
require Owner approval. In that case, you will be entitled to one vote for every
$100 of Division Accumulation Value you have in the Divisions of the Variable
Account. We will cast votes attributable to amounts in the Divisions of the
Variable Account not attributable to Contracts in the same proportion as votes
cast by Owners.         

STATE REGULATION

We are regulated and supervised by the Division of Insurance of the Department
of Regulatory Agencies of the State of Colorado, which periodically examines our
financial condition and operations. We are also subject to the insurance laws
and regulations of all jurisdictions in which we do business. The Contract has
been approved by the Division of Insurance of the Department of Regulatory
Agencies of the State of Colorado and by the Insurance Departments of other
jurisdictions. We are required to submit annual statements of our operations,
including financial statements, to the Insurance Departments of the various
jurisdictions in which we do business to determine solvency and compliance with
state insurance laws and regulations.

LEGAL PROCEEDINGS

Security Life, as an insurance company, is ordinarily involved in litigation. We
do not believe that any current litigation is material to Security Life's
ability to meet its obligations under the Contract or to the Variable Account,
and we do not expect to incur significant losses from such actions.  ING America
Equities, the principal underwriter and distributor of the Contact, is not
engaged in any litigation of any material nature.

LEGAL MATTERS
       
The legality of the Contract described in this prospectus has been passed upon
by the General Counsel of Security Life and Mayer, Brown & Platt.         

EXPERTS

The consolidated financial statements and schedules of Security Life of Denver
Insurance Company and Subsidiaries

________________________________________________________________________________
Exchequer                              40
<PAGE>
 
at December 31, 1996 and 1995, and for each of the three years in the period
ended December 31, 1996, and the financial statements of the Separate Account at
December 31, 1996, and for each of the two years in the period ended December
31, 1996, appearing in the Statement of Additional Information have been audited
by Ernst & Young LLP, independent auditors, as set forth in their reports
thereon appearing in the Statement of Additional Information and in the
Registration Statement, and are included in reliance upon such reports given
upon the authority of such firm as experts in accounting and auditing.

FEDERAL TAX CONSIDERATIONS

INTRODUCTION

The ultimate effect of Federal income taxes on the amounts paid for the
Contract, on the investment return on assets held under a Contract, on Annuity
Payouts and on the economic benefits to the Owner, Annuitant or Beneficiary
depends upon the terms of the Contract, upon Security Life's tax status and upon
the tax status of the parties concerned.

The following discussion is general in nature and is not intended as tax advice.
Each party concerned should consult a competent tax adviser. The discussion
below is based upon Security Life's understanding of the Federal income tax laws
as they are currently interpreted and does not include state or local tax
issues. No representation is made regarding the likelihood of continuation of
the Federal income tax laws, the Treasury Regulations, or the current
interpretations by the Internal Revenue Service. For a discussion of Federal
income taxes as they relate to the Portfolios, please see the accompanying
prospectuses for the Portfolios that you are considering.

SECURITY LIFE TAX STATUS

Security Life is taxed as a life insurance company under Part I of Subchapter L
of the Code. Since the Variable Account is not a separate entity from Security
Life and its operations form a part of Security Life, it will not be taxed
separately as a "regulated investment company" under Subchapter M of the Code.
Investment income and realized capital gains on the assets of the Variable
Account are reinvested and taken into account in determining the Contract's
Accumulation Value. Under existing Federal income tax laws, the Variable
Account's investment income, including realized net capital gains, is not taxed
to Security Life. Security Life reserves the right to make a deduction for taxes
should they be imposed with respect to such items in the future.

TAXATION OF ANNUITIES
       
Section 72 of the Code governs taxation of annuities. In general, the Owner
(holder) of an annuity Contract will not be taxed on increases in value under
the Contract until some form of distribution occurs. (For purposes of this rule,
the amount of any indebtedness that is secured by a pledge or assignment of a
Contract is treated as a payout received on account of a partial withdrawal from
the Contract.) Under certain circumstances, however, the amount of any increase
in the value of a Contract may be subject to current Federal income tax. See
Contracts Owned by Non-Natural Persons, page 44, and Diversification Standards,
page 44.          

1. WITHDRAWALS PRIOR TO THE ANNUITY
COMMENCEMENT DATE.

Section 72 of the Code provides, in effect, that the Proceeds from a surrender
of the Contract or a partial withdrawal from the Contract prior to the Annuity
Date will be treated as taxable income to the extent that the amount held under
the Contract immediately prior to the distribution exceeds the "investment in
the Contract." The "investment in the Contract" is defined in the Code as that
portion, if any, of Purchase Payments by or on behalf of a taxpayer under the
Contract which was not excluded from the taxpayer's gross income at the time of
such payout less any amounts previously received under the Contract which were
excluded from the taxpayer's gross income at the time of their receipt. For
these purposes, "investment in the Contract" is not affected by the Owner's or
Annuitant's death. That is, the investment in the Contract remains the amount of
any Purchase Payments made which were not excluded from gross income. The
taxable portion of any distribution received prior to the Annuity Date will be
subject to tax at ordinary income tax rates. For purposes of this rule, a pledge
or assignment of a Contract is treated as a payout received on account of a
partial withdrawal of a Contract.

2. ANNUITY PAYOUTS AFTER THE ANNUITY DATE.

Upon receipt of the Proceeds of a surrender of the Contract after the Annuity
Date, the recipient is taxed to the extent the Proceeds exceed the investment in
the Contract. Upon receipt of an Annuity Payout under the Contract, the
recipient will be taxed on a portion of each payout received if the value of the
Contract exceeds the investment in the Contract. The taxable portion of a payout
received after the Annuity Date will be subject to tax at ordinary income tax
rates.

For Fixed Annuity Payouts, the taxable portion of each payout is determined by
using a formula known as the "exclusion ratio," which establishes the ratio that
the investment in the Contract bears to the total expected amount of Annuity

________________________________________________________________________________
Exchequer                              41
<PAGE>
 
Payouts for the term of the Contract. That ratio is then applied to each payout
to determine the non-taxable portion of the payout. The remaining portion of
each payout is taxed at ordinary income rates. For Variable Annuity Payouts, in
general, the taxable portion is determined by a formula which establishes a
specific dollar amount of each payout that is not taxed. The dollar amount is
determined by dividing the investment in the Contract by the total number of
expected periodic payouts. The remaining portion of each payout is taxed at
ordinary income rates. For Contracts with Annuity Dates after December 31, 1986,
once the excludable portion of Annuity Payouts to date equals the investment in
the Contract, the balance of the Annuity Payouts will be fully taxable.
Withholding of Federal income taxes on all distributions may be required unless
the recipient elects not to have any amounts withheld and properly notifies
Security Life of that election.

3. PENALTY TAX ON CERTAIN WITHDRAWALS OR
DISTRIBUTIONS.

With respect to amounts withdrawn or distributed before the taxpayer reaches Age
59 1/2, a penalty tax is imposed equal to 10% of the taxable portion of amounts
withdrawn or distributed. This penalty is 25% for withdrawals from SIMPLE
Contracts within the first two years of participation. However, the penalty tax
will not apply to withdrawals:

     1)  made on or after the death of the Owner or, where the Owner is not an
         individual, the death of the "primary Annuitant." The primary Annuitant
         is defined as the individual the events in whose life are of primary
         importance in affecting the timing and amount of the payout under the
         Contract;

     2)  attributable to the taxpayer's becoming totally disabled within the
         meaning of Code Section 72(m)(7);

     3)  which are part of a series of substantially equal periodic payouts made
         at least annually for the life (or life expectancy) of the taxpayer, or
         the joint lives (or joint life expectancies) of the taxpayer and his
         Beneficiary;

     4)  allocable to investment in the Contract prior to August 14, 1982;

     5)  under a qualified funding asset (as defined in Code Section 130(d));

     6)  under an immediate annuity Contract, or

     7)  on Contracts which are purchased by an employer on termination of
         certain types of qualified plans and which are held by the employer
         until the employee separates from service.

Other tax penalties may apply to certain distributions as well as to certain
contributions and other transactions under a qualified plan.

If the penalty tax does not apply to a withdrawal as a result of the application
of item 3) above, and the series of payouts are subsequently modified (other
than by reason of death or disability), the tax for the year when the
modification occurs will be increased by an amount (as determined by the
regulations) equal to the tax that would have been imposed but for item 3)
above, plus interest for the deferral period, if the modification takes place
(a) before the close of the period which is five years from the date of the
first payout and after the taxpayer attains Age 59 1/2, or (b) before the
taxpayer reaches Age 59 1/2.

TAXATION OF INDIVIDUAL RETIREMENT
ANNUITIES

Code Section 408 permits individuals or their employers to contribute to an
individual retirement program known as an IRA. In addition, distributions from
certain other types of qualified plans may be placed into an IRA on a tax
deferred basis. IRAs are subject to limitations on the amount which may be
contributed and the time when distributions may commence. Tax penalties may
apply to contributions in excess of specified limits, loans or assignments,
distributions in excess of a specified amount annually or that do not meet
specified requirements, and in certain other circumstances.

Under the Code, contributions to an Individual IRA contract may not exceed
$2,000 in any year. For married individuals filing joint returns, each spouse
may establish an IRA Contract and contribute up to $2,000 per year ($4,000 total
even if one spouse doesn't work), provided that the combined contributions do
not exceed the total combined compensation of both spouses.  Employer
contributions to a SEP cannot exceed the lesser of $30,000 or 15% of an
employee's compensation.  Under a SARSEP established prior to January 1, 1997,
salary reduction contributions are permitted up to a maximum of $7,000, indexed
for inflation.  A SARSEP may not be established after January 1, 1997.  Under a
SIMPLE plan, employees may elect to make salary reduction contributions up to a
maximum of $6,000 per year, indexed for inflation, and, in addition, the
employer must make either dollar-for-dollar matching contributions up to 3% of
each contributing employee's compensation or 2% of compensation for every
employee earning at least $5,000 per year.

________________________________________________________________________________
Exchequer                              42
<PAGE>
 
Under the Code, distributions from IRAs generally must begin no later than April
1st of the calendar year following the calendar year in which the Owner attains
Age 70 1/2. If the required minimum distribution is not withdrawn, there may be
a penalty tax in an amount equal to 50% of the difference between the amount
required to be withdrawn and the amount actually withdrawn. See the Statement of
Additional Information for a discussion of the various special rules concerning
the minimum distribution requirements.

Under amendments to the Code which became effective in 1993, distributions from
a qualified plan (other than non-taxable distributions representing a return of
capital, distributions meeting the minimum distribution requirement,
distributions for the life or life expectancy of the recipient(s) or
distributions that are made over a period of more than 10 years) are eligible
for tax-free rollover within 60 days of the date of distribution, but are also
subject to Federal income tax withholding at a 20% rate unless paid directly to
another qualified plan. If the recipient is unable to take full advantage of the
tax-free rollover provisions, there may be taxable income, and the imposition of
a 10% penalty tax (25% in the case of distributions from SIMPLE  plans) if the
recipient is under Age 59 1/2.

Security Life provides the Owner with the IRA Disclosure Statement attached to
the Prospectus as Appendix C.  It is important that you consult your tax adviser
before purchasing any type of IRA.

DISTRIBUTION-AT-DEATH RULES

The following required distribution rules shall apply if and to the extent
required under Section 72(s) of the Internal Revenue Code:

     1)  Subject to the alternative election or spouse beneficiary provisions in
         subsection (2) or (3) below,

         a) If any Owner dies on or after the annuity starting date and before
            the entire interest in this Contract has been distributed, the
            remaining portion of such interest shall be distributed at least as
            rapidly as under the method of distribution being used as of the
            date of such death;

         b) If any Owner dies before the annuity starting date, the entire
            interest in this Contract will be distributed within 5 years after
            such death; and
 
         c) If any Owner is not an individual, then for purposes of this
            subsection (1), the primary Annuitant under this Contract shall be
            treated as the Owner (the "Deemed Owner"), and any change in the
            primary Annuitant shall be treated as the death of the Owner. The
            primary Annuitant is the individual, the events in the life of whom
            are of primary importance in affecting the timing or amount of the
            payout under the Contract.

     2)  If any portion of the interest of an Owner (or a Deemed Owner) in
         subsection (1) is payable to or for the benefit of a designated
         beneficiary, and such beneficiary elects within 60 days of receipt of
         due proof of death to have such portion distributed in an Annuity
         Option over a period that: A) does not extend beyond such beneficiary's
         life or life expectancy and B) starts within 1 year after such death (a
         "Qualifying Distribution Period"); then for purposes of satisfying the
         requirements of subsection (1), such portion shall be treated as
         distributed entirely on the date such periodic distributions begin.
         Such beneficiary may elect any Payout Period Option for a Qualifying
         Distribution Period, subject to any restrictions imposed by any
         regulations under Section 72(s) of the Internal Revenue Code.

     3)  If any portion of the interest of an Owner (or a Deemed Owner)
         described in subsection (1) is payable to or for the benefit of such
         Owner's spouse, or is co-owned by such spouse, then such spouse shall
         be treated as the Owner of such portion for purposes of the
         requirements of subsection (1).

Our Contract complies with these rules. See the Required Distribution section of
your Contract.

TAXATION OF DEATH BENEFIT PROCEEDS

Amounts may be distributed from a non-qualified Contract because of the death of
the Owner. Generally, such amounts are includable in the income of the recipient
as follows: (a) if distributed in a lump sum, they are taxed in the same manner
as a full surrender of the Contract, as described above, or (b) if distributed
under an Annuity Option, they are taxed in the same manner as Annuity Payouts,
as described above.

________________________________________________________________________________
Exchequer                              43
<PAGE>
 
CONTRACTS OWNED BY NON-NATURAL PERSONS

For contributions to Contracts where the Contract is held by a non-natural
person (for example, a corporation) the income on that Contract (generally the
increase in the Cash Surrender Value less the Purchase Payments) is includable
in taxable income each year. The rule does not apply where the non-natural
person is the nominal Owner of a Contract and the Beneficiary is a natural
person. The rule also does not apply where the Contract is acquired by the
estate of a decedent, where the Contract is an IRA Contract, where the Contract
is a qualified funding asset for structured settlements or where the Contract is
purchased on behalf of an employee upon termination of a qualified plan.

If the Contract is held by a trust, contact your tax adviser for the tax
effects.

SECTION 1035 EXCHANGES

Section 1035 of the Code generally provides that no gain or loss shall be
recognized on the exchange of an annuity Contract for another. If the exchanged
contract was issued prior to August 14, 1982, the new Contract retains some of
the exchanged contract's tax attributes. The pre-August 14, 1982, cost recovery
rules will continue to apply to distributions characterized as amounts not
received as an annuity with respect to such distributions allocable to
investments made before August 14, 1982. Under the cost recovery rule, such
amounts are received tax-free until the taxpayer has received amounts equal to
the pre-August 14, 1982, investments. Amounts allocable to post-August 13, 1982,
investments are subject to the interest first rule. In contrast, a new Contract
issued in exchange for a contract issued before January 18, 1985, does not
retain the exchanged contract's grandfathering for purposes of the penalty and
distribution at death rules. Special rules and procedures apply to Section 1035
transactions. Prospective Owners wishing to take advantage of Section 1035
should consult their tax advisers.

ASSIGNMENTS

A transfer of Ownership, a collateral assignment or the designation of an
Annuitant or other Beneficiary who is not also the Owner may result in tax
consequences to the Owner, Annuitant or Beneficiary that are not discussed
herein. An Owner contemplating such a transfer or assignment of a Contract
should contact a competent tax adviser with respect to the potential tax effects
of such a transaction.

IRA Contracts may not be transferred or assigned.

MULTIPLE CONTRACTS RULE

The Technical and Miscellaneous Revenue Act of 1988 (the "1988 Act") provides
that, for Contracts entered into on or after October 21, 1988, for purposes of
determining the amount of any distribution under Section 72(e) (amounts not
received as annuities) that is includable in gross income, all non-qualified
deferred annuity contracts issued by the same (or an affiliated) insurer to the
same Owner during any calendar year are to be aggregated and treated as one
contract. Thus, any amount received under any such contract prior to the
contract's annuity starting date, such as a partial withdrawal, dividend, or
loan, will be taxable (and possibly subject to the 10% penalty tax) to the
extent of the combined income in all such contracts. The Treasury Department has
specific authority to issue regulations that prevent the avoidance of Section
72(e) income through the serial purchase of annuity contracts or otherwise. In
addition, there may be other situations in which the Treasury Department may
conclude that it would be appropriate to aggregate two or more contracts
purchased by the same Owner. Accordingly, an Owner should consult a competent
tax adviser before purchasing more than one annuity contract.

DIVERSIFICATION STANDARDS

To comply with the diversification regulations ("Regulations") issued under Code
Section 817(h), the Divisions will be required to diversify their investments.
The Regulations generally require that on the last day of each quarter of a
calendar year:

     1)  no more than 55% of the value of each Division is represented by any
         one investment;

     2)  no more than 70% is represented by any two investments;

     3)  no more than 80% is represented by any three investments; and

     4)  no more than 90% is represented by any four investments.

With respect to each Division, a "look-through" rule applies which suggests that
each Division of the Variable Account will be tested for compliance with the
percentage limitations by looking through to the assets of the Portfolio in
which that Division invests. All securities of the same issuer are treated as
one investment. As a result of the 1988 Act, each government
agency or instrumentality will be treated as a separate issuer for the purposes
of these limitations.

________________________________________________________________________________
Exchequer                              44
<PAGE>
 
In connection with the issuance of the temporary diversification regulations in
1986, the Treasury Department announced that such regulations did not provide
guidance concerning the extent to which owners may direct their investments to
particular divisions of a separate account without being considered the owners
of the assets of the account. It is possible that regulations or revenue rulings
may be issued in this area at some time in the future. It is not clear at this
time what these regulations or rulings would provide. It is possible that if
such regulations or rulings are issued, the Contract may need to be modified in
order to remain in compliance. For these reasons, Security Life reserves the
right to modify the Contract, as necessary, to prevent the Owner from being
considered the Owner of the assets of the Variable Account.

The Portfolios in which the Variable Account invests have provided certain
assurances that they will meet the applicable diversification standards.
However, in the case of a master feeder arrangement, we note that the Internal
Revenue Service had not previously ruled that the "look-through" rule referenced
above may be applied to both the feeder fund and the master fund in order to
meet the diversification requirements of Code Section 817(h). Thus, in
connection with the conversion of the Neuberger & Berman Advisers Management
Trust into a master feeder structure effective May 1, 1995, (see "Facts about
Security Life and the Variable Account -- The Portfolios") Neuberger & Berman
Management Incorporated advised Security Life that it applied for a private
letter ruling from the Internal Revenue Service authorizing such a multiple
look-through. On June 29, 1995, the Internal Revenue Service issued a favorable
private letter ruling regarding the applicability of the "look-through"
provisions of Internal Revenue Code Section 817(h) to the master feeder
structure.

________________________________________________________________________________
Exchequer                              45
<PAGE>
 
TABLE OF CONTENTS OF STATEMENT OF ADDITIONAL
INFORMATION

<TABLE> 
<S>                                                                                      <C>
SECURITY LIFE                                                                            2
                                                                                          
THE ADMINISTRATOR                                                                        2
                                                                                          
PERFORMANCE INFORMATION                                                                  2
                                                                                          
SEC Yield for the Division Investing in the Fidelity VIP Money Market Portfolio          2
SEC Standard Average Annual Total Return for Non-Money Market Divisions                  3
Accumulation unit Value                                                                  3
Determination of Annuity Payouts                                                         4
                                                                                          
IRA INCOME PROGRAM                                                                       6
                                                                                          
OTHER INFORMATION                                                                        6
                                                                                          
FINANCIAL STATEMENTS                                                                     7 
</TABLE>

________________________________________________________________________________
Exchequer                              46
<PAGE>
 
APPENDIX A

EXAMPLE 1:  HYPOTHETICAL ILLUSTRATION OF SYSTEMATIC INCOME PROGRAM WITHDRAWALS

The following example illustrates how Systematic Income Program partial
withdrawals would work if you elected a monthly withdrawal program with the
maximum monthly income payment percentage of 1.25% of Accumulation Value, based
on hypothetical Accumulation Values as shown:

<TABLE>
<CAPTION>
                                                    Accumulation Value                  Systematic Income
                  Month                           At Time of Withdrawal             Program Withdrawal Amount
                  -----                           ---------------------             -------------------------
                  <S>                             <C>                               <C>
                    1                                   $8,500.00                             $106.25
                    2                                   $8,425.00                             $105.31
                    3                                   $8,700.00                             $108.75
                    4                                   $8,150.00                             $101.87
                    5                                   $7,900.00                             $ 98.75
</TABLE>

Because the fifth monthly Systematic Income Program withdrawal amount would be
less than $100 (and is based on the maximum monthly percentage of 1.25%), the
Systematic Income Program would be canceled after this withdrawal, and no
withdrawal would be made for the sixth and subsequent months.

For additional information about the Systematic Income Program, see Systematic
Income Program, page 30.

EXAMPLE 2:  HYPOTHETICAL ILLUSTRATION OF A SERIES OF DEMAND WITHDRAWALS

The following example illustrates how we would determine the surrender charge
(and the amounts that could be withdrawn without a surrender charge) and the
partial withdrawal transaction charge for a hypothetical series of three demand
withdrawals made in the third Contract Year.

For example, assume that:

     1)  An Owner has made an initial Purchase Payment of $30,000 to a Contract;

     2)  The Owner has not subsequently made any additional Purchase Payments to
         the Contract;

     3)  The Owner has not taken any partial withdrawals during the first two
         Contract Years; and

     4)  The Accumulation Value of the Contract as of the second Contract
         Anniversary is $34,000.

The surrender and partial withdrawal transaction charges associated with each of
the following three hypothetical demand withdrawals would therefore be as
follows:

________________________________________________________________________________
Exchequer                              47
<PAGE>
 
<TABLE>
<CAPTION>
                                                            First Gross        Second Gross       Third Gross
                                                            Demand Withdrawal  Demand Withdrawal  Demand Withdrawal
                                                            -----------------  -----------------  -----------------
<S>                                                         <C>                <C>                <C>
1)  Hypothetical Accumulation Value Before Demand           $ 34,200           $ 33,000 /1/       $  29,400 /2/
    Withdrawal

2)  15% Of The Accumulation Value As Of The Last            $  5,100           $  3,100 /3/       $       0 /4/
    Contract Anniversary (Less Any Gross Partial
    Withdrawals Already Made During The Contract
    Year That Are Not Considered To Be Withdrawals
    Of Purchase Payments)

3)  Amount Of Accumulation Value Attributable To            $  4,200 /5/       $  3,000 /6/       $     400 /7/
    Earnings

4)  Gross Demand Withdrawal Requested /8/                   $  2,000           $  4,000           $   3,000

5)  Amount Withdrawn Attributable To Any                    $  2,000           $  3,000           $     400
    Earnings In The Contract

6)  Amount Withdrawn Attributable To Purchase               $      0           $      0           $       0
    Payments Held For At Least Five Full Contract
    Years Since The Contract Anniversary At The End
    Of The Contract Year In Which The Purchase
    Payment Was Made

7)  Amount Withdrawn Attributable To The Amount             $      0           $    100           $       0
    By Which 2) Exceeds 3)

8)  Amount Withdrawn Attributable To Any                    $      0           $    900           $       0
    Purchase Payments Remaining On A First-In,
    First-Out Basis

9)  Surrender Charge [8) Multiplied By 5%, The              $      0           $     45           $     130
    Applicable Surrender Charge Percentage For
    Surrenders Of Purchase Payments Made During
    The Contract Year.]

10) Partial Withdrawal Transaction Charge                   $      0           $     25           $      25

11) Amount Of Net Demand Withdrawal [4) Minus 9)            $  2,000           $  3,930           $   2,845
    Minus 10)
</TABLE>
       
For more information, see Demand Withdrawal Option, page 30, and The Amount You
May Withdraw Without a Surrender Charge, page 31.         

____________________
/1/ Accumulation Value after the first Net Demand Withdrawal ($32,200) plus any
    Earnings since that time, assumed to be $800.

/2/ Accumulation Value after the second Net Demand Withdrawal ($29,000) plus any
    Earnings since that time, assumed to be $400.

/3/ $5,100 minus $2,000, the amount of Gross Partial Withdrawals already made
    during the Contract Year that are not considered to be withdrawals of
    Purchase Payments.

/4/ $5,100 minus $2,000 minus $3,100, the amount of Gross Partial Withdrawals
    already made during the Contract Year that are not considered to be
    withdrawals of Purchase Payments.

/5/ Current Accumulation Value ($34,200) minus amount of initial Purchase
    Payment ($30,000).

/6/ Cumulative Earnings remaining after the first Demand Withdrawal ($2,200)
    plus the Earnings since that time, assumed to be $800.

/7/ Cumulative Earnings remaining after the first and second Demand Withdrawals
    ($0) plus the Earnings since that time, assumed to be $400.

/8/ We would deem the Gross Demand Withdrawal to be made in the following order
    --5), 6), 7) and 8) -- for purposes of determining the amount of any
    surrender charge. Withdrawals deemed to be taken from 5), 6) or 7) are not
    subject to a surrender charge.

________________________________________________________________________________
Exchequer                              48
<PAGE>
 
EXAMPLE 3: HYPOTHETICAL ILLUSTRATION OF A FULL SURRENDER

The following example illustrates how we impose the surrender charge and
administrative charge on full surrenders to arrive at the Cash Surrender Value.

For example, assuming that:

     1)  An Owner has made an initial Purchase Payment of $30,000 to a Contract;
         and

     2)  The Owner has not made any additional Purchase Payments to the
         Contract;

The Owner's Cash Surrender Value would be as follows, based on hypothetical
Accumulation Values, if the Contract were surrendered at the end of the
applicable time periods:

<TABLE>
<CAPTION>
  If You Surrender       Hypothetical                     Purchase  
  Your Contract in       Accumulation     Earnings        Payment      Surrender Charge                           Administrative 
   Contract Year            Value        Withdrawal      Withdrawn       Percentage          Surrender Charge         Charge       
   -------------            -----        ----------      ---------       ----------          ----------------         ------
<S>                      <C>             <C>             <C>           <C>                   <C>                  <C>   
         1                $31,000         $ 1,000         $30,000           7%                      $2,100              $30 
         3                $40,000         $10,000         $30,000           5%                      $1,500              $30 
         6                $60,000         $30,000         $30,000           2%                      $  600              $30 
         8                $70,000         $40,000         $30,000           0%                      $    0              $30 

<CAPTION> 

Cash Surrender
    Value
    -----                                            
<C>                                              
  $28,870
  $38,470
  $59,370
  $69,970
</TABLE> 
       
For more information, see Surrender Charge, page 35, and Administrative Charge
page 36.     
     
________________________________________________________________________________
Exchequer                              49
<PAGE>
 
APPENDIX B

PERFORMANCE INFORMATION
       
We may advertise certain performance-related information for the Divisions of
the Variable Account, including yields and average annual total return. Certain
Portfolios have been in existence prior to the commencement of the offering of
the Contract described in this prospectus. We may advertise the performance of
the Divisions that invest in these Portfolios for these prior periods. The
performance information of any period prior to the commencement of the offering
of the Contract is calculated as if the Contract had been offered during those
periods using current charges and expenses.         
    
Performance information for a Division of the Variable Account may be compared,
in reports and promotional literature, to: (i) the Standard & Poor's 500 Index
("S & P 500"), the Dow Jones Industrial Average ("DJIA"), the Shearson/Lehman
Intermediate Government/Corporate Bond Index, the Shearson/Lehman Long-Term
Government/Corporate Bond Index; the Donoghue Money Fund Average, the U.S.
Treasury Note Index, or other indices measuring performance of a pertinent group
of securities so that investors may compare that Division's results with those
of a group of securities widely regarded by investors as representative of the
securities markets in general; (ii) other variable annuity separate accounts or
other investment products tracked by Lipper Analytical Services, Variable
Annuity Research Data Service ("VARDS"), CDA/Wiesenberger or Morningstar, Inc.--
four widely used independent research firms which rank mutual funds and other
investment companies by overall performance, investment objectives, and assets--
or tracked by other ratings services, companies, publications, or persons who
rank separate accounts or other investment products on overall performance or
other criteria; and (iii) the Consumer Price Index (as a measure for inflation)
to assess the real rate of return from an investment in the Contract. Unmanaged
indices may assume the reinvestment of dividends but generally do not reflect
deductions for administrative and management costs and expenses.      

Normally these rankings and ratings are published by independent tracking
services and publications of general interest including, but not limited to:
Lipper, VARDS, Morningstar, Donoghue, magazines such as Money, Forbes,
Kiplinger's Personal Finance Magazine, Financial World, Consumer Reports,
Business Week, Time, Newsweek, National Underwriter, U.S. News and World Report,
On Wall Street, Smart Money, Investment Adviser, Securities Industry Management,
Life Insurance Selling, Financial Planning; rating services such as LIMRA,
Value, Best's Agent Guide, Western Annuity Guide, Comparative Annuity Reports,
and other publications such as The Wall Street Journal, Barron's, Investor's
Daily, and Standard & Poor's Outlook.

Performance information for any Division of the Variable Account reflects only
the performance of a hypothetical Contract under which the Division Accumulation
Value is allocated to that Division during the particular time period on which
the calculations are based. The performance information is based on historical
results and is not intended to indicate past or future performance under an
actual Contract.

Below are tables of total return for each Division of the Variable Account for
the most recent one, five and ten years (or since inception of the underlying
Portfolio if less than ten years). Below also are the 7-day yield and effective
yield for the Division investing in the Fidelity VIP Money Market Portfolio.

The yield of the Division investing in the Fidelity VIP Money Market Portfolio
refers to the income generated by an investment in the Division over a 7-day
period (which period will be specified in the advertisement). This income is
then "annualized" by assuming that the income generated in the specific week is
generated over a 52-week period. This annualized yield is shown as a percentage
of the investment. The effective yield calculation is similar, but when
annualized, the income earned by an investment in the Division is assumed to be
reinvested. Thus the effective yield will be slightly higher than the yield
because of the compounding effect of this assumed reinvestment. The yield and
effective yield of this Division reflects the deduction of all charges, expenses
and fees applicable to that Division but not the surrender charge, partial
withdrawal transaction charge, excess transfer charge, or taxes on Purchase
Payments. Yield and effective yield are calculated as shown in the Statement of
Additional Information.

Quotations of the average annual total returns are based on the average
percentage change in value of a hypothetical investment in the specific Division
over a given period of one, five or ten years (or, if less, up to the life of
the Portfolio.) They reflect the deduction of the surrender charge that would
apply if an Owner terminated the Contract at the end of the period indicated,
the administrative charge, the mortality and expense risk charge and the asset-
based administrative charge as well as fees and charges of the respective
Portfolio. In addition, average annual total return quotations may also be
accompanied by total return quotations, computed on the same basis as described
above, except deductions will not include the surrender charge. Average annual
total return is calculated as shown in the Statement of Additional Information.

________________________________________________________________________________
Exchequer                              50
<PAGE>
 
The performance results shown in the following tables are not an estimate or
guarantee of future investment performance, and do not represent the actual
experience of amounts invested by a particular Owner.

Performance information should be considered in light of the investment
objectives, characteristics and quality of the Portfolios in which that Division
invests, and the market conditions during the given time period, and should not
be considered as a representation of what may be achieved in the future. For a
description of the methods used to determine yield and total return for the
Divisions of the Variable Account, see the Statement of Additional Information.

Reports and promotional literature may also contain other information, including
the ranking of any Division derived from rankings of variable annuity separate
accounts or other investment products tracked by Lipper Analytical Services,
Morningstar, Inc., or by ratings services, companies, publications, or other
persons who rank separate accounts or other investment products on overall
performance or other criteria.

The Variable Account may also report other information, including the effect of
tax-deferred compounding on a Division's investment returns, or returns in
general, which may be illustrated by tables, graphs, or charts. All income and
capital gains derived from Division investments are reinvested and can lead to
substantial long-term accumulation of assets, provided that the Division
investment experience exceeds 1.52% on an annual basis over many years.

Security Life is also ranked and rated by independent financial rating services,
among which may include A. M. Best, Duff & Phelps, Moody's, Standard & Poor's
and Weiss Research, Inc. The purpose of these ratings is to reflect the
financial strength or claims-paying ability of Security Life. The ratings are
not intended to reflect the investment experience or financial strength of the
Variable Account.

________________________________________________________________________________
Exchequer                              51
<PAGE>
 
PERFORMANCE CHART

The information below  shows how the actual charges of a hypothetical contract
held for specified time periods ending December 31, 1996, would affect the
investment experience of the various Divisions available under the Contract. The
rates of return assume a $1,000 single purchase payment allocated to each
individual Division and no taxes deducted from the Purchase Payment.  The
returns for a Contract that is not surrendered and for the 7-day yield for the
Division investing in the Fidelity VIP Money Market Portfolio include all
deductions for contract charges except the surrender charge.  The returns for a
Contract that is surrendered reflect all Contract costs -- including the
surrender charge -- that would apply if the Contract were terminated at the end
of the period indicated.  (The maximum sales surrender charge on each payment is
7% the first year, decreasing 1% each year thereafter and equaling 0% after six
years.) The maximum $30 annual administrative charge is reflected using a
formula which allows this charge to be expressed as a percentage of the average
Contract size for existing Contracts.  Because the average Contact account size
is greater than $1,000, the expense effect of the annual administrative charge
is reduced accordingly.

<TABLE>        
<CAPTION>
                                                                   Total Average Annual Returns       Total Average Annual Returns
                                                                   Assuming Contract Not Surrendered  Assuming Contract Surrendered 

                                                                               

                                                                                        Shorter of                      Shorter of 
                                                        Portfolio                       10 years or                     10 Years or 
Division                                                Inception   1 Year   5 Years     Inception   1 Year   5 Years    Inception
<S>                                                     <C>         <C>      <C>        <C>          <C>      <C>       <C> 
NEUBERGER & BERMAN ADVISERS MANAGEMENT TRUST           
     Limited Maturity Bond Portfolio                     09-10-84    2.63%     3.64%       4.99%     -4.37%      3.1%      4.99% 
     Government Income Portfolio                         03-22-94   -0.31%      N/A        3.45%     -7.31%      N/A       1.73% 
     Growth Portfolio                                    09-10-94    7.40%     8.08%       9.68%      0.40%     7.64%      9.68% 
     Partners Portfolio                                  03-22-94   27.53%      N/A       19.83%     20.53%      N/A      18.51% 
THE ALGER AMERICAN FUND                                                                                                          
     Alger American Small Capitalization Portfolio       09-21-88    2.51%     9.25%      18.35%     -4.49%     8.82%     18.35% 
     Alger American MidCap Growth Portfolio              05-03-93   10.12%      N/A       22.18%      3.12%      N/A      21.53% 
     Alger American Growth Portfolio                     01-09-89   11.54%    14.80%      16.87%      4.54%    14.45%     16.87% 
     Alger American Leveraged AllCap Portfolio           01-25-95   10.27%      N/A       39.15%      3.27%      N/A      36.86% 
FIDELITY VARIABLE INSURANCE PRODUCTS FUND                                                                                        
     VIP Growth Portfolio                                10-09-86   12.87%    13.35%      13.35%      5.87%    12.98%     13.35% 
     VIP Overseas Portfolio                              01-28-87   11.41%     7.41%       6.18%      4.41%     6.95%      6.18% 
     VIP Money Market Portfolio*                         04-01-82    3.71%     2.86%       4.28%     -3.29%     2.32%      4.28% 
FIDELITY VARIABLE INSURANCE PRODUCTS FUND II                                                                                     
     VIP II Asset Manger Portfolio                       09-06-89   12.78%     9.48%       9.93%      5.78%     9.06%      9.93% 
     VIP II Index 500 Portfolio                          08-27-92   20.88%      N/A       15.25%     13.88%      N/A      14.82% 
INVESCO VARIABLE INVESTMENT FUNDS, INC.                                                                                          
     INVESCO VIF - Total Return Portfolio                06-02-94   10.39%      N/A       12.16%      3.39%      N/A      10.52% 
     INVESCO VIF - Industrial Income Portfolio           08-10-94   20.34%      N/A       19.52%     13.34%      N/A      17.87% 
     INVESCO VIF - High Yield Portfolio                  05-27-94   14.75%      N/A       12.16%      7.75%      N/A      10.54% 
     INVESCO VIF - Utilities Portfolio                   01-01-95   10.96%      N/A        9.15%      3.96%      N/A       6.37% 
VAN ECK WORLDWIDE INSURANCE TRUST                                                                                                
     Worldwide Balanced Fund                             12-23-94    9.87%      N/A        3.82%      2.87%      N/A       1.41% 
     Worldwide Hard Assets                               09-01-89   16.15%    12.74%       6.52%      9.15%    12.36%      6.52% 
     Worldwide Emerging Markets Fund                     12-27-95   24.81%      N/A       23.16%     17.81%      N/A      17.24% 
AIM VARIABLE INSURANCE FUNDS, INC.                                                                                               
     AIM VI - Government Securities                      05-05-93    0.65%      N/A        2.90%     -6.35%      N/A       1.88%  
</TABLE>      

*The yield and effective yield for the Division investing in the Fidelity VIP
Money Market Portfolio was 3.62% and 3.68%, respectively, as of December 31,
1996.

The above performance figures reflect past performance only. They neither
guarantee nor predict future investment results under a Contract. Actual rates
of return and values will fluctuate, and you may have a gain or loss when money
is withdrawn from the Contract. The Accumulation Values of the Contract will
depend upon a number of factors, including what investment allocations you
choose and the experience of the Divisions in which you invest.

________________________________________________________________________________
Exchequer                              52                                       
<PAGE>
 
APPENDIX C

                              DISCLOSURE STATEMENT
                   SECURITY LIFE OF DENVER INSURANCE COMPANY
                               EXCHEQUER ANNUITY
            PROTOTYPE VARIABLE INDIVIDUAL RETIREMENT ANNUITY ACCOUNT
                                        
1.   What is an IRA?

     An IRA is intended to enable you to plan for your retirement by creating a
     personal "retirement plan" subject to certain federal income tax
     advantages, including, in some cases, a tax deduction for contributions. In
     addition, any earnings on your IRA will not be subject to federal income
     tax until you actually begin to receive a distribution from your account.
     The state income tax treatment of your account may differ, and details
     should be available from your state taxing authority or your own tax
     adviser. As with most other laws that provide special tax treatment, there
     are certain restrictions and limitations involved with respect to your IRA.

2.   What if I establish an Individual Retirement Annuity (IRA) Account and then
     change my mind?

     You may revoke your IRA account at anytime and are entitled to a full
     refund of any amount you have contributed to this account if you revoke the
     account before the end of the 10th day following the day you execute the
     account. The period of time during which you may revoke the account is
     called the "Free Look" period. You may revoke the account in writing by
     mailing or delivering a written notice of your intent to revoke on or
     before the 10th day after the day you execute the account. Your notice must
     be postmarked on or before the 10th day after the day you executed the
     account. To revoke the account, mail or deliver the revocation to:

     Security Life of Denver
     Customer Service Center
     P.O. Box 173763
     Denver, Colorado  80217-3763
     800-933-5858

3.   How may I make contributions to my IRA?

     You may make annual contributions to your IRA from your own earnings, or
     those of your spouse if you are not employed, or you may make special
     rollover contributions of distributions from other qualified retirement
     plans, including other IRAs. In addition, your employer may establish for
     you an IRA known as a "Simplified Employee Pension" (SEP) plan.

4.   How much may I contribute annually?

     You may contribute annually up to 100% of your compensation or earnings
     from self-employment, up to a maximum of $2,000. If your spouse is not
     employed, he or she may open a separate IRA. The combined total that may be
     contributed to both IRAs is the lesser of 100% of your compensation or
     earnings from self-employment, or $4,000. You may divide your contribution
     between the IRAs in any way, provided that no more than $2,000 is
     contributed to either IRA for any year. (You and your spouse must file a
     joint return in order to establish a spousal IRA.) In the case of a SEP,
     your employer may contribute annually up to 15% of your compensation, to a
     maximum of $30,000. If you participate in a SEP, you may also establish
     your own IRA. Rollover contributions are not subject to the annual limits.

5.   How much of my annual contribution may I deduct?

     The amount of your deduction depends on whether you or your spouse are
     covered by a retirement plan at work including a SEP, and on your level of
     income. Whether you are covered by a retirement plan at work will be
     reported on your Form W-2. For any year before you turn 70-1/2, if you are
     not covered by a retirement plan at work, you may deduct the entire amount
     of your IRA (and spousal IRA) contributions (up to the maximum contribution
     limits). However, if you are covered by a retirement plan at work, the
     amount of your IRA contribution that you may deduct depends upon your
     income for federal tax purposes. If your "modified adjusted gross income"
     shown on your tax return exceeds certain levels ($25,000 if single, $40,000
     if married filing jointly), your deduction may be limited or eliminated
     (above $35,000 if single, $50,000 if married filing jointly). These rules
     are quite complicated. Refer to IRS Publication 590, or 560 regarding SEPs,
     or consult your tax advisor for further detail. Even if your deduction is
     limited, you may still contribute to your IRA, up to your maximum
     contribution limit, on a nondeductible basis.

________________________________________________________________________________
Exchequer                              53                                       
<PAGE>
 
6.   When may I contribute?

     You may make your regular IRA contribution for any year not later than the
     due date for filing your tax return for the year (not including
     extensions). However, rollover IRA contributions are subject to special
     limitations on timing discussed below.

7.   What if I contribute too much?

     There is a 6% penalty tax on any amount you contribute to your IRAs in
     excess of your annual contribution limit (except in the case of a rollover
     contribution). This may happen, for example, if you contribute to more than
     one IRA or contribute during or after the year in which you turn 70-1/2.
     The 6% penalty for any "excess contribution" applies for each year until
     the excess amount is withdrawn or used up. If the excess contribution is
     withdrawn before you are required to file your tax return for the year in
     which it was made, there will be no penalty, although you will have
     additional tax on any earnings on the excess amount. Excess contributions
     for one year may be carried forward and deducted in the next year but the
     6% penalty will apply.

8.   Who may establish a Security Life of Denver Insurance Company (Security
     Life) Individual Retirement Annuity Account?

     A Security Life Individual Retirement Annuity Account may be established by
     any individual over age 18.

9.   What is a rollover contribution?

     A rollover contribution is a special contribution method that allows you to
     avoid immediate taxation on a qualifying distribution from a retirement
     plan or an IRA. However, the rollover contribution must satisfy the
     definition of "Eligible Rollover Distribution." See paragraph 10, below,
     for requirements.

     Generally, any distribution that you receive from a qualified plan will
     qualify as an Eligible Rollover Contribution unless the distribution
     represents (1) a required minimum distribution or (2) one of a series of
     equal payments to you for life (or over your life expectancy or the
     combined life expectancies of you and your beneficiary). You cannot roll
     over a distribution of contributions you made to your employer's plan,
     except for voluntary deductible contributions or pre-tax contributions made
     by you to a 401(k) plan. (Voluntary deductible contributions were special
     contributions available before 1987.) You may request that your employer
     transfer all or any part of your Eligible Rollover Distribution directly to
     your IRA under a "Direct Rollover Option."

     If you have attained age 70-1/2, you may not roll over a distribution made
     if the distribution was required under Code Section 401(a)(9).

     If you inherit an individual retirement account, it is not eligible for
     rollover into another IRA.

     Within 60 days from the date the distribution is received, all or part of
     the distribution, except any nondeductible contributions you have made to a
     qualified plan, may be put into an IRA.

     Assets of one IRA may be rolled over tax free into another IRA. However,
     once an IRA has been rolled over, it may not be rolled over again into
     another IRA for one year.

10.  What is a "Direct Rollover Option"?

     If you elect to have your Eligible Rollover Distribution paid directly to
     you before you make a rollover contribution to your IRA, your employer will
     be required to withhold 20% of the Eligible Rollover Distribution to be
     applied as a credit toward your income taxes for the year (you may later be
     entitled to a tax refund with respect to some or all of the withheld
     amount). Accordingly, the amount available to be rolled over to your IRA
     will be reduced by 20%, unless you choose to make it up from other
     available funds. If you do not make up the difference, the amount withheld
     will be treated as a taxable distribution to you. In order to avoid this
     dilemma, you may instead request that your employer transfer all or any
     part of your Eligible Rollover Distribution directly to your IRA as a
     "Direct Rollover Option." The 20% withholding tax does not apply to any
     amount that is transferred to your IRA under the Direct Rollover Option.
     Your employer will provide you with information as to how to elect the
     Direct Rollover Option, sometimes called a trustee-to-trustee transfer. Any
     part of your Eligible Rollover Distribution not transferred by you or your
     employer as a rollover must be reported by you as ordinary income in the
     taxable year in which it is received. However, certain special tax
     treatments like lump sum averaging may apply.

11.  How do the rollover rules apply to a spouse in the event of death or
     divorce?

     If you receive an Eligible Rollover Distribution as a death benefit from a
     qualified retirement plan in which your spouse participated, you may make a
     rollover contribution of all or any portion of the distribution in the same
     manner that your spouse may have elected. However, your IRA may not be
     treated as a "conduit IRA" (see below) which you may later roll over into
     another qualified plan. If you receive an Eligible Rollover Distribution
     from your spouse's qualified retirement plan under a "qualified domestic
     relations order" in connection with a divorce, you will be eligible to use
     the rollover rules in the same manner as your ex-spouse.

________________________________________________________________________________
Exchequer                              54                                       
<PAGE>
 
12.  What is a "conduit" IRA?

     If you receive an Eligible Rollover Distribution from your employer's
     qualified retirement plan and want to roll it over into another qualified
     retirement plan of your new employer, but are not yet eligible to
     participate in the new plan, you may roll over the distribution into an IRA
     (subject to all of the rollover rules summarized above) and, when you are
     finally eligible to participate in your new employer's plan, you may roll
     over the amount from your IRA. In order to qualify your IRA as a conduit
     IRA, you may not make regular annual contributions to the IRA or make any
     other rollover contribution that will not later be eligible for rollover
     into your new employer's plan. Instead, you should establish separate IRAs.

13.  What will happen to my contribution?

     Your contribution will be used to purchase a deferred variable annuity
     Contract from Security Life Insurance Company. Your interest in the
     Contract is nonforfeitable and nontransferable.

14.  What happens if I borrow on the Contract or invest part of my IRA in
     collectibles?

     If you borrow on the Contract or pledge the Contract or your benefits under
     the Contract as security for a loan, your IRA will cease to be qualified
     and the value of your Contract will have to be included in your income for
     that year for tax purposes. If you are under age 59-1/2, your federal
     income tax also will be increased by a penalty equal to 10% of the value of
     the Contract that is included in your income. If you invest any part of an
     IRA in collectibles, it will be considered a distribution in the amount of
     the cost of the collectible.

15.  Is there any other way I can endanger the qualification of my IRA?

     If you or your beneficiaries commit a prohibited transaction with respect
     to your IRA assets under the plan, your IRA will be disqualified with the
     same result and penalty described in Question 14. Borrowing money on your
     annuities is an example of a prohibited transaction.

16.  How are distributions made from an IRA?

     Distributions are made in a single lump sum payment, in annuity payments
     for your life, in annuity payments for the joint lives of you and your
     beneficiary, or in annuity payments for a period certain.

17.  When do distributions begin?

     Distributions must begin not later than the first day of April following
     the calendar year in which you reach age 70-1/2. Distributions should not
     begin before you reach age 59-1/2 unless you die, are disabled, or ask
     Security Life for a distribution so you can transfer the value of your
     Contracts to another plan.

18.  What happens if I take a distribution before I reach age 59-1/2?

     Unless you are disabled or die or unless the distribution is an eligible
     rollover and is rolled over into another plan within 60 days, the
     distribution will be included in your income for the year you received it
     and you will be subject to a penalty tax equal to 10% of the value of the
     distribution.

19.  What constitutes disability under the Contract?

     Under the Contract, disability means an inability to engage in any
     substantial gainful activity because of a physical or mental impairment
     that can be expected to result in death or to be of long and indefinite
     duration. Your disability for purposes of the Contract must be determined
     by a competent physician and proof must be furnished to Security Life.

20.  Are there any other tax penalties to which my IRA can be subjected?

     A penalty tax of 50% is attached if distribution is not commenced by the
     required date under the law and under the distribution provisions of the
     plan. The recipient of the distribution must pay this penalty tax. A
     penalty tax of 50% also is imposed if a certain minimum level of
     distributions is not maintained. Once you reach age 70-1/2, the minimum
     amount that is required to be distributed each year is equal to the
     remaining balance of your account divided by the remaining number of years
     of your life expectancy or the life expectancies of you and your
     beneficiary. If Security Life is unable to make distribution because it
     cannot locate you or your beneficiary, Security Life may automatically
     treat your IRA as if a distribution had been made and issue a W-2.

     You may also be subject to a penalty tax of 15% if you receive total
     distributions in any year from all of your IRAs and all other qualified
     retirement plans in which you participate in excess of certain limitations
     (currently $150,000 for annual annuity payments, $750,000 for lump sums,
     but these amounts may be increased for future inflation).

________________________________________________________________________________
Exchequer                              55                                       
<PAGE>
 
21.  What if I die?

     If you die after distribution has begun, the remaining interest, if any,
     will be distributed at least as rapidly as the distribution method used
     prior to your death.

     If you die before distribution begins, your entire interest will be
     distributed as follows:

     a.  Within five years after the date of your death.

     b.  If payable to your beneficiary and you have not elected payment in a
         single lump sum, your interest will be paid over the life of your
         beneficiary or a period certain not longer than the life expectancy of
         your beneficiary beginning no later than one year after the date of
         your death.

     c.  If your beneficiary is your surviving spouse, your spouse may elect to
         receive payments for life or over a period certain not exceeding the
         life expectancy of your surviving spouse. The payment may begin on any
         date prior to the date you would have reached age 70-1/2. The surviving
         spouse may accelerate these payments at any time.

     d.  If your beneficiary is your surviving spouse, your spouse may treat the
         account as his or her own individual retirement arrangement.

22.  What are the federal income tax aspects of my distribution?

     Retirement funds accumulated in an IRA are taxable to you when distributed
     as described below. The special qualifying lump sum distribution treatment
     afforded to distributions from certain types of retirement plans is not
     available for an IRA distribution. This rule applies even if the original
     contribution to the IRA was a rollover contribution that would have
     qualified for special treatment if you had not rolled the lump sum
     distribution over into an IRA.

     Because nondeductible IRA contributions are made using income that has
     already been taxed, the portion of an IRA distribution consisting of
     nondeductible contributions will not be taxed again when received by you.
     If you make any nondeductible IRA contributions, each distribution from
     your IRA will consist of a nontaxable portion (return of nondeductible
     contributions) and a taxable portion (return of deductible contributions,
     if any, and account earnings).

     You must maintain your own records of your nondeductible contributions in
     order to avoid double taxation upon distribution.

     Thus, you may not take a distribution that is entirely tax-free. The
     following formula is used to determine the taxable portion of your
     distributions for a taxable year:

        Remaining
     Nondeductible              Total                   Nontaxable
     Contributions       X      Distributions     =     Distributions
     -------------
     Year-end Total IRA         (for the year)          (for the year)
     Account Balances

     To figure the year-end total IRA account balance, you treat all of your
     IRAs as a single IRA. This includes all regular IRAs, as well as Simplified
     Employee Pension (SEP) IRAs, and Rollover IRAs. You also add back the
     distributions taken during the year.

     Example: An individual makes the following contributions to his or her
     IRAs:

<TABLE>
<CAPTION>
     Year                           Deductible    Nondeductible  
     ----                           ----------    -------------
     <S>                            <C>           <C>
     1991                              $2,000
     1992                               1,800
     1993                               1,000         $1,000
     1994                                 600          1,400
                                       ------         ------
                                       $5,400         $2,400
                                     
     Deductible Contributions:                        $5,400
     Nondeductible Contributions:                     $2,400
     Earnings on IRAs:                                                  $1,200
     Total Account Balance of IRAs as of 12/31/94
         (including distributions in 1995)                              $9,000
</TABLE>

________________________________________________________________________________
Exchequer                              56                                       
<PAGE>
 
     In 1995 the individual takes a distribution of $3,000. The total account
     balance in the IRAs on 12/31/95 including 1995 distributions is $9,000. The
     nontaxable portion of the distributions for 1995 is figured as follows:

     Total nondeductible contributions        $2,400

     Total account balance in the IRAs        $9,000 x $3,000 = $800
       times distributions

     Thus $800 of the $3,000 distribution in 1995 will not be included in the
     individual's taxable income. The remaining $2,200 will be taxable for 1995.

23.  Can I terminate my IRA?

     You may terminate your IRA at any time by notifying Security Life of Denver
     Insurance Company in writing that the Contract is to be terminated.

24.  Has the Security Life Individual Retirement Annuity been approved by the
     Internal Revenue Service?

     The Security Life Individual Retirement Annuity has been approved as to
     form by the Internal Revenue Service. Approval as to form by the IRS of an
     IRA does not represent a determination of the merits of investing in the
     IRA.

25.  Must I file anything with the IRS?

     If you make nondeductible IRA contributions in any year, you must report
     the amount of such contributions on Form 8606 filed with your tax return
     for the year. In addition, you must file Form 5329 for any year in which
     you have made an excess contribution, received a premature distribution
     subject to the 10% excise tax, or received an insufficient or excess
     distribution.

26.  Where can I get additional information?

     Additional information can be obtained from any District Office of the
     Internal Revenue Service.

27.  If I make contributions to my IRA, how will it be determined how much I
     will have accumulated by the time I retire or if I decide to withdraw my
     funds during the first five years?

     The amount of your Accumulation Value is determined by the contributions
     you have made, withdrawals taken, administrative charges, the investment
     performance of the Divisions in which your funds are invested, mortality
     and expense risk charges, and transaction charges which may be incurred as
     a result of a requested transaction. Due to the variable nature of the
     Contract, the amount of your Accumulation Value may increase or decrease on
     any day, and the growth in value of the account is neither guaranteed nor
     projected.

     For this variable annuity, assuming you make (1) level annual contributions
     in the amount of $1,000 on the first day of each Contract year, (2) a
     rollover contribution of $1,000 on the first day of the year and no other
     contributions, or (3) a rollover contribution of $1,000 on the first day of
     each year, an annual administrative charge in the amount of $30 will be
     deducted from your Accumulation Value at the end of each Contract year. The
     amount of each annual contribution is added to your Accumulation Value and
     invested in the options which you have selected.

     Each investment Division of the Variable Account will experience a unique
     rate of return based upon the underlying mutual funds in which it is
     invested. A daily charge is deducted from the amount of your Accumulation
     Value which is invested in the Variable Account to compensate Security Life
     for mortality and expense risks we assume under the Contract as well as to
     cover administrative costs associated with this Contract. This daily charge
     during the Accumulation Period is at the rate of 0.004164% (equivalent to
     an annual rate of 1.52%) on the assets in the Divisions of the Variable
     Account. The daily charge during the Annuity Period is at the rate of
     0.003836% (equivalent to an annual rate of 1.40%) on the assets in the
     Divisions of the Variable Account.

     The Cash Surrender Value is the amount of money which is available to you
     at any time upon a surrender of the Contract. The amount of your Cash
     Surrender Value is your Accumulation Value less surrender charges, taxes
     and the administrative charge of $30. An explanation of each of these
     charges follows.

       SURRENDER CHARGE

       This charge is calculated as a percentage of the Purchase Payments
       withdrawn. The percentage is based on the number of anniversaries since
       the Contract year in which each payment was made.

________________________________________________________________________________
Exchequer                              57                                       
<PAGE>
 
       Anniversaries Since      Surrender Charge as a
       Purchase Payment         Percentage of Purchase
       Was Made                 Payment Withdrawn

              0                       7%
              1                       6%
              2                       5%
              3                       4%
              4                       3%
              5                       2%
              6+                      0%

       TAXES ON PURCHASE PAYMENTS

       Some states and localities charge a tax on Purchase Payments.  This tax
       can range from 0% to 3.5% of the Purchase Payment (5% for the Virgin
       Islands).  The charge depends on the Annuitant's state of residence.

       Taxes on Purchase Payments are generally incurred as of the Annuity Date,
       and we deduct the charge for taxes on Purchase Payments from your
       Accumulation Value as of the Annuity Date.  Some jurisdictions impose a
       tax on Purchase Payments at the time the Purchase Payments are paid,
       regardless of the Annuity Date.  In those states, our current practice is
       to advance the payment of your taxes on Purchase Payments and charge it
       against your Accumulation Value either upon surrender of the Contract,
       payment of Death Proceeds, or upon the Annuity Date. We reserve the right
       to deduct any state and local taxes on Purchase Payments from your
       Accumulation Value at the time such tax is due.

       Transaction charges may be deducted from your Accumulation Value in the
       event you request a particular transaction.  These are outlined below.

       PARTIAL WITHDRAWAL TRANSACTION CHARGE

       Prior to the Annuity Date and while the Contract is in effect after the
       Free Look period, you may take one withdrawal each Contract Year without
       a partial withdrawal transaction charge.  We impose a partial withdrawal
       transaction charge to each additional Demand Withdrawal in that Contract
       Year equal to the lesser of $25 or 2% of the amount withdrawn.

       EXCESS TRANSFER CHARGE

       We allow you 12 free transfers among Divisions per Contract Year during
       the Accumulation Period.  For each additional transfer, we will charge
       you $25 at the time each transfer is processed.

       After the Annuity Date, only four transfers each Contract Year are
       allowed, and no transfer charge will be deducted.

       The above represents a brief summary of the tax consequences of
       maintaining an IRA.  For more information, consult your personal tax
       advisor or refer to Publication 590, or 560 regarding SEPs, which is
       available on request from the Internal Revenue Service.

________________________________________________________________________________
Exchequer                              58
<PAGE>
 
                      STATEMENT OF ADDITIONAL INFORMATION


                        THE EXCHEQUER VARIABLE ANNUITY
                    A FLEXIBLE PREMIUM DEFERRED COMBINATION
                      FIXED AND VARIABLE ANNUITY CONTRACT
                                   ISSUED BY

                   SECURITY LIFE OF DENVER INSURANCE COMPANY
                                      AND
                       SECURITY LIFE SEPARATE ACCOUNT A1



THIS STATEMENT OF ADDITIONAL INFORMATION IS NOT A PROSPECTUS. THE INFORMATION
CONTAINED HEREIN SHOULD BE READ IN CONJUNCTION WITH THE PROSPECTUS FOR THE
SECURITY LIFE OF DENVER INSURANCE COMPANY EXCHEQUER DEFERRED COMBINATION FIXED
AND VARIABLE ANNUITY CONTRACT WHICH IS REFERRED TO HEREIN.


THE PROSPECTUS SETS FORTH INFORMATION THAT A PROSPECTIVE INVESTOR OUGHT TO KNOW
BEFORE INVESTING. FOR A COPY OF THE PROSPECTUS, SEND A WRITTEN REQUEST TO
SECURITY LIFE OF DENVER INSURANCE COMPANY, CUSTOMER SERVICE CENTER, OR TELEPHONE
1-800-933-5858.


                               TABLE OF CONTENTS

    
<TABLE>
<S>                                                                                <C>
SECURITY LIFE                                                                       2

THE ADMINISTRATOR                                                                   2

PERFORMANCE INFORMATION                                                             2
SEC Yield for the Division Investing In the Fidelity VIP Money Market Portfolio     2
SEC Standard Average Annual Total Return for Non-money Market Divisions             3
Accumulation Unit Value                                                             3
Determination of Annuity Payouts                                                    4

IRA INCOME PROGRAM                                                                  6
   
OTHER INFORMATION                                                                   7     

FINANCIAL STATEMENTS                                                                7

</TABLE>
     

        
DATE OF PROSPECTUS: DECEMBER 31, 1997     

    
DATE OF STATEMENT OF ADDITIONAL INFORMATION: DECEMBER 31, 1997     

________________________________________________________________________________
                                     1
    
Exchequer     

<PAGE>
 
SECURITY LIFE

Security Life's immediate parent, ING America Insurance Holdings, Inc., is a
Delaware corporation whose principal business is to act as the holding company
for ING Groep, N.V.'s U.S. insurance companies.

Security Life's indirect intermediate parents, ING Insurance International B.V.
and ING N.V., are Dutch insurance and financial corporations.

Security Life's ultimate parent, ING Groep, N.V., is a Dutch insurance and
financial corporation primarily engaged in banking and insurance services which
include life and non-life insurance, life reinsurance, funds transfer services,
savings plans, investments in securities and other capital market instruments,
lending, mortgages, leasing, investment banking, debtor finance, debt conversion
and international project management, property development, finance and
management.
    
Security Life acts as its own custodian for the Variable Account, and its
affiliate, ING America Equities, Inc., is the principal underwriter of the
Contracts in a continuous offering.  The aggregate amount of underwriting
commissions paid to the principal underwriter for Contract sales during the
fiscal years ended December 31, 1996, December 31, 1995 and December 31, 1994
were $2,971,177, $1,167,779, and $39,550, respectively.     

THE ADMINISTRATOR

Financial Administrative Services Corporation and its affiliate Great-West Life
& Annuity Insurance Company have an Administrative Services Agreement with
Security Life. Financial Administrative Services Corporation or its affiliate
Great-West Life & Annuity Insurance Company provide administrative services for
all of Security Life's variable annuity Contracts, such as Contract underwriting
and issue, Owner service and the administration of the Variable Account.

PERFORMANCE INFORMATION

Performance information for the Divisions of the Variable Account, including the
yield of the Divisions and the total return of the Divisions, may appear in
reports or promotional literature to current or prospective Owners. Negative
values are denoted by parentheses. Performance information for measures other
than total return do not reflect surrender charges which can have a maximum
level of 7.0% of Purchase Payments, and any applicable tax on Purchase Payments,
currently ranging from 0% to 3.5% (5.0% in the Virgin Islands).

See Appendix B, Performance Information, in the Prospectus for a discussion of
the types of performance information that may be published for the Divisions.

SEC YIELD FOR THE DIVISION INVESTING IN THE FIDELITY VIP MONEY MARKET PORTFOLIO

The yield and effective yield figures are calculated by standardized methods
prescribed by rules of the Securities and Exchange Commission. Under those
methods, the yield quotation is computed by determining the net change
(exclusive of capital changes) in the value of a hypothetical pre-existing
account having a balance of one Accumulation Unit of the Division at the
beginning of the period, subtracting a charge reflecting deductions from the
account, and dividing the difference by the value of the account at the
beginning of the same period to obtain the base period return, and then
multiplying the return for a seven-day period by (365/7), with the resulting
yield carried to the nearest hundredth of one percent.  Effective yield is
computed by compounding the unannualized base period return by using the
formula:

    
            Effective Yield = [base period return + 1]/(365/7)/ - 1     

________________________________________________________________________________
                                       2
    
Exchequer     

<PAGE>
 
SEC STANDARD AVERAGE ANNUAL TOTAL RETURN FOR NON-MONEY MARKET DIVISIONS

Quotations of average annual total return for the Divisions of the Variable
Account are expressed in terms of the average annual compounded rate of return
of a hypothetical investment in a Contract over a period of 1, 5 and 10 years,
calculated pursuant to the following formula:
   
                               P (1 + T)/n/ = ERV     

Where:

 [P]   equals a hypothetical initial Purchase Payment of $1,000

 [T]   equals the average annual total return

 [n]   equals the number of years

 [ERV] equals the ending redeemable value of a hypothetical $1,000 Purchase
       Payment made at the beginning of the period (or fractional portion
       thereof).

Fees that vary with the size of the account are included assuming an account
size equal to the Division's mean (or median) account size. The SEC requires
that an assumption be made that the Owner surrenders the entire Contract at the
end of the 1, 5 and 10 year periods (or, if less, up to the life of the
Division) for which performance is required to be calculated. This assumption
may not be consistent with the typical Owner's intentions in purchasing a
Contract and may adversely affect advertised or quoted returns.

ACCUMULATION UNIT VALUE

The calculation of the Accumulation Unit Value ("AUV") is discussed in the
Prospectus under Division Accumulation Value in each Division of the Variable
Account. The following illustrations show a calculation of a new AUV and the
purchase of Accumulation Units (using hypothetical examples):

ILLUSTRATION OF CALCULATION OF ACCUMULATION UNIT VALUE

<TABLE> 
 <S>         <C>                                                                                       <C>
  1)         AUV for the Division at the end of the preceding Valuation Period                         $5.00000000
  2)         Net asset value per share of the Portfolio at the end of the preceding Valuation Period        $25.00
  3)         Net asset value per share of the Portfolio at the end of the current Valuation Period          $25.50
  4)         Dividends and capital gains declared and reinvested in the Portfolio during the
             current Valuation Period                                                                       $ 0.55
  5)         Charge for taxes per share in the Portfolio during the current Valuation Period                $ 0.05
  6)         Gross investment return factor [3) plus 4) minus 5)] divided by 2)                         1.04000000
  7)         Less daily mortality and expense risk charge                                                .00003753
  8)         Less daily asset-based administrative charge                                                .00000411
  9)         Accumulation Experience Factor for the current Valuation Period
             [6) minus 7) minus 8)]                                                                     1.03995836
 10)         AUV for the Division at the end of the current Valuation Period
             [1) times 9)]                                                                             $5.19979178
 11)         Net Rate of Return for the Division during the current Valuation Period                     3.995836%
</TABLE> 

________________________________________________________________________________
                                       3
    
Exchequer     
 
 
<PAGE>
 
ILLUSTRATION OF PURCHASE OF UNITS (ASSUMING NO STATE TAX ON PURCHASE PAYMENTS)

<TABLE> 
  <S>        <C>                                                                                       <C>
  1)         Purchase Payment                                                                              $100.00

  2)         AUV for the Division on the effective date of purchase (see above example)                $5.00000000

  3)         Number of Accumulation Units purchased [1) divided by 2)]                                   20.000000

  4)         AUV for the Division on the Valuation Date following purchase
             (see above example)                                                                       $5.19979178

  5)         Value of the Division on the Valuation Date following purchase
             [3) multiplied by 4)]                                                                         $104.00
</TABLE> 

DETERMINATION OF ANNUITY PAYOUTS

For Variable Annuity Payouts, you have the option of electing either a 3% or 5%
Benchmark Total Return. The rate is elected at the same time the Variable
Annuity Payout is elected and may not be changed after the Annuity Date.
Electing the 5% Benchmark Total Return would mean a higher initial payment but
more slowly rising or more rapidly falling subsequent payouts if actual
investment experience varied from 5%. The 3% Benchmark Total Return assumption
would have the opposite effect. If the actual investment rate is at the annual
rate of 3% or 5%, the Annuity Payouts will be level if you elected either 3% or
5%, respectively.

As of the Annuity Date, any Division Accumulation Value invested in the
Guaranteed Interest Division will be allocated among the Divisions of the
Variable Account in the same proportion that the Division Accumulation Value of
each Division of the Variable Account bears to the total Division Accumulation
Value of all the Divisions of the Variable Account.

The first Variable Annuity Payout for each Division of the Variable Account will
be the amount that the Proceeds will provide as of the close of business on the
Valuation Date immediately preceding the Supplementary Contract Effective Date
at the Benchmark Total Return chosen. If you have elected to receive payouts
less frequently than monthly, the payout amount is then adjusted according to
the factors in Payouts Other Than Monthly section in the prospectus.

The initial number of Annuity Units for a Division of the Variable Account is
calculated by dividing the payout amount of that Division by the Annuity Unit
Value of that Division as of the Supplementary Contract Effective Date. The
number of Annuity Units for a Division of the Variable Account does not change
throughout the Annuity Period unless a transfer is made between Divisions of the
Variable Account or, if a Combination Annuity Payout is selected, an increase in
allocation from the Variable Annuity Payout to the Fixed Annuity Payout is made.
The total Variable Annuity Payout is the sum of the Variable Annuity Payouts
from all Divisions of the Variable Account.

Variable Annuity Payouts, after the first payout, vary in amount with the
investment experience of the Divisions of the Variable Account. The dollar
amount of each Variable Annuity Payout after the first payout is calculated by
adding the amount due for each Division of the Variable Account. The amount due
for each Division equals:

  1) The number of Annuity Units for that Division; multiplied by,

  2) The Annuity Unit Value for that Division as of the Valuation Date for which
     each payout is due.

The dollar amount of each Annuity Payout after the first payout will not be
affected by variations in our expenses or mortality experience.

The Annuitant or Beneficiary may transfer all or a portion of the Annuity Units
in a Division of the Variable Account to another Division of the Variable
Account. After the transfer, the number of Annuity Units in the Division of the
Variable Account from which you are transferring will be reduced by the number
of Annuity Units transferred. The number of Annuity Units in the Division of the
Variable Account to which the transfer is made will be increased by the number
of Annuity Units transferred multiplied by:

  1) The value of an Annuity Unit in the Division of the Variable Account from
     which the transfer is made; divided by

  2) The value of an Annuity Unit in the Division of the Variable Account to
     which the transfer is made.

________________________________________________________________________________
                                       4
    
Exchequer     

<PAGE>
 
ANNUITY UNIT VALUE

We use an Annuity Unit Value to calculate the Variable Annuity Payouts. We set
the Annuity Unit Value at $10 on the Valuation Date when the first Annuity
Period investments in a Division of the Variable Account are made. The Annuity
Unit Value for any later Valuation Period is:

  1) The Annuity Unit Value for each Division as of the last prior Valuation
     Period multiplied by the Annuity Experience Factor for that Division for
     the Valuation Period for which the Annuity Unit Value is being calculated;
     divided by

  2) An interest factor based on the Benchmark Total Return selected. (This is
     done to neutralize the Benchmark Total Return.)

ANNUITY EXPERIENCE FACTOR

For each Division of the Variable Account, the Annuity Experience Factor
reflects the investment experience of the Portfolio in which that Division
invests and the charges assessed against that Division for a Valuation Period.
The Annuity Experience Factor is calculated as follows:

  1) The net asset value of the Portfolio in which that Division invests as of
     the end of the current Valuation Period; plus

  2) The amount of any dividend or capital gains distribution declared and
     reinvested in such Portfolio during the current Valuation Period; minus

  3) A charge for taxes, if any.

  4) The result of 1), 2) and 3) divided by the net asset value of such
     Portfolio in which that Division invests as of the end of the preceding
     Valuation Period; minus

  5) The daily equivalent of the Variable Account Annual Expenses shown in the
     Schedule of the Contract for each day in the current Valuation Period.

HYPOTHETICAL EXAMPLES

The following illustrations show, by use of hypothetical examples, the method of
determining the Annuity Unit Value and the amount of several variable Annuity
Payments based on one Division.

ILLUSTRATION OF CALCULATION OF ANNUITY UNIT VALUE

<TABLE>
<S>  <C>                                        <C> 
 1)  Annuity Unit Value for the Division at     10.00000000
     the end of the preceding Valuation
     Period

 2)  Net asset value per share of the                $25.00
     Portfolio at the end of the preceding
     Valuation Period

 3)  Net asset value per share of the                $25.50
     Portfolio at the end of the current
     Valuation Period

 4)  Dividends and capital gains declared            $ 0.55
     and reinvested in the Portfolio during
     the current Valuation Period

 5)  Charge for taxes per share in the               $ 0.05
     Portfolio during the current Valuation
     Period

 6)  Gross investment return factor [3) plus     1.04000000
     4) minus 5)] divided by 2)

 7)  Less daily mortality and expense risk       0.00003425
     charge

 8)  Less daily asset based administrative       0.00000411
     charge

 9)  Annuity Experience Factor for the           1.03996164
     current Valuation Period
     [6) minus 7) minus 8)]

10)  Daily factor to compensate for              1.00008099
     Benchmark Total Return of 3%
</TABLE> 
________________________________________________________________________________
                                       5
    
Exchequer     

<PAGE>
 
<TABLE>
<S>  <C>                                        <C> 
11)  Adjusted Annuity Experience Factor for      1.03987743
     the current Valuation Period
     [9) divided by 10)]

12)  Annuity Unit Value at the end of the       10.39877428
     current Valuation Period
     [1) times 11)]
</TABLE>

                   ILLUSTRATION OF VARIABLE ANNUITY PAYMENTS
                    (ASSUMING NO PREMIUM TAX IS APPLICABLE)

<TABLE>    
<S>  <C>                                         <C> 
 1)  Number of Accumulation Units at Annuity             1,000.00  
     Date                                              

 2)  Accumulation Unit Value                                12.55548000

 3)  Adjusted contract value [1) x 2)]                 $12,555.48

 4)  First monthly annuity payment per                 $     9.63     
     $1,000 of adjusted contract value                                

 5)  First monthly annuity payment [3) x               $   120.91      
     4)/1,000]                                         

 6)  Annuity Unit Value                                     10.39877428

 7)  Number of Annuity Units [5)/6)]                        11.62726194

 8)  Assume Annuity Unit Value for second                   10.50000000
     month equal to                                    

 9)  Second monthly annuity payment [7) x 8)]          $   122.09     

10)  Assume Annuity Unit Value for third                    10.60000000
     month equal to                                                   

11)  Third monthly annuity payment [7) x 10)]          $   123.25      
</TABLE>     

IRA INCOME PROGRAM                                

If the Owner has an IRA Contract, we will provide payout of amounts required to
be distributed by the Internal Revenue Service unless the minimum distributions
are otherwise satisfied.

    
You may either provide us with the minimum required distribution amount or we
will determine the amount that is required to be distributed from your Contract
each year based on the information you give us and various choices you make. The
minimum dollar amount of each distribution is $100. For purposes of calculating
the minimum distribution amount, all demand withdrawals, Systematic Income
Program partial withdrawals, and Annuity Payouts must be summed between IRA
required distribution payment dates to determine if the minimum distribution
amount has been met through these other distributions. If there have been
sufficient distributions made from the Contract during the calendar year, no
further distributions will be made for that year. If there have not been
sufficient distributions made from the Contract during the calendar year, the
remaining minimum distribution amount will be paid to the Owner. At any time
while minimum distributions are being made, if your Cash Surrender Value falls
below $2,000, we will cancel the Contract and send you the amount of the Cash
Surrender Value.     

    
Security Life provides the Owner with the IRA Disclosure Statement attached to
the Prospectus as Appendix C. The Owner specifies whether the withdrawal amount
will be based on a life expectancy calculated on a single life basis (Owner's
life only) or, if the Owner is married, on a joint life basis (Owner's and
spouse's life combined).     

    
Security Life calculates a required distribution amount each year based on the
Code's minimum distribution rules. We do this by dividing the Accumulation Value
as of December 31 of the prior year by the life expectancy. The life expectancy
is recalculated each year unless elected otherwise. Special minimum distribution
rules govern payouts if the Beneficiary is other than the Owner's spouse and the
Beneficiary is more than ten years younger than the Owner.     

________________________________________________________________________________
                                       6
    
Exchequer     

<PAGE>
 
OTHER INFORMATION

Registration statements have been filed with the Securities and Exchange
Commission, with respect to the Contracts discussed in this Statement of
Additional Information. Not all of the information set forth in the registration
statements, amendments and exhibits thereto has been included in this Statement
of Additional Information. Statements contained in this Statement of Additional
Information concerning the content of the Contracts and other legal instruments
are intended to be summaries. For a complete statement of the terms of these
documents, reference should be made to the instruments filed with the Securities
and Exchange Commission.


FINANCIAL STATEMENTS
    
Ernst & Young LLP, independent auditors, 370 17th Street, Suite 4300, Denver, CO
80202, performs annual audits of the consolidated financial statements of
Security Life and the financial statements of Security Life Separate Account 
A1.     

The consolidated financial statements of Security Life, which are included in
this Statement of Additional Information, should be considered only as bearing
on the ability of Security Life to meet its obligations under the Contract.     
       
The most current financial statements are those as of the end of the most recent
fiscal year. The Company does not prepare financial statements more often than
annually and believes that any incremental benefit to prospective contract
owners holders that may result from preparing and delivering more current
financial statements, though unaudited, does not justify the additional cost
that would be incurred. In addition, the Company represents that there have been
no adverse changes in the financial condition or operations of the Company
between the end of the most current fiscal year and the date of this prospectus.
    
________________________________________________________________________________
                                       7
    
Exchequer     


<PAGE>
 
                       Consolidated Financial Statements     

    
                       Security Life of Denver
                       Insurance Company
                       and Subsidiaries     


    
                       Years ended December 31, 1996, 1995 and 1994
                       with Report of Independent Auditors     

________________________________________________________________________________
                                       8
    
Exchequer     

<PAGE>
 
          Security Life of Denver Insurance Company and Subsidiaries     

    
                       Consolidated Financial Statements     


    
                 Years ended December 31, 1996, 1995 and 1994     


    
                                    CONTENTS     

    
<TABLE>
<S>                                                <C>
Report of Independent Auditors...................  10
 
Audited Consolidated Financial Statements
 
Consolidated Balance Sheets......................  11
Consolidated Statements of Income................  13
Consolidated Statements of Stockholder's Equity..  14
Consolidated Statements of Cash Flows............  15
Notes to Consolidated Financial Statements.......  17
</TABLE>
     

________________________________________________________________________________
                                       9
    
Exchequer     

<PAGE>
 
                        Report of Independent Auditors     

    
Board of Directors and Stockholder     
    
Security Life of Denver Insurance Company     
    
We have audited the accompanying consolidated balance sheets of Security Life of
Denver Insurance Company (a wholly-owned subsidiary of ING America Insurance
Holdings, Inc.) and subsidiaries as of December 31, 1996 and 1995, and the
related consolidated statements of income, stockholder's equity, and cash flows
for each of the three years in the period ended December 31, 1996.  These
financial statements are the responsibility of the Company's management.  Our
responsibility is to express an opinion on these financial statements based on
our audits.     
    
We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.     
    
In our opinion, the financial statements referred to above present fairly, in
all material respects, the consolidated financial position of Security Life of
Denver Insurance Company and subsidiaries at December 31, 1996 and 1995, and the
consolidated results of their operations and their cash flows for each of the
three years in the period ended December 31, 1996, in conformity with generally
accepted accounting principles.     


    
                                        /s/ ERNST & YOUNG LLP     
                                        ERNST & YOUNG LLP     
    
Denver, Colorado     
    
April 11, 1997     

________________________________________________________________________________
                                      10
    
Exchequer     
<PAGE>
 
    
          Security Life of Denver Insurance Company and Subsidiaries     

    
                          Consolidated Balance Sheets     

    
                            (Dollars in Thousands)     

    
<TABLE>
<CAPTION>
                                                                          DECEMBER 31     
                                                                       1996         1995  
                                                                   ------------------------
<S>                                                                <C>          <C> 
ASSETS                                                                                    
Investments (Note 3):                                                                     
 Fixed maturities, at fair value (amortized cost:                                         
    1996--$2,765,488; 1995--$2,318,038)                             $2,875,084  $2,470,944
 Equity securities, at fair value (cost:  1996--$4,899;                                   
    1995--$8,593)                                                        5,345       8,369
 Mortgage loans on real estate                                         452,795     285,544
 Investment real estate, at cost, less  accumulated                                       
    depreciation (1996--$628; 1995--$640)                                1,769       2,908
 Policy loans                                                          795,311     754,240
 Other long-term investments                                            11,063      11,870
 Short-term investments                                                  7,019      10,946
                                                                   ------------------------ 
Total investments                                                    4,148,386   3,544,821
                                                                                          
Cash                                                                    13,821      32,044
Accrued investment income                                               45,426      38,132
Reinsurance recoverable:                                                                  
 Paid benefits                                                          10,188      11,096
 Unpaid benefits                                                        19,703      13,581
Prepaid reinsurance premiums (Note 9)                                1,951,012   1,614,959
Deferred policy acquisition costs (DPAC)                               673,560     595,232
Property and equipment, at cost, less  accumulated                                        
 depreciation (1996--$21,407;   1995--$19,556)                          38,848      40,418
Federal income tax recoverable (Note 10)                                     -      62,990
Indebtedness of related parties                                          5,383      33,418
Other assets                                                            99,683      64,314
Separate account assets (Note 7)                                       124,986      31,825
                                                                                          
                                                                   ------------------------
Total assets                                                        $7,130,996  $6,082,830 
                                                                   ========================
</TABLE>
     

________________________________________________________________________________
                                      11
    
Exchequer     
<PAGE>
 
          Security Life of Denver Insurance Company and Subsidiaries     

    
                          Consolidated Balance Sheets     

    
                            (Dollars in Thousands)     

    
<TABLE>
<CAPTION>
                                                                    DECEMBER 31     
                                                                1996           1995  
                                                             --------------------------- 
<S>                                                          <C>             <C>           
LIABILITIES AND STOCKHOLDER'S EQUITY                                                     
Liabilities:                                                                             
 Future policy benefits (Note 9):                                                        
   Life and annuity reserves                                  $3,834,140     $3,328,405  
   Guaranteed investment contracts                             1,911,201      1,520,926  
  Policyholders' funds                                           81,273          75,809  
  Advance premiums                                                  236             231  
  Accrued dividends and dividends on  deposit                    20,338          19,886  
  Unpaid claims                                                  88,074          79,821  
  Funds held under reinsurance treaties                          18,967          32,793  
                                                             --------------------------- 
 Total future policy benefits                                 5,954,229       5,057,871  
                                                                                         
 Accounts payable and accrued expenses                           75,790          75,019  
 Indebtedness to related parties                                  5,427          16,224  
 Long-term debt to related parties (Note 11)                     75,000          50,032   
 Accrued interest on long-term debt to                                                   
  related parties (Note 11)                                       3,700              24  
 Other liabilities                                               53,311          60,443  
 Federal income taxes payable (Note 10)                          11,883               -   
 Deferred federal income taxes (Note 10)                         48,541          44,746  
 Separate account liabilities (Note 7)                          124,986          31,825  
                                                             ---------------------------
Total liabilities                                             6,352,867       5,336,184  
                                                                                         
Commitments and contingent liabilities                                                   
 (Notes 8, 9 and 14)                                                                     
                                                                                         
Stockholder's equity (Note 12):                                                          
 Common stock, $20,000 par value:                                                        
  Authorized  149 shares                                                                 
  Issued and outstanding 144 shares                               2,880           2,880  
 Additional paid-in capital                                     302,722         297,422  
 Net unrealized gains on investments                             58,718          72,973  
 Retained earnings                                              413,809         373,371  
                                                             --------------------------- 
Total stockholder's equity                                      778,129         746,646  
                                                             ---------------------------
                                                                                         
Total liabilities and stockholder's equity                   $7,130,996      $6,082,830   
                                                             ===========================
</TABLE>                                                                  
     

    
See accompanying notes.      

________________________________________________________________________________
                                      12
    
Exchequer     
<PAGE>
 
          Security Life of Denver Insurance Company and Subsidiaries     

    
                       Consolidated Statements of Income     

    
                            (Dollars in Thousands)     

    
<TABLE>
<CAPTION>
                                                                    YEAR ENDED DECEMBER 31         
                                                              1996             1995            1994  
                                                        ------------------------------------------------   
<S>                                                     <C>                 <C>             <C>
Revenues:
 Traditional life insurance premiums                       $ 118,200        $ 124,619       $ 140,633   
 Universal life and investment product charges               202,081          202,908         164,526  
                                                                                                       
 Reinsurance premiums assumed                                333,851          321,731         299,632  
                                                        ------------------------------------------------   
                                                             654,132          649,258         604,791  
 Reinsurance premiums ceded                                 (117,880)        (117,061)       (101,459) 
                                                        ------------------------------------------------   
                                                             536,252          532,197         503,332  
                                                                                                       
 Net investment income                                       312,121          256,065         209,605  
 Net realized gains (losses) on  investments                   4,770            6,564          (7,245) 
 Miscellaneous income                                            526            1,941           6,313  
                                                        ------------------------------------------------   
                                                             853,669          796,767         712,005  
Benefits and expenses:                                                                                 
 Benefits:                                                                                             
  Traditional life insurance:                                                                          
   Death benefits                                            235,828          217,136         231,018  
   Other benefits                                             71,939           88,326          72,298  
  Universal life and investment contracts:                                                             
   Interest credited to account balances                     186,908          164,536         139,942  
   Death benefits incurred in excess of account                                                        
     balances                                                 54,004           63,672          73,869  
  Increase in policy reserves and other                      121,946           23,895          97,723  
   funds                                                                                               
  Reinsurance recoveries                                     (80,276)         (74,305)        (73,379) 
  Product conversions                                         16,379           74,291                  
                                                        ------------------------------------------------   
                                                             606,728          557,551         541,471  
 Expenses:                                                                                             
  Commissions                                                 20,362           46,605          12,359  
  Insurance operating expenses                                69,580           52,414          50,309   
  Amortization of deferred policy acquisition costs           94,685           71,450          65,393
                                                        ------------------------------------------------   
                                                             791,355          728,020         669,532
                                                        ------------------------------------------------   

Income before federal income taxes                            62,314           68,747          42,473
Federal income taxes (Note 10)                                21,876           24,296          14,921
                                                        ------------------------------------------------   
Net income before cumulative effect of accounting
 changes                                                      40,438           44,451          27,552
 
Cumulative effect of change in accounting for
 postemployment benefits (net of tax) (Note 6)                     -                -          (1,381)
                                                        ------------------------------------------------   
Net income                                                 $  40,438        $  44,451       $  26,171
                                                        ================================================
</TABLE>
     

    
See accompanying notes.     

________________________________________________________________________________
                                      13
    
Exchequer     
<PAGE>
 
          Security Life of Denver Insurance Company and Subsidiaries     

    
                Consolidated Statements of Stockholder's Equity     

    
                            (Dollars in Thousands)     

    
<TABLE>
<CAPTION>
                                                                   YEAR ENDED DECEMBER 31    
                                                             1996           1995           1994  
                                                         ------------------------------------------ 
<S>                                                      <C>               <C>          <C>      
Common stock:                                                                             
 Balance at beginning and end of year                      $  2,880        $  2,880      $   2,880   
                                                         ========================================== 
                                                                                                    
Additional paid-in capital:                                                                         
 Balance at beginning of year                              $297,422        $150,792      $ 150,792  
 Capital contributions                                        5,300         146,630              -  
                                                         ------------------------------------------ 
 Balance at end of year                                    $302,722        $297,422      $ 150,792  
                                                         ==========================================
                                                                                                    
Net unrealized gains on investments:                                                                
 Balance at beginning of year                              $ 72,973        $  6,862      $    (131) 
 Adjustment to beginning balance for                                                                
  change in accounting method, net of                                                               
  income taxes of $46,916 (Note 1)                                -               -         87,630  
 Effect on DPAC of change in accounting                                                             
  method, net of income taxes of $10,117                          -               -        (18,790)
 Net change in unrealized gains (losses),                                                            
  net of tax                                                (27,716)        118,654       (106,911) 
 Effect on DPAC of unrealized gains and                                                             
  losses on fixed maturities, net of tax                     13,461         (52,543)        45,064  
                                                         ------------------------------------------ 
 Balance at end of year                                    $ 58,718        $ 72,973      $   6,862  
                                                         ==========================================
                                                                                                    
                                                                                                    
Retained earnings:                                                                                  
 Balance at beginning of year                              $373,371        $329,640      $ 306,349  
 Net income                                                  40,438          44,451         26,171  
 Dividends paid to stockholder                                    -            (720)        (2,880) 
                                                         ------------------------------------------ 
 Balance at end of year                                    $413,809        $373,371      $ 329,640  
                                                         ==========================================  

Total stockholder's equity                                 $778,129        $746,646      $ 490,174  
                                                         ==========================================
</TABLE>
     

    
See accompanying notes.     

________________________________________________________________________________
                                      14
    
Exchequer     
<PAGE>
 
          Security Life of Denver Insurance Company and Subsidiaries     

    
                     Consolidated Statements of Cash Flows     

    
                            (Dollars in Thousands)     

    
<TABLE>
<CAPTION>
                                                                       YEAR ENDED DECEMBER 31          
                                                                   1996         1995         1994           
                                                             ------------------------------------------
<S>                                                          <C>             <C>         <C>                
OPERATING ACTIVITIES                                                                                        
Net income                                                     $    40,438   $  44,451   $    26,171        
Adjustments to reconcile net income to net                                                                      
 cash provided by operating activities:                                                                     
  Increase in future policy benefits                               585,581     471,331       621,578        
  Net decrease (increase) in federal income taxes                   78,668      33,232       (25,506)       
  Increase (decrease) in accounts payable and                                                                          
   accrued expenses                                                 (6,845)     26,751         3,771        
  Increase in accrued interest on long-term debt                     3,676          24             -         
  Increase in accrued investment income                             (7,294)     (5,739)       (5,651)       
  Increase in reinsurance recoverable                               (5,214)        (24)       (1,767)       
  Increase in prepaid reinsurance premiums                        (336,053)   (253,968)     (397,463)       
  Net realized investment (gains) losses                            (4,770)     (6,564)        7,245        
  Depreciation and amortization expense                              3,857       4,036         3,500        
  Policy acquisition costs deferred                               (152,299)   (127,069)     (127,305)       
  Amortization of deferred policy acquisition                                                                          
   costs                                                            94,685      71,450        65,393        
  Cumulative effect of accounting changes                                            -         1,381        
  Increase in accrual for postretirement benefits                      484         623           851        
  Other, net                                                       (10,055)     (9,784)       (4,894)       
                                                             ------------------------------------------
Net cash provided by operating activities                          284,859     248,750       167,304        
                                                                                                            
                                                                                                            
INVESTING ACTIVITIES                                                                                        
Securities available-for-sale:                                                                              
 Sales:                                                                                                     
  Fixed maturities                                                 334,482     357,059       731,460        
  Equity securities                                                  4,198       4,730       148,176        
 Maturities--fixed maturities                                      727,937     280,581       237,586        
 Purchases:                                                                                                 
  Fixed maturities                                              (1,522,369)   (935,210)   (1,202,024)       
  Equity securities                                                   (428)     (1,300)     (130,856)       
Securities held-to-maturity:                                                                                
 Maturities--fixed maturities                                            -      14,156         1,665        
 Purchases--fixed maturities                                             -                   (42,454)       
Sale, maturity or repayment of  investments:
 Mortgage loans on real estate                                      18,102      16,061        17,570        
 Investment real estate                                              1,354         215         1,534        
 Other long-term investments                                             -       1,064             -          
</TABLE>
     

________________________________________________________________________________
                                      15
    
Exchequer     

<PAGE>
           Security Life of Denver Insurance Company and Subsidiaries     
    
                   Consolidated Statements of Cash Flow (continued)
    
                            (Dollars in Thousands)
<TABLE> 
<CAPTION> 
    
                                                                     Year ended December 31
                                                        1996                   1995                     1994
                                                    ------------------------------------------------------------
<S>                                                  <C>                      <C>                   <C> 
Investing activities (continued)
Purchase or issuance of investments:
   Mortgage loans on real estate                      $(186,228)             $(136,218)             $ (91,410)
   Investment real estate                                    --                     14                   (156)
   Policy loans, net                                    (41,071)               (63,746)               (72,017)
   Other long-term investments                              809                 (2,169)                  (399)
   Short-term investments, net                            3,942                 (9,154)                 4,099
Additions to property and equipment                      (4,482)                (1,812)                (2,280)
Disposals of property and equipment                       2,239                     79                   (177)
                                                    ------------------------------------------------------------
Net cash used by investing activities                  (661,365)              (475,650)              (399,683)

Financing activities
Increase (decrease) in indebtedness to related parties   42,206                (17,011)                52,231
Cash contributions from parent                            5,300                     --                 15,000
Receipts from interest sensitive products
  credited to policyholder account balances             434,726                387,904                250,396
Return of policyholder account balances on 
  interest sensitive policies                          (123,949)              (128,948)               (89,532)
Dividends paid to stockholder                                --                   (720)                (2,880)
                                                    ------------------------------------------------------------
Net cash provided by financing activities               358,283                241,225                225,215
                                                    ------------------------------------------------------------

Net (decrease) increase in cash                         (18,223)                14,325                 (7,164)
Cash at beginning of year                                32,044                 17,719                 24,883
                                                    ------------------------------------------------------------
Cash at end of year                                   $  13,821              $  32,044              $  17,719
                                                    ------------------------------------------------------------

</TABLE> 
Noncash transaction:


    In 1995, the Company received a capital contribution of $124,630,000 in
    fixed maturities and equity securities. The Company's parent also
    contributed $22,000,000 in cash to additional paid-in capital. As of
    December 31, 1995, the cash representing the capital contribution had not
    been received, and the amount is presented as indebtedness of related
    parties in the accompanying consolidated balance sheet. The cash was
    received by the Company in January 1996.

See accompanying notes.
________________________________________________________________________________
                                      16
Exchequer     

 
<PAGE>
           Security Life of Denver Insurance Company and Subsidiaries     
    
                   Notes to Consolidated Financial Statements     
    
                               December 31, 1996     

    
1. SIGNIFICANT ACCOUNTING POLICIES     


PRINCIPLES OF CONSOLIDATION     
    
The accompanying consolidated financial statements include the accounts and
operations, after intercompany eliminations, of Security Life of Denver
Insurance Company (Security Life) and its wholly-owned subsidiaries:  Midwestern
United Life Insurance Company (Midwestern United); First ING Life Insurance
Company of New York, formerly the Urbaine Life Reinsurance Company (First ING);
First Secured Mortgage Deposit Corporation; and ING America Equities, Inc.,
formerly SLD Equities, Inc.     

    
NATURE OF OPERATIONS     
    
Security Life of Denver Insurance Company and its subsidiaries (the Company) is
a wholly-owned subsidiary of ING America Insurance Holdings, Inc. (ING America).
The Company focuses on two markets, the advanced market and reinsurance to other
insurers. The life insurance products offered for the advanced market include
wealth transfer and estate planning, executive benefits, charitable giving and
corporate owned life insurance. These products include traditional life,
interest sensitive life, universal life, variable annuity and variable life.
Operations are conducted almost entirely on the general agency basis and the
Company is presently licensed in all states (approved for reinsurance only in
New York), the District of Columbia and the Virgin Islands.  In the reinsurance
market, the Company focuses on automatic reinsurance coverages provided to other
insurance companies.     

The significant accounting policies followed by the Company that materially
affect the financial statements are summarized below:     

    
BASIS OF PRESENTATION     
    
The accompanying consolidated financial statements have been prepared in
accordance with generally accepted accounting principles (GAAP) which, as to the
insurance companies included in the consolidation, differ from statutory
accounting practices prescribed or permitted by state insurance regulatory
authorities.     

The preparation of financial statements in conformity with generally accepted
accounting principles requires management to make estimates and assumptions that
affect the reported amounts of assets and liabilities and disclosure of
contingent assets and liabilities at the date of the financial statements 
and the reported amounts of revenues and expenses during the reporting period.
Actual results could differ from those estimates.
    
    
ACCOUNTING CHANGES     
    
Effective January 1, 1994, the Company adopted Financial Accounting Standards
Board (FASB) Statement No. 112, Employers' Accounting for Postemployment
Benefits, in accounting for disability benefits.  The cumulative effect as of
January 1, 1994 of this change in accounting was to decrease net income by
$1,381,000 (net of tax of $743,000).  The effect of the change on 1994 income
before the cumulative effect of the change was not material.  Prior to January
1, 1994, the Company recognized the cost of providing these benefits on a cash
basis.  Under the new method of accounting, the Company accrues the benefits
when it becomes probable that such benefits will be paid and when sufficient
information exists to make reasonable estimates of the amounts to be paid.     

In May 1993, the Financial Accounting Standards Board issued FASB Statement No.
115, Accounting for Certain Investments in Debt and Equity Securities (FASB
115).  The Company adopted the provisions of the new standard for investments
held as of or acquired after January 1, 1994.  The cumulative effect as of
January 1, 1994 of adopting FASB 115 had no impact on income. The opening
balance of stockholder's equity was increased by $68,840,000 (net of tax of
$36,799,000) to reflect the net unrealized holding gains on securities
classified as available-for-sale previously carried at amortized cost less an
adjustment to deferred policy acquisition costs for the change in expected
future gross margins.     
    
Because of the numerous questions that arose during the implementation of FASB
115, the Financial Accounting Standards Board issued A Guide to Implementation
of Statement 115 on Accounting for Certain Investments in Debt and Equity
Securities in November 1995.  This Special Report provided interpretive guidance
to the implementation of FASB 115 and provided companies with a one-time period
until December 31, 1995 to reassess the appropriateness of the classifications
of all securities held at the time and account for any resulting
reclassifications at fair value. Reclassifications from the held-to-maturity
category that result from this one-time reassessment do not call into question
the intent of an enterprise to hold other debt securities to maturity in the
future.  As a result of this reassessment, the Company reclassified all held-to-
maturity securities to the available-for-sale category effective December 26,
1995.  The book value of these securities at the date of transfer was
$98,818,000.  At transfer, an unrealized gain of $4,082,000 (net of tax of
$2,198,000) was recognized as a direct increase to stockholder's equity.     
    
________________________________________________________________________________
                                      17
Exchequer     

<PAGE>
 
           Security Life of Denver Insurance Company and Subsidiaries     
    
             Notes to Consolidated Financial Statements (continued)     


    
1. SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)     

Beginning in 1995, the Company adopted FASB Statement No. 114, Accounting by
Creditors for Impairment of a Loan, and Statement No. 118, which amends
Statement 114.  Under the amended statement, the 1996 and 1995 allowances for
credit losses related to loans that are identified for evaluation in accordance
with Statement 114 are based on discounted cash flows using the loan's initial
effective interest rate or the fair value of the collateral for certain
collateral dependent loans.  Adoption of this standard resulted in an
insignificant impact to net income and stockholder's equity.     

Effective January 1, 1996, the Company adopted FASB Statement No. 121,
Accounting for the Impairment of Long-Lived Assets and for Long-Lived Assets to
Be Disposed Of, which requires impairment losses to be recorded on long-lived
assets used in operations when indicators of impairment are present and the
undiscounted cash flows estimated to be generated by those assets are less than
the assets' carrying amount.  Statement 121 also addresses the accounting for
long-lived assets that are expected to be disposed of. Adoption of this standard
resulted in an insignificant impact to net income and stockholder's equity.     

    
INVESTMENTS     
    
Investments are presented on the following bases:     

The carrying value of fixed maturities depends on the classification of the
security: securities held-to-maturity, securities available-for-sale, and
trading securities. Management determines the appropriate classification of debt
securities at the time of purchase and reevaluates such designation as of each
balance sheet date.     

Debt securities not classified as held-to-maturity and marketable equity
securities are classified as available-for-sale.  Available-for-sale securities
are stated at fair value, with the unrealized gains and losses, net of tax and
deferred acquisition cost adjustments, reported in a separate component of
stockholder's equity.     

The Company does not hold any securities classified as held-to-maturity or
trading securities.     

The amortized cost of debt securities classified as held-to-maturity or
available-for-sale is adjusted for amortization of premiums and accretion of
discounts to maturity, or in the case of mortgage-backed securities, over the
estimated life of the security.  Such amortization is included in interest
income from investments.  Interest and dividends are included in net investment
income as earned.     
    
________________________________________________________________________________
                                      18
Exchequer     

<PAGE>
 
           Security Life of Denver Insurance Company and Subsidiaries     
    
             Notes to Consolidated Financial Statements (continued)     

    
1. SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)     

Mortgage loans are carried at the unpaid balances.  Investment real estate is
carried at cost, less accumulated depreciation.  Policy loans are carried at
unpaid balances.  Short-term investments are carried at cost, which approximates
fair value.  Derivatives are accounted for on the same basis as the asset
hedged.     
    
Realized gains and losses, and declines in value judged to be other-than-
temporary are included in net realized gains (losses) on investments.  The cost
of securities sold is based on the specific identification method.     

    
RECOGNITION OF PREMIUM REVENUES     
    
Premiums for traditional life insurance products, which include those products
with fixed and guaranteed premiums and benefits and consist principally of whole
life insurance policies, are recognized as revenue when due.  Revenues for
universal life insurance policies and for investment products consist of policy
charges for the cost of insurance, policy administration charges, and surrender
charges assessed against policyholder account balances during the year.     

    
DEFERRED POLICY ACQUISITION COSTS     
    
Commissions, reinsurance allowances, and other costs of acquiring traditional
life insurance including reinsurance assumed, universal life insurance
(including interest sensitive products) and investment products that vary with
and are primarily related to the production of new and renewal business have
been deferred.  Traditional life insurance acquisition costs are being amortized
over the premium-paying period of the related policies using assumptions
consistent with those used in computing policy benefit reserves.  For universal
life insurance and investment products, acquisition costs are being amortized
generally in proportion to the present value (using the assumed crediting rate)
of expected gross margins from surrender charges, investments, mortality, and
expenses.  This amortization is adjusted retrospectively when estimates of
current or future gross margins to be realized from a group of products are
revised.     

Deferred policy acquisition costs are adjusted to reflect changes that would
have been necessary if unrealized investment gains and losses related to
available-for-sale securities had been realized.  The Company has reflected
those adjustments in the asset balance with the offset as a direct adjustment to
stockholder's equity.     
    
________________________________________________________________________________
                                      19
Exchequer     

<PAGE>
 
           Security Life of Denver Insurance Company and Subsidiaries     
    
             Notes to Consolidated Financial Statements (continued)     


    
1. SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)     

    
FUTURE POLICY BENEFITS     
    
Benefit reserves for traditional life insurance products (other than reinsurance
assumed) are computed using a net level premium method including assumptions as
to investment yields, mortality, withdrawals and other assumptions based on the
Company's and industry experience, modified as necessary to reflect anticipated
trends to include provisions for possible unfavorable deviations.  Reserve
interest assumptions are those deemed appropriate at the time of policy issue,
and range from 2% to 10%.  Policy benefit claims are charged to expense in the
year that the claims are incurred.     

Benefit reserves for reinsurance assumed are computed using pricing assumptions
with provisions for adverse deviation.  Benefits for level-term reinsurance
assumed are computed to recognize profits in proportion with premiums.  Benefit
reserves for all other reinsurance assumed are computed to recognize profits in
proportion to the coverage provided.     

Benefit reserves for universal life-type policies (including interest sensitive
products) and investment products are computed under a retrospective deposit
method and represent policy account balances before applicable surrender
charges.  Policy benefits and claims that are charged to expense include benefit
claims incurred during the year in excess of related policy account balances.
Interest crediting rates for universal life and investment products range from
4.60% to 7.45% during 1996, 4.60% to 8.10% during 1995, and 6.15% to 8.10%
during 1994.     

Included in life and annuity reserves is an unearned revenue reserve that
reflects the unamortized balance of excess first year policy service fees over
renewal period policy service fees on universal life and investment products.
These excess fees have been deferred and are being recognized in income over the
periods benefited, using the same assumptions and factors used to amortize
deferred policy acquisition costs.     

    
UNPAID CLAIMS     
    
The liabilities for unpaid claims include estimates of amounts due on reported
claims and claims that have been incurred but were not reported as of December
31.  Such estimates are based on actuarial projections applied to historical
claim payment data and are considered reasonable and adequate to discharge the
Company's obligations for claims incurred but unpaid as of December 31.     
    
________________________________________________________________________________
                                      20
Exchequer     

<PAGE>
 
           Security Life of Denver Insurance Company and Subsidiaries     
    
             Notes to Consolidated Financial Statements (continued)     

    
1. SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)     

    
HOME OFFICE PROPERTY AND EQUIPMENT     
    
Home office property and equipment are carried at cost less accumulated
depreciation.  Depreciation for major classes of assets is calculated on a
straight-line basis.     

    
PARTICIPATING INSURANCE     
    
The Company accrues a liability for earnings on participating policies that
cannot inure to the benefit of the Company's stockholder.  The liability is
determined based on earnings on participating policies in excess of 10% of
profits on participating business before payment of policyholder dividends.  The
liability for these undistributed earnings was $6,211,000 and $6,218,000 at
December 31, 1996 and 1995, respectively.  Participating business approximates
 .4% of the Company's ordinary life insurance in force and 1.4% of premium
income.  Earnings for participating insurance are based on the actual earnings
of the participation block of policies.  Expenses and taxes are allocated based
on the amount of participating insurance in force.  Investment income is
allocated based on the yield of the participating investment portfolio.   The
amount of dividends to be paid is determined annually by the Board of Directors.
Amounts allocable to participating policyholders are based on published dividend
projections or expected dividend scales.  Dividends of $3,307,000, $2,964,000,
and $3,683,000 were incurred in 1996, 1995, and 1994, respectively.     

    
FEDERAL INCOME TAXES     
    
Deferred federal income taxes have been provided or credited to reflect
significant temporary differences between income reported for tax and financial
reporting purposes using reasonable assumptions.     

    
CASH FLOW INFORMATION     
    
Cash includes cash on hand and demand deposits.  Included as a component of
operating activities is interest paid of $1,016,000, $4,861,000, and $538,000
for 1996, 1995, and 1994, respectively.     
    
________________________________________________________________________________
                                      21
Exchequer     

<PAGE>
 
           Security Life of Denver Insurance Company and Subsidiaries     
    
             Notes to Consolidated Financial Statements (continued)     


    
1. SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)     

    
GUARANTY FUND ASSESSMENTS     
    
Insurance companies are assessed the costs of funding the insolvencies of other
insurance companies by the various state guaranty associations generally based
on the amount of premium companies collect in that state.  The Company accrues
the cost of future guaranty fund assessments based on estimates of insurance
company insolvencies provided by the National Organization of Life and Health
Insurance Guaranty Associations (NOLHGA) and the amount of premiums written in
each state.  The Company reduces the accrual by credits allowed in some states
to reduce future premium taxes by a portion of assessments in that state.     

    
PENDING ACCOUNTING STANDARD     
    
During 1996, the FASB issued Statement No. 125, Accounting for Transfers and
Servicing of Financial Assets and Extinguishments of Liabilities, which requires
an entity to recognize the financial and servicing assets it controls and the
liabilities it has incurred and to derecognize financial assets when control has
been surrendered in accordance with the criteria provided in the Statement.  The
Company will apply the new rules prospectively to transactions beginning in the
first quarter of 1997.  Based on current circumstances, the Company believes the
application of the new rules will not have a material impact on the financial
statements.     

    
RECLASSIFICATIONS     
    
Certain amounts in the 1994 and 1995 financial statements have been reclassified
to conform to the 1996 presentation.     

    
2. ACQUISITION     
    
During 1994, Security Life contributed capital of $317,000 in creation of ING
America Equities, Inc., a wholesale broker/dealer incorporated September 27,
1993 and approved for membership in the National Association of Securities
Dealers on August 18, 1994. The business of ING America Equities, Inc. consists
only of distribution of variable life and annuity contracts.  ING America
Equities, Inc. does not hold customer funds or securities.     
    
________________________________________________________________________________
                                      22
Exchequer     

<PAGE>
 
        Security Life of Denver Insurance Company and Subsidiaries     
    
          Notes to Consolidated Financial Statements (continued)     


    
3. INVESTMENTS     
    
The amortized cost and fair value of investments in fixed maturities and equity
securities are as follows at December 31, 1996 and 1995:     

    
<TABLE>
<CAPTION>
                                                        DECEMBER 31, 1996
                                        ------------------------------------------------
                                           COST OR      GROSS       GROSS
                                          AMORTIZED   UNREALIZED  UNREALIZED     FAIR
                                             COST       GAINS       LOSSES      VALUE
                                        ------------------------------------------------
                                                      (Dollars in Thousands)
<S>                                     <C>           <C>         <C>         <C> 
Available-for-sale:
 U.S. Treasury securities and
 obligations
  of U.S. government corporations and
    agencies                              $   88,526    $  1,035     $   858  $   88,703
 States, municipalities and political
  subdivisions                                71,857         984       1,058      71,783
 Public utilities securities                 105,110       1,130         748     105,492
 Debt securities issued by foreign
  governments                                  3,272           -           -       3,272
 Corporate securities                        921,565      20,095       5,646     936,014
 Mortgage-backed securities                1,273,251     108,367      18,924   1,362,694
 Other asset-backed securities               299,809       8,186       1,286     306,709
 Derivatives hedging fixed maturities
   (Note 4)                                    2,098         292       1,973         417
                                          ----------------------------------------------
 Total fixed maturities                    2,765,488     140,089      30,493   2,875,084
 
 Preferred stocks (nonredeemable)              2,112          66         301       1,877
 Common stocks                                 2,787         756          75       3,468
                                        ------------------------------------------------
Total                                     $2,770,387    $140,911     $30,869  $2,880,429
                                        ================================================
</TABLE>

________________________________________________________________________________
                                      23
    
Exchequer     

<PAGE>
 
        Security Life of Denver Insurance Company and Subsidiaries     
    
          Notes to Consolidated Financial Statements (continued)     

    
3. INVESTMENTS (CONTINUED)     

    
<TABLE> 
<CAPTION> 
                                                        DECEMBER 31, 1995
                                        ------------------------------------------------
                                           COST OR      GROSS       GROSS
                                          AMORTIZED   UNREALIZED  UNREALIZED     FAIR
                                             COST       GAINS       LOSSES      VALUE
                                        ------------------------------------------------
                                                      (Dollars in Thousands)
 
<S>                                     <C>           <C>         <C>         <C> 
Available-for-sale:
 U.S. Treasury securities and
 obligations
  of U.S. government corporations and
  agencies                                $   99,780    $  3,503     $   154  $  103,129
 States, municipalities and political
  subdivisions                                74,126       1,760         234      75,652
 Public utilities securities                  76,470       2,841          50      79,261
 Debt securities issued by foreign
  governments                                  3,272           -           -       3,272
 Corporate securities                        659,902      34,246         911     693,237
 Mortgage-backed securities                1,230,943     123,306      18,690   1,335,559
 Other asset-backed securities               169,847      10,946       2,174     178,619
 Derivatives hedging fixed maturities
  (Note 4)                                     3,698         909       2,392       2,215
                                        ------------------------------------------------ 
 Total fixed maturities                    2,318,038     177,511      24,605   2,470,944
 
 Preferred stocks (nonredeemable)              6,196         275         443       6,028
 Common stocks                                 2,397          13          69       2,341
                                        ------------------------------------------------ 
Total                                     $2,326,631    $177,799     $25,117  $2,479,313
                                        ================================================
</TABLE>

________________________________________________________________________________
                                      24
    
Exchequer     

<PAGE>
 
    
        Security Life of Denver Insurance Company and Subsidiaries     
    
          Notes to Consolidated Financial Statements (continued)     

    
3. INVESTMENTS (CONTINUED)     
    
The amortized cost and fair value of investments in fixed maturities at December
31, 1996, by contractual maturity, are shown in the following table (in
thousands).  Expected maturities will differ from contractual maturities because
borrowers may have the right to call or prepay obligations with or without call
or prepayment penalties.     

    
<TABLE>
<CAPTION>
                                            AMORTIZED 
                                              COST        FAIR VALUE
                                           ---------------------------
<S>                                        <C>            <C>         
Available for sale:                                                   
 Due in one year or less                      $   25,893  $   26,250  
 Due after one year through five years           349,962     354,031  
 Due after five years through ten years          466,457     472,014  
 Due after ten years                             350,116     353,386  
                                           ---------------------------
                                               1,192,428   1,205,681  
                                                                      
Mortgage-backed securities                     1,273,251   1,362,694  
Other asset-backed securities                    299,809     306,709  
                                           ---------------------------
Total available-for-sale                      $2,765,488  $2,875,084  
                                           ===========================
</TABLE>
     

Changes in unrealized gains (losses) on investments in available-for-sale
securities for the years ended December 31, 1996, 1995 and 1994 are summarized
as follows (in thousands):     

    
<TABLE>
<CAPTION>
                                              DECEMBER 31, 1996
                                     --------------------------------
                                         FIXED     EQUITY     TOTAL
                                     --------------------------------
<S>                                    <C>         <C>      <C>
Gross unrealized gains                  $140,089    $ 822    $140,911
Gross unrealized losses                   30,493      376      30,869
                                     --------------------------------
Net unrealized gains (losses)            109,596      446     110,042
Deferred income tax (expense)
 benefit                                 (38,359)    (157)    (38,516)
                                     --------------------------------
Net unrealized gains (losses) after
 taxes                                    71,237      289      71,526
Less:
 Balance at beginning of year             99,389     (147)     99,242
                                     --------------------------------
Change in net unrealized gains
 (losses)                               $(28,152)   $ 436    $(27,716)
                                     ================================
</TABLE>

________________________________________________________________________________
                                      25
    
Exchequer     

<PAGE>
 
        Security Life of Denver Insurance Company and Subsidiaries     
    
          Notes to Consolidated Financial Statements (continued)     

     
3. INVESTMENTS (CONTINUED)     

    
<TABLE> 
<CAPTION> 
                                             DECEMBER 31, 1995
                                     --------------------------------
                                         FIXED     EQUITY     TOTAL
                                     --------------------------------
<S>                                  <C>           <C>      <C> 
Gross unrealized gains                 $ 177,511   $  288   $ 177,799
Gross unrealized losses                   24,605      512      25,117
                                     --------------------------------
Net unrealized gains (losses)            152,906     (224)    152,682
Deferred income tax (expense)
 benefit                                 (53,517)      77     (53,440)
                                     -------------------------------- 
Net unrealized gains (losses) after
 taxes                                    99,389     (147)     99,242
Less:
 Balance at beginning of year            (18,854)    (558)    (19,412)
                                     --------------------------------
Change in net unrealized gains
 (losses)                              $ 118,243   $  411   $ 118,654
                                     ================================
 
                                             DECEMBER 31, 1994
                                     --------------------------------
                                         FIXED     EQUITY     TOTAL
                                     --------------------------------
 
Gross unrealized gains                 $  94,846   $  262   $  95,108
Gross unrealized losses                  123,843    1,120     124,963
                                     --------------------------------
Net unrealized gains (losses)            (28,997)    (858)    (29,855)
Deferred income tax (expense)
 benefit                                  10,143      300      10,443
                                     --------------------------------
Net unrealized gains (losses) after
 taxes                                   (18,854)    (558)    (19,412)
Less:
 Balance at beginning of year                  -     (131)       (131)
Adjustment for change in accounting
 method (net of tax of $46,916)           87,630        -      87,630
                                     --------------------------------
Change in net unrealized gains
 (losses)                              $(106,484)  $ (427)  $(106,911)
                                     ================================
</TABLE>
     
As part of its overall investment management strategy, the Company has entered
into agreements to purchase $21,538,000 in mortgage loans as of December 31,
1996.  These agreements were settled during 1997.  The Company had no agreements
to sell securities at December 31, 1996.     

________________________________________________________________________________
                                      26
    
Exchequer     


<PAGE>
 
        Security Life of Denver Insurance Company and Subsidiaries     
    
          Notes to Consolidated Financial Statements (continued)     

    
3. INVESTMENTS (CONTINUED)     
    
Major categories of investment income for the years ended December 31 are
summarized as follows (in thousands):     

    
<TABLE>
<CAPTION>
                                            1996       1995       1994
                                        --------------------------------
<S>                                     <C>          <C>        <C>
Fixed maturities                          $240,931   $190,327   $153,777
Mortgage loans on real estate               29,143     16,601     12,221
Policy loans                                52,205     55,438     42,456
Other investments                            2,197      4,360      5,654
                                        --------------------------------
                                           324,476    266,726    214,108
Investment expenses                        (12,355)   (10,661)    (4,503)
                                        --------------------------------
Net investment income                     $312,121   $256,065   $209,605
                                        ================================
</TABLE> 
     

    
Net realized gains (losses) on investments for the years ended December 31 are
summarized as follows (in thousands):     

    
<TABLE> 
<CAPTION> 
                                              1996       1995       1994
                                        -----------------------------------
<S>                                     <C>          <C>        <C> 
Fixed maturities                          $  4,540   $  6,538   $ (3,847)
Equity securities                               79          5     (1,761)
Real estate and other                          151         21     (1,637)
                                        -----------------------------------
Net realized gains (losses) on
 investments                              $  4,770   $  6,564   $ (7,245)
                                        ===================================
</TABLE>
     

    
During 1996, 1995 and 1994, debt and marketable equity securities available-for-
sale were sold with fair values at the date of sale of $334,482,000,
$306,219,000 and $292,483,000, respectively.  Gross gains of $7,248,000,
$9,691,000, and $6,125,000 and gross losses of $2,629,000, $3,148,000 and
$11,733,000 were realized on those sales in 1996, 1995, and 1994, 
respectively.     

At December 31, 1996 and 1995, bonds with an amortized cost of $26,140,000 and
$26,730,000, respectively, were on deposit with various state insurance
departments to meet regulatory requirements.     

________________________________________________________________________________
                                      27
    
Exchequer     
<PAGE>
 
    
        Security Life of Denver Insurance Company and Subsidiaries     
    
          Notes to Consolidated Financial Statements (continued)     

    
4. DERIVATIVE FINANCIAL INSTRUMENTS HELD FOR PURPOSES OTHER THAN TRADING     
    
The Company enters into interest rate contracts, including swaps, caps, floors,
and options, to reduce and manage risks which include the risk of a change in
the value, yield, price, cash flows, or quantity of, or a degree of exposure
with respect to assets, liabilities, or future cash flows which the Company has
acquired or incurred.  Hedge accounting practices are supported by cash flow
matching, scenario testing and duration matching.     
    
Interest rate swap agreements generally involve the exchange of fixed and
floating interest payments over the life of the agreement without an exchange of
the underlying principal amount.   Interest rate cap and interest rate floor
agreements owned entitle the Company to receive payments to the extent reference
interest rates exceed or fall below strike levels in the contracts based on the
notional amounts.     

Premiums paid for the purchase of interest rate contracts are included in other
assets and are being amortized to interest expense over the remaining terms of
the contracts or in a manner consistent with the financial instruments being
hedged.  Amounts paid or received, if any, from such contracts are included in
interest expense or income.  Accrued amounts payable to or receivable from
counterparties are included in other liabilities or assets.     

Gains and losses as a result of early terminations of interest rate contracts
are amortized to investment income over the remaining term of the items being
hedged to the extent the hedge is considered to be effective; otherwise, they
are recognized upon termination.     

Interest rate contracts that are matched or otherwise designated to be
associated with other financial instruments are recorded at fair value if the
related financial instruments mature, are sold, or are otherwise terminated or
if the interest rate contracts cease to be effective hedges.     

The Company manages the potential credit exposure from interest rate contracts
through careful evaluation of the counterparties' credit standing, collateral
agreements, and master netting agreements.     

The Company is exposed to credit loss in the event of nonperformance by
counterparties on interest rate contracts; however, the Company does not
anticipate nonperformance by any of these counterparties.  The amount of such
exposure is generally the unrealized gains in such contacts.     

________________________________________________________________________________
                                      28

Exchequer     
<PAGE>
 
    
        Security Life of Denver Insurance Company and Subsidiaries     
    
          Notes to Consolidated Financial Statements (continued)     

    
4. DERIVATIVE FINANCIAL INSTRUMENTS HELD FOR PURPOSES OTHER THAN TRADING
   (CONTINUED)     

The table below summarizes the Company's interest rate contracts at December 31,
1996 and 1995 (in thousands):     

    
<TABLE>
<CAPTION>
                                         DECEMBER 31, 1996
                           -------------------------------------------
                              NOTIONAL   AMORTIZED     FAIR    BALANCE
                               AMOUNT       COST      VALUE     SHEET
                           -------------------------------------------
<S>                        <C>           <C>         <C>       <C>
Interest rate contracts:
 Swaps                       $  794,520  $       -   $(1,452)  $(1,452)
 Swaps-affiliates               774,520          -     1,272     1,272
                           -------------------------------------------
Total swaps                   1,569,040          -      (180)     (180)
 
 Caps owned                     400,000      2,073       592       592
 Caps owned-affiliates                -          -         -         -
                           -------------------------------------------  
Total caps owned                400,000      2,073       592       592

 Floors owned                   100,000         25         5         5
 Floors owned-affiliates              -          -         -         -
                           ------------------------------------------- 
Total floors owned              100,000         25         5         5
 
 Options owned                  212,000      3,330     3,772     3,772
 Options owned-affiliates       212,000     (3,330)   (3,772)   (3,772)
                           ------------------------------------------- 
Total options owned             424,000          -         -         -
                           ------------------------------------------- 
 
Total derivatives            $2,493,040    $ 2,098   $   417   $   417
                           ===========================================
</TABLE>

________________________________________________________________________________
                                      29
    
Exchequer     

<PAGE>
 
        Security Life of Denver Insurance Company and Subsidiaries     
    
          Notes to Consolidated Financial Statements (continued)     

    
4. DERIVATIVE FINANCIAL INSTRUMENTS HELD FOR PURPOSES OTHER THAN TRADING
   (CONTINUED)     
 
    
<TABLE> 
<CAPTION> 
                                                  DECEMBER 31, 1995
                               ------------------------------------------------------
                                    NOTIONAL       AMORTIZED        FAIR      BALANCE
                                     AMOUNT          COST          VALUE       SHEET
                               ------------------------------------------------------ 
<S>                            <C>                 <C>             <C>        <C> 
Interest rate contracts:
 Swaps                           $  884,632        $   448       $ 4,034     $ 4,034
 Swaps-affiliates                   864,632           (448)       (3,453)     (3,453)
                               ------------------------------------------------------ 
Total swaps                       1,749,264              -           581         581
                                                                          
 Caps owned                         400,000          3,580         1,308       1,308
 Caps owned-affiliates               40,000             61             -           -
                               ------------------------------------------------------ 
Total caps owned                    440,000          3,641         1,308       1,308
                                                                          
 Floors owned                       100,000             57           326         326
 Floors owned-affiliates                  -              -             -           -
                               ------------------------------------------------------ 
Total floors owned                  100,000             57           326         326
                                                                          
 Options owned                      152,000          2,848         2,255       2,255
 Options owned-affiliates           152,000         (2,848)       (2,255)     (2,255)
                               ------------------------------------------------------ 
Total options owned                 304,000              -             -           -
                               ------------------------------------------------------
                                                                          
Total derivatives                $2,593,264        $ 3,698       $ 2,215     $ 2,215
                               ======================================================
</TABLE>
     

    
5. CONCENTRATIONS OF CREDIT RISK     
    
At December 31, 1996, the Company held less-than-investment-grade bonds
classified as available-for-sale with a carrying value and market value of
$74,964,000. These holdings amounted to 3% of the Company's investments in fixed
maturity securities and 1% of total assets.  The holdings of less-than-
investment-grade bonds are widely diversified and of satisfactory quality based
on the Company's investment policies and credit standards.     

At December 31, 1996, the Company's commercial mortgages involved a
concentration of properties located in Florida (18%), Texas (13%), and Georgia
(10%).  The remaining commercial mortgages relate to properties located in 23
other states.  The portfolio is well diversified, covering many different types
of income-producing properties on which the Company has first mortgage liens.
The maximum mortgage outstanding on any individual property is $13,517,000.     

________________________________________________________________________________
                                      30
    
Exchequer     

<PAGE>
 
    
        Security Life of Denver Insurance Company and Subsidiaries     
    
          Notes to Consolidated Financial Statements (continued)     

    
6. EMPLOYEE BENEFIT PLANS     

    
PENSION PLAN     

The Company has a qualified noncontributory defined benefit retirement plan as
well as a non-qualified unfunded Supplemental Employees Retirement Plan (SERP)
covering substantially all employees.  The benefits are based on final average
earnings from the time of eligibility for the plan, subject to minimum benefits
based on career earnings. The Company's funding policy for the qualified plan is
to contribute amounts annually to the plan sufficient to meet the minimum
funding requirements set forth in the Employee Retirement Income Security Act of
1974, plus additional amounts as may be determined to be appropriate.     

The funded status and the amounts recognized in the balance sheets for the
defined benefit plan are as follows (in thousands):     
    
<TABLE>
<CAPTION>
                                                         DECEMBER 31
                                                  1996                  1995
                                        -------------------------------------------
                                          QUALIFIED             QUALIFIED
                                             PLAN       SERP       PLAN       SERP
                                        -------------------------------------------
<S>                                     <C>           <C>       <C>         <C> 
Actuarial present value of accumulated
benefit obligation:
  Vested                                   $(26,058)  $(6,725)   $(21,032)  $(5,637)
  Nonvested                                    (733)     (132)     (1,656)        -
                                        ------------------------------------------- 
                                            (26,791)   (6,857)    (22,688)   (5,637)
Effect of projected future compensation      (5,479)     (951)     (5,355)   (1,297)
                                        ------------------------------------------- 
Projected benefit obligation                (32,270)   (7,808)    (28,043)   (6,934)
Less plan assets at fair value               33,682         -      31,074         -
                                        ------------------------------------------- 
Plan assets in excess of projected
 benefit obligation                           1,412    (7,808)      3,031    (6,934)
Unrecognized net asset                       (1,316)       --      (1,601)       --
Unrecognized prior service benefit cost         (97)      236        (109)      267
Unrecognized net loss (gain)                  1,930     4,622         998     4,507
                                        -------------------------------------------
Net pension asset (liability)              $  1,929   $(2,950)   $  2,319   $(2,160)
                                        ===========================================
</TABLE>

    
As of December 31, 1996 and 1995, the Company recognized an additional liability
on the SERP of $3,671,000 and $3,210,000, respectively, as this plan is unfunded
and the actuarial present value of accumulated benefit obligation exceeds the
net pension liability.     

________________________________________________________________________________
                                      31
    
Exchequer     

<PAGE>
 
        Security Life of Denver Insurance Company and Subsidiaries     
    
             Notes to Consolidated Financial Statements (continued)     

    
6. EMPLOYEE BENEFIT PLANS (CONTINUED)     
    
The net periodic pension cost for the defined benefit plans includes the
following components (in thousands):     

    
<TABLE>
<CAPTION>
                                                 1996                1995                1994
                                        -----------------------------------------------------------
                                          QUALIFIED           QUALIFIED           QUALIFIED
                                             PLAN      SERP      PLAN      SERP      PLAN      SERP
                                        -----------------------------------------------------------
<S>                                       <C>         <C>     <C>         <C>     <C>         <C>
Service cost                                $ 1,320   $  388    $ 1,147   $  285    $ 1,369   $ 248
Interest cost                                 2,262      463      1,856      517      1,521     219
Return on plan assets                        (4,075)     258     (3,497)       -     (1,900)      -
Net amortization and
 deferral                                       883                 553      239       (659)    200
                                        ----------------------------------------------------------- 
Net periodic pension
 expense                                    $   390   $1,109    $    59   $1,041    $   331   $ 667
                                        ===========================================================
</TABLE> 
 
    
Assumptions used in accounting for the defined benefit plans as of December 31,
1996, 1995, and 1994 were as follows:     

    
<TABLE> 
<CAPTION> 
                                                      1996    1995    1994
                                                   -------------------------
<S>                                                <C>        <C>     <C> 
Weighted-average discount rate                        7.50%   7.25%   8.00%
Rate of increase in compensation level                4.50%   4.25%   6.00%
Expected long-term rate of return on assets           9.50%   9.50%   8.50%
</TABLE>                                                                
     
Plan assets of the defined benefit plans at December 31, 1996 are invest ed
primarily in U.S. government securities, corporate bonds, mutual funds, mortgage
loans and money market funds.     

401(K) PLAN     
    
The Security Life of Denver Insurance Company Savings Incentive Plan (the
Savings Plan) is a defined contribution-individual account plan which is
available to substantially all full-time home office employees to provide a
savings program for additional retirement benefits, qualifying as a 401(k) plan.
As a 401(k) plan, participants may make contributions to the plan through salary
reductions up to a maximum of $9,500 in 1996 and $9,240 in 1995 and 1994. Such
contributions are not currently taxable to the participants. The Company matches
100% of the first 3% of participants' contributions, plus 50% of contributions
which exceed 3% of participants' compensation, subject to 

________________________________________________________________________________
                                      32
    
Exchequer     

<PAGE>

          Security Life of Denver Insurance Company and Subsidiaries

            Notes to Consolidated Financial Statements (continued)

6.  EMPLOYEE BENEFIT PLANS (CONTINUED)

a maximum matching percentage of 4 1/2% of the individual's salary. Company 
matching contributions were $1,143,000 for 1996, $1,071,000 for 1995, and 
$1,042,000 for 1994.

Plan assets of the Savings Plan at December 31, 1996 are invested in a group 
deposit administration contract (the Contract) with the Company, various mutual 
funds maintained by the Principal Financial Group, and loans to participants. 
The Contract is a policyholder liability of the Company and had a balance of 
$25.5 million and $23.9 million at December 31, 1996 and 1995, respectively.

POSTRETIREMENT BENEFITS

In addition to providing pension and profit sharing plans, the Company provides 
certain health care and life insurance benefits for retired employees. Under the
current plans, all employees become eligible for these benefits if they achieve 
a minimum of 120 months of service prior to retirement. The plans are 
contributory, with retiree contributions adjusted annually, and contain other 
cost-sharing features such as deductible amounts and coinsurance.

The following table presents the amounts recognized in the Company's balance 
sheets (in thousands):

 
<TABLE> 
<CAPTION> 

                                                                                DECEMBER 31
                                                             1996                                       1995
                                          -----------------------------------------------------------------------------------
                                                             LIFE                                       LIFE
                                            MEDICAL       INSURANCE                     MEDICAL      INSURANCE
                                              PLAN           PLAN          TOTAL          PLAN          PLAN          TOTAL
                                          -----------------------------------------------------------------------------------
<S>                                         <C>           <C>            <C>            <C>           <C>           <C> 
Accumulated postretirement benefit     
 obligation:
  Retirees                                  $(1,315)       $(1,226)      $ (2,541)      $(1,234)      $(1,140)      $ (2,374)
  Fully eligible active plan
   participants                                (409)          (392)          (801)         (383)         (364)          (747)
  Other active plan participants             (2,038)        (1,220)        (3,258)       (1,913)       (1,134)        (3,047)
                                          -----------------------------------------------------------------------------------
                                             (3,762)        (2,838)        (6,600)       (3,530)       (2,638)        (6,168)
Plan assets at fair value                         -              -              -             -             -              -
                                          -----------------------------------------------------------------------------------
Accumulated postretirement benefit
 obligation in excess of plan assets         (3,762)        (2,838)        (6,600)       (3,530)       (2,638)        (6,168)
Unrecognized prior service cost                 355             32            387           463            42            505
Unrecognized net gains (losses)              (5,870)         1,271         (4,599)       (6,114)        1,449         (4,665)
                                          -----------------------------------------------------------------------------------
Accrued postretirement benefit cost         $(9,277)       $(1,535)      $(10,812)      $(9,181)      $(1,147)      $(10,328)
                                          ===================================================================================
</TABLE> 

_______________________________________________________________________________
                                      33

Exchequer
<PAGE>
 
        Security Life of Denver Insurance Company and Subsidiaries     
    
          Notes to Consolidated Financial Statements (continued)     

    
6. EMPLOYEE BENEFIT PLANS (CONTINUED)     
    
Net periodic postretirement benefit cost for 1996, 1995, and 1994 includes the
following components (in thousands):     

    
<TABLE>
<CAPTION>
                                             1996                            1995                            1994             
                              ------------------------------------------------------------------------------------------------
                                                LIFE                            LIFE                           LIFE           
                                  MEDICAL    INSURANCE            MEDICAL    INSURANCE           MEDICAL    INSURANCE         
                                   PLAN         PLAN     TOTAL     PLAN         PLAN     TOTAL     PLAN        PLAN      TOTAL
                              ------------------------------------------------------------------------------------------------
<S>                           <C>            <C>        <C>       <C>        <C>         <C>     <C>        <C>          <C>  
Service cost                       $ 236       $151     $ 387      $ 359        $175     $ 534     $436        $30       $ 466
Interest cost                        268        200       468        291         112       403      448         39         487 
Net amortization and deferral       (275)        89      (186)      (209)         65      (144)     (93)        (8)       (101) 
                              ------------------------------------------------------------------------------------------------
Net periodic                                                                                                                  
 postretirement benefit cost       $ 229       $440     $ 669      $ 441        $352     $ 793     $791        $61       $ 852
                              ================================================================================================ 
</TABLE>

    
The annual assumed rate of increase in the per capita cost of covered benefits
(i.e., health care cost trend rate) for the medical plan is 11.25% graded to 5%
over 12.5 years.  The health care cost trend rate assumption has a significant
effect on the amounts reported. For example, increasing the assumed health care
cost trend rates by one percentage point in each year would increase the
accumulated postretirement benefit obligation for the medical plan as of
December 31, 1996 by $656,000 and the aggregate of the service and interest cost
components of net periodic postretirement benefit cost for 1996 by $81,000.     

The weighted-average discount rate used in determining the accumulated
postretirement benefit obligation was 7.50% at December 31, 1996 and 7.25% at
December 31, 1995.     

    
7. SEPARATE ACCOUNTS     
    
Separate account assets and liabilities represent funds segregated by the
Company for the benefit of certain policyholders who bear the investment risk.
The separate account assets and liabilities are carried at fair value.  Revenues
and expenses on the separate account assets and related liabilities equal the
benefits paid to the separate account policyholders and are excluded from the
amounts reported in the Consolidated Statements of Income except for fees
charged for administration services and mortality risk.     

________________________________________________________________________________
                                      34
    
Exchequer     

<PAGE>
 
        Security Life of Denver Insurance Company and Subsidiaries     
    
          Notes to Consolidated Financial Statements (continued)     

    
8. LEASES     
    
The Company is committed under various noncancellable long-term operating leases
relating to electronic data processing equipment that provide for annual rentals
as follows (in thousands):     

    
<TABLE>
          <S>                               <C>   
          1997                              $2,985
          1998                               2,278
          1999                                  35
          2000                                   -
          2001                                   - 
                                          --------  
                                            $5,298
                                          ========  
</TABLE>
    
These leases expire between 1997 and 2000.  Rental expense for all equipment
leases was approximately $6,151,000, $4,344,000, and $5,620,000 for the years
ended December 31, 1996, 1995, and 1994, respectively.     

    
9. REINSURANCE     
    
The Company is involved in both ceded and assumed reinsurance with other
companies for the purpose of diversifying risk and limiting exposure on larger
risks.  As of December 31, 1996, the Company's retention limit for acceptance of
risk on life insurance policies had been set at various levels up to $1,500,000.
Reinsurance premiums, commissions, and expense reimbursements related to
reinsured business are accounted for on bases consistent with those used in
accounting for the original policies issued and the terms of the reinsurance
contracts.  Reserves are based on the terms of the reinsurance contracts, and
are consistent with the risks assumed.     

________________________________________________________________________________
                                      35
    
Exchequer     

<PAGE>
 
        Security Life of Denver Insurance Company and Subsidiaries     
    
          Notes to Consolidated Financial Statements (continued)     

    
9. REINSURANCE (CONTINUED)     
    
To the extent that the assuming companies become unable to meet their
obligations under these treaties, the Company remains contingently liable to its
policyholders for the portion reinsured.  Consequently, allowances are
established for amounts deemed uncollectible.  To minimize its exposure to
significant losses from reinsurer insolvencies, the Company evaluates the
financial condition of the reinsurers and monitors concentrations of credit risk
arising from similar geographic regions, activities, or economic characteristics
of the reinsurers.     
    
The Company assumes and cedes, on a coinsurance basis, guaranteed investment
contracts (GICs) to and from affiliates under common ownership.  In 1995, the
Company ceded a block of GIC business issued in prior years to an affiliate.  No
gain or loss was recognized on the transaction.  The Company does not hold any
collateral under these agreements.     

These transactions are summarized as follows (in thousands):     
    
<TABLE>
<CAPTION>
                                                              1996                      1995         
                                                  ---------------------------------------------------
                                                     PREMIUMS     RESERVES     PREMIUMS     RESERVES 
                                                  ---------------------------------------------------
<S>                                                 <C>         <C>           <C>         <C>        
Direct (nonaffiliated)                              $ 767,312   $ 1,785,689   $ 556,571   $ 1,380,951
Assumed from Life Insurance Company of Georgia         50,000       125,512      25,000       128,137 
Assumed from Southland Life Insurance Company               -             -       8,000        11,838 
Ceded to Columbine Life Insurance Company            (484,512)   (1,425,545)   (530,291)   (1,328,950)
Ceded to Life Insurance Company of Georgia           (282,800)     (435,586)    (78,200)     (191,976)
                                                  ---------------------------------------------------
Net                                                 $  50,000   $    50,070   $ (18,920)  $         -
                                                  =================================================== 
</TABLE>
    
Ceded GIC reserves totaling $1,861 and $1,521 million as of December 31, 1996
and 1995, respectively, are classified as part of prepaid reinsurance premiums.
GIC reserves are reflected at their gross value of $1,911 and $1,521 million as
of December 31, 1996 and 1995.     

________________________________________________________________________________
                                      36
    
Exchequer     

<PAGE>
 
        Security Life of Denver Insurance Company and Subsidiaries     
    
          Notes to Consolidated Financial Statements (continued)     

    
9. REINSURANCE (CONTINUED)     
    
As of December 31, 1996 and 1995, the Company has ceded blocks of insurance
under reinsurance treaties to provide funds for financial and other purposes.
These reinsurance transactions, generally known as "surplus relief reinsurance,"
represent financial arrangements and, in accordance with generally accepted
accounting principles, are not reflected in the accompanying financial
statements except for the risk fees paid to or received from reinsurers.
Surplus relief reinsurance has the effect of increasing current statutory
surplus while reducing future statutory surplus as amounts are recaptured from
reinsurers.   During 1995, most of the agreements were recaptured as part of an
overall capital restructuring plan.  This capital restructuring also resulted in
a capital contribution from the Company's parent of $146,630,000 to replace the
reduction in statutory surplus that resulted from the recapture.     

    
10. INCOME TAXES     

The Company files a consolidated federal income tax return with its parent and
other U.S. affiliates and subsidiaries, with the exception of First ING.  The
affiliated companies that join in the filing of the consolidated federal income
tax return have an agreement for the allocation of taxes between members that
join in the consolidated return.  The agreement specifies that the separate
return payable or the separate return receivable of each member will be the
federal income tax liability or receivable that the member would have had for
the period had it filed a separate return.     

________________________________________________________________________________
                                      37
    
Exchequer     

<PAGE>
 
        Security Life of Denver Insurance Company and Subsidiaries     
    
          Notes to Consolidated Financial Statements (continued)     

    
10. INCOME TAXES (CONTINUED)     
    
Deferred income taxes reflect the net tax effects of temporary differences
between the carrying amounts of assets and liabilities for financial reporting
purposes and the amounts used for income tax purposes.  Significant components
of the Company's deferred tax assets and liabilities are as follows (in
thousands):     
    
<TABLE>
<CAPTION>
                                                        DECEMBER 31
                                                      1996        1995
                                                 -----------------------
<S>                                              <C>           <C>
Deferred tax liabilities:
 Deferred policy acquisition costs                 $(236,445)  $(197,355)
 Unrealized gains/losses                             (38,516)    (53,440)
                                                 ----------------------- 
Total deferred tax liabilities                      (274,961)   (250,795)
 
Deferred tax assets:
 Benefit reserves and surplus relief                 123,410     120,439
 Tax-basis deferred acquisition costs                 60,727      48,945
 Investment income                                    11,037      12,060
 Unearned investment income                            8,705       9,383
 Nonqualified deferred compensation                   10,649       8,785
 Postretirement employee benefits                      3,784       3,615
 Other, net                                            8,108       2,822
                                                 -----------------------
Net deferred tax assets                              226,420     206,049
                                                 -----------------------
Net deferred tax (liabilities) assets              $ (48,541)  $ (44,746)
                                                 =======================
</TABLE> 
    
The components of federal income tax expense consist of the following (in
thousands):     
    
<TABLE> 
                                                     DECEMBER 31
                                             1996       1995        1994
                                        --------------------------------
<S>                                     <C>        <C>         <C> 
Current                                   $10,340  $ (48,136)  $  44,121
Deferred                                   11,536     72,870     (29,200)
Current year change in valuation
 allowance                                      -       (438)          -
                                        --------------------------------
Federal income tax expense                $21,876  $  24,296   $  14,921
                                        ================================
</TABLE>

________________________________________________________________________________
                                      38
    
Exchequer     

<PAGE>
 
<TABLE> 
                                   ------------------------------
<S>                                 <C>       <C>       <C>  
Federal income tax expense          $ 21,876  $ 24,296  $ 14,921
                                   ==============================
</TABLE> 


          Security Life of Denver Insurance Company and Subsidiaries

            Notes to Consolidated Financial Statements (continued)



10. INCOME TAXES (CONTINUED)

The Company's effective income tax rate did not vary significantly from the
statutory federal income tax rate.

Prior to 1995 a valuation allowance had been established by the Company to
account for the fact that the full benefit of the deferred tax asset established
by First ING for tax-based deferred acquisition costs more than likely would not
be fully realized. In 1995, a change in judgment about the realization of the
deferred tax asset occurred and the valuation allowance was removed.

The Company had net income tax payments (receipts) of $(61,467,000) during 1996,
$25,875,000 during 1995, and $41,278,000 during 1994 for current income tax
payments and settlements of prior year returns.

The Policyholder's Surplus Account is an accumulation of certain special
deductions for income tax purposes and a portion of the "gains from operations"
which were not subject to current taxation under the Life Insurance Tax Act of
1959. At December 31, 1984, the balance in this account for tax return purposes
was approximately $70,800,000. The Tax Reform Act of 1984 provides that no
further accumulations will be made in this account. If amounts accumulated in
the Policyholder's Surplus Account exceed certain limits, or if distributions to
the shareholder exceed amounts in the Shareholder's Surplus Account, to the
extent of such excess amount or excess distributions, as determined for income
tax purposes, amounts in the Policyholder's Surplus Account would become subject
to income tax at rates in effect at that time. Should this occur, the maximum
tax which would be paid at the current tax rate is $24,780,000. The Company does
not anticipate any such action or foresee any events which would result in such
tax; accordingly, a deferred tax liability has not been established.

11. LONG-TERM DEBT

Long-term indebtedness to related parties for $75,000,000 represents the
cumulative cash draws on a $100,000,000 commitment from ING America Insurance
Holdings, Inc. through December 31, 1996. Additional draws may be made by the
Company at its option through December 1, 2004. This subordinated note bears
interest at a variable rate equal to the prevailing rate for 10 year U.S.
Treasury Bonds plus 1/4% adjusted annually.

________________________________________________________________________________
                                      39
Exchequer 


<PAGE>
 
          Security Life of Denver Insurance Company and Subsidiaries     

            Notes to Consolidated Financial Statements (continued)     

    
11. LONG-TERM DEBT (CONTINUED)     
    
The repayment of this note requires approval of the Commissioner of Insurance of
the State of Colorado and is payable only out of surplus funds of the Company
and only at such time as the surplus of the Company, after payment is made, does
not fall below the prescribed level.     
    
The principal and interest is scheduled to be repaid in five annual installments
beginning December 31, 1999 and continuing through December 31, 2003, with the
option of prepaying any outstanding principal and accrued interest.  As of
December 31, 1996, the Company accrued interest of $3,700,000.  No payments of
principal or interest were made in 1996.     

Future minimum payments, assuming a current effective interest rate of 6.55%,
are as follows (in thousands):     
    
<TABLE>
<CAPTION>
                                                     TOTAL         
                 YEAR                               PAYMENTS  
                 --------------------------------------------         
                 <S>                             <C>                    
                 1999                               $ 21,518         
                 2000                                 21,518         
                 Subsequent years                     64,552         
                                                  ----------- 
                 Total                               107,588         
                 Less imputed interest               (32,588)        
                                                  ----------- 
                 Present value of payments          $ 75,000         
                                                  ===========
</TABLE>
     
    
12. STATUTORY ACCOUNTING INFORMATION AND PRACTICES     

 Security Life and its insurance subsidiaries prepare their statutory basis
financial statements in accordance with accounting practices prescribed or
permitted by their state of domicile. "Prescribed" statutory accounting
practices include state laws, regulations and general administrative rules, as
well as a variety of publications of the National Association of Insurance
Commissioners (NAIC). "Permitted" statutory accounting practices encompass all
accounting practices that are not prescribed; such practices may differ from
state to state, from company to company within the state, and may change in the
future. The NAIC is currently in the process of codifying statutory accounting
practices, the result of which is expected to constitute the only source of
"prescribed" statutory accounting practices. Accordingly, that project, which is
expected to be completed in 1998, will likely change, to some extent, prescribed
statutory accounting practices, and may result in changes to the accounting

________________________________________________________________________________
                                      40
Exchequer     

<PAGE>
 
          Security Life of Denver Insurance Company and Subsidiaries     

            Notes to Consolidated Financial Statements (continued)     

    
12. STATUTORY ACCOUNTING INFORMATION AND PRACTICES (CONTINUED)     
    
practices that insurance companies use to prepare their statutory financial
statements.     
    
Prescribed statutory reserve methodology does not fully encompass universal
life-type products. The NAIC, however, has promulgated a Model Regulation
regarding Universal Life Reserves. The Colorado Division of Insurance has not
adopted the regulation, but requires that reserves be held which are at least as
great as those required by Colorado Statutes. The NAIC UL Model Regulation is
used by the Company to provide reserves consistent with the principles of this
article. Because the reserves satisfy the requirements prescribed by the State
of Colorado for the valuation of universal life insurance, the Company is
permitted to compute reserves in accordance with this model regulation.    
    
The NAIC prescribes Risk-Based Capital (RBC) requirements for life/health
insurance companies. At December 31, 1996, the Company exceeded all minimum RBC
requirements.     
    
Combined capital and surplus, determined in accordance with statutory accounting
practices (SAP), was $366,451,000 and $333,686,000 at December 31, 1996 and
1995, respectively. Combined net income, determined in accordance with SAP, was
$9,141,000, $11,771,000, and $9,383,000 for the years ended December 31, 1996,
1995, and 1994, respectively.     
    
Security Life is required to maintain a minimum total statutory capital and
surplus in the state of domicile of $1,500,000. Midwestern United is required to
maintain minimum statutory capital of $200,000 and surplus of $250,000 in the
state of domicile. First ING is required to maintain minimum statutory capital
of $1,000,000 and paid-in surplus of at least 50% of paid-in capital in the
state of domicile. Each Company exceeded its respective minimum statutory
capital and surplus requirements at December 31, 1996. Additionally, the amount
of dividends which can be paid by each company to its stockholder without prior
approval of the various state insurance departments is generally limited to the
greater of 10% of statutory surplus or the statutory net gain from 
operations.     

    
13. FAIR VALUES OF FINANCIAL INSTRUMENTS     

In cases where quoted market prices are not available, fair values are based on
estimates using present value or other valuation techniques.  Those techniques
are significantly affected by the assumptions used, including the discount rate
and estimates of future cash flows.  In that regard, the derived     

________________________________________________________________________________
                                      41
    
Exchequer     

<PAGE>
 
          Security Life of Denver Insurance Company and Subsidiaries     

            Notes to Consolidated Financial Statements (continued)     

    
13. FAIR VALUES OF FINANCIAL INSTRUMENTS (CONTINUED)     
    
fair value estimates cannot be substantiated by comparison to independent
markets and, in many cases, could not be realized in immediate settlement of the
instruments. Accordingly, the aggregate fair value amounts presented do not
represent the underlying value of the Company. Life insurance liabilities that
contain mortality risk and all nonfinancial instruments are excluded from
disclosure requirements. However, the fair values of liabilities under all
insurance contracts are taken into consideration in the Company's overall
management of interest rate risk, such that the Company's exposure to changing
interest rates is minimized through the matching of investment maturities with
amounts due under insurance contracts.     

The carrying amounts and fair values of the Company's financial instruments at
December 31, 1996 and 1995 are summarized below (in thousands):     

<TABLE>
<CAPTION>
                                       DECEMBER 31, 1996             DECEMBER 31, 1995
                                -----------------------------  ----------------------------
                                  CARRYING                       CARRYING 
                                   AMOUNT         FAIR VALUE      AMOUNT        FAIR VALUE
                                -----------------------------  ----------------------------
<S>                              <C>              <C>           <C>            <C>
ASSETS
Fixed maturities (Note 3)        $2,875,084       $2,875,084    $2,470,944     $2,470,944
Equity securities (Note 3)            5,345            5,345         8,369          8,369
Commercial mortgages                445,073          461,777       276,552        304,442
Residential mortgages                 7,722            7,589         8,992          9,172
Policy loans                        795,311          795,311       754,240        754,240
Short-term investments                7,019            7,019        10,946         10,946
                                                                              
LIABILITIES                                                                   
Guaranteed investment                                                         
 contracts, net of reinsurance   $   50,070       $   50,070    $        -     $        -
Supplemental contracts                                                        
 without life contingencies           3,023            3,023         3,033          3,033
Other policyholder funds left                                                 
 on deposit                          98,824           98,824        92,893         92,893
Individual and group                                                          
 annuities, net of reinsurance       45,576           45,228        49,020         48,457
</TABLE>

________________________________________________________________________________
                                      42
    
Exchequer     

<PAGE>
 
          Security Life of Denver Insurance Company and Subsidiaries     

            Notes to Consolidated Financial Statements (continued)     

    
13. FAIR VALUES OF FINANCIAL INSTRUMENTS (CONTINUED)     
    
The carrying values of all other financial instruments approximate their fair
value.     
    
The following methods and assumptions were used by the Company in estimating the
"fair value" disclosures for financial instruments:     
    
  FIXED MATURITIES AND EQUITY SECURITIES: The fair values for fixed maturities
  (including redeemable preferred stocks) are based on quoted market prices,
  where available. For fixed maturities not actively traded, fair values are
  estimated using values obtained from independent pricing services or, in the
  case of private placements and collateralized mortgage obligations and other
  mortgage derivative investments, are estimated by discounting expected future
  cash flows. The discount rates used vary as a function of factors such as
  yield, credit quality and maturity which fall within a range between 2% 12%
  over the total portfolio. The fair values of equity securities are based on
  quoted market prices.    

  MORTGAGE LOANS:  Estimated market values for commercial real estate loans are
  generated using a discounted cash flow approach. Loans in good standing are
  discounted using interest rates determined by U.S. Treasury yields on December
  31 and spreads implied by independent published surveys. The same is applied
  on new loans with similar characteristics. The amortizing features of all
  loans are incorporated in the valuation. Where data on option features is
  available, option values are determined using a binomial valuation method, and
  are incorporated into the mortgage valuation. Restructured loans are valued in
  the same manner; however, these are discounted at a greater spread to reflect
  increased risk.     

  All residential loans are valued at their outstanding principal balances,
  which approximate their fair values.    

  POLICY LOANS:  The carrying amounts reported in the balance sheets for these
  financial instruments approximate their fair values.     
    
  DERIVATIVE FINANCIAL INSTRUMENTS:  Fair values for on-balance-sheet derivative
  financial instruments (caps and floors) and off-balance-sheet derivative
  financial instruments (swaps) are based on broker/dealer valuations or on
  internal discounted cash flow pricing models taking into account current cash
  flow assumptions and the counterparties' credit standing.    

________________________________________________________________________________
                                      43
    
Exchequer     

<PAGE>
 
          Security Life of Denver Insurance Company and Subsidiaries     
    
            Notes to Consolidated Financial Statements (continued)     

    
13. FAIR VALUES OF FINANCIAL INSTRUMENTS (CONTINUED)     
    
   GUARANTEED INVESTMENT CONTRACTS: The fair values of the Company's guaranteed
   investment contracts are estimated using discounted cash flow calculations,
   based on interest rates currently being offered for similar contracts with
   maturities consistent with those remaining for the contracts being
   valued.    

   OTHER INVESTMENT-TYPE INSURANCE CONTRACTS: The fair values of the Company's
   deferred annuity contracts are estimated based on the cash surrender value.
   The carrying values of other liabilities, including immediate annuities,
   dividend accumulations, supplementary contracts without life contingencies
   and premium deposits, approximate their fair values.    

   OFF-BALANCE-SHEET INSTRUMENTS:  The Company had synthetic guaranteed
   investment contract sales in the amounts of $55,780,000 and $10,358,000 in
   1996 and 1995, respectively, to trustees of 401(k) plans. Pursuant to the
   terms of these contracts, the trustees own and retain the assets related to
   these contracts. Such assets had a value of $637,151,000 and $695,288,000 at
   December 31, 1996 and 1995, respectively. Under synthetic guaranteed
   investment contracts, the synthetic issuer may assume interest rate risk on
   individual plan participant initiated withdrawals from stable value options
   of 401(k) plans. Approximately 85% of the synthetic guaranteed investment
   contract book values are on a participating basis and have a credited
   interest rate reset mechanism which passes such interest rate risk to plan
   participants.    

   LETTERS OF CREDIT     
    
   The Company is the beneficiary of letters of credit totaling $93,252,000
   which have a market value to the Company of $0 and two lines of credit
   totaling $205,274,000 which have a market value to the Company of $0 (see
   Note 15).    
    

14. COMMITMENTS AND CONTINGENT LIABILITIES     

The Company is a party to pending or threatened lawsuits arising from the normal
conduct of its business.  Due to the climate in insurance and business
litigation, suits against the Company sometimes include substantial additional
claims, consequential damages, punitive damages and other similar types of
relief.  While it is not possible to forecast the outcome of such litigation, it
is the opinion of management that the disposition of such lawsuits will not have
a material adverse effect on the Company's financial position or interfere with
its operations.     

________________________________________________________________________________
                                      44
    
Exchequer     

<PAGE>
 
          Security Life of Denver Insurance Company and Subsidiaries     
    
            Notes to Consolidated Financial Statements (continued)     

    
15. FINANCING ARRANGEMENTS     
    
The Company has a $105,274,000 line of credit issued by the Company's parent to
provide short-term liquidity.  The Company has an additional non-affiliated line
of credit of $100,000,000 also to provide short-term liquidity which expires
June 30, 1997.  The amount of funds available under this line is reduced by
borrowings of certain affiliates also party to the agreement.  There were no
outstanding borrowings under either of these agreements at December 31, 1996 or
1995.  The average balance of short-term debt was $23.4 million during 1996.
The weighted average interest rate paid on this debt during 1996 was 5.46%.     
    
The Company is the beneficiary of letters of credit totaling $93,252,000 that
were established in accordance with the terms of reinsurance agreements.  The
terms of the letters of credit provide for automatic renewal for the following
year at December 31, unless otherwise cancelled or terminated by either party to
the financing.  The letters were unused during both 1996 and 1995.     

________________________________________________________________________________
                                      45
    
Exchequer     

<PAGE>
 
                        REPORT OF INDEPENDENT AUDITORS     

    
Board of Directors and Stockholder
Security Life of Denver Insurance Company     
    
We have audited the consolidated financial statements of Security Life of Denver
Insurance Company (a wholly-owned subsidiary of ING America Insurance Holdings,
Inc.) and subsidiaries as of December 31, 1996 and 1995, and for each of the
three years in the period ended December 31, 1996, and have issued our report
thereon dated April 11, 1997 (included elsewhere in this Registration
Statement).  Our audits also included the financial statement schedules listed
in Item 23 of this Registration Statement. These schedules are the
responsibility of the Company's management.  Our responsibility is to express an
opinion based on our audits.     

In our opinion, the financial statement schedules referred to above, when
considered in relation to the basic financial statements taken as a whole,
present fairly in all material respects the information set forth therein.     

    
                                                /s/ ERNST & YOUNG LLP     
                                                ERNST & YOUNG LLP      

    
Denver, Colorado
April 11, 1997     
                   
________________________________________________________________________________
                                      46
    
Exchequer     

<PAGE>
 
    
                                                  SCHEDULE IV     

    
           SECURITY LIFE OF DENVER INSURANCE COMPANY AND SUBSIDIARIES     
    
                                  REINSURANCE     
    
              For the Years Ended December 31, 1996, 1995 and 1994     
    
                             (Dollars in thousands)     

    
<TABLE>
<CAPTION>
                                                        
                                                 Ceded         Assumed                  Percentage of 
                                    Gross       To Other      From Other      Net          Amount     
          Description              Amount       Companies     Companies      Amount     Assumed to Net
- ------------------------------------------------------------------------------------------------------
<S>                              <C>          <C>            <C>           <C>          <C> 
Year ended December 31, 1996
Life insurance in force (A)      $37,914,846    $48,740,400  $101,956,967  $91,131,413             112%
  
Premium income and other
considerations:
 
Individual Life                      280,761         94,351       332,372      518,782              64%
Group and other                       39,520         23,529         1,479       17,470               8%
                                 -----------    -----------   -----------  -----------      -----------  
Total                                320,281        117,880       333,851      536,252              62%
 
Year ended December 31, 1995:
Life insurance in force (A)      $35,147,167    $31,359,870   $74,763,208  $78,550,505              95%
 
Premium income and other
considerations:
 
Individual Life                      290,114        101,364       321,262      532,197              63%
Group and other                       37,413         15,697           469       22,185               2%
                                 -----------    -----------   -----------  -----------      -----------  
Total                                327,527        117,061       321,731      554,382              60%
 
Year ended December 31, 1994:
Life insurance in force (A)      $30,704,660    $14,566,271  $ 61,146,122  $77,284,511              79%
                              
Premium income and other
considerations:
 
Individual Life                      273,301         88,613       299,602      484,290              62%
Group and other                       31,858         12,846            30       19,042               0%
                                 -----------    -----------   -----------  -----------      -----------    
Total                                305,159        101,459       299,632      503,332              60%
</TABLE>

    
(A) Excludes face amount of life insurance in force assumed from or ceded to
    other unaffiliated companies under financial reinsurance agreements with
    unaffiliated insures generally in return for fees, as follows (in
    thousands):     

    
<TABLE>
<CAPTION>
                                   1996         1995         1994
                                ----------  -----------  -----------
<S>                             <C>         <C>          <C>
Assumed from other companies    $      -0-  $       -0-  $       -0-
Ceded to other companies         2,536,047   19,071,586   26,293,453
</TABLE>
    
These agreements will terminate during the next few years.     

________________________________________________________________________________
                                      47
Exchequer     

<PAGE>
 
                                                SCHEDULE V     

    
           SECURITY LIFE OF DENVER INSURANCE COMPANY AND SUBSIDIARIES     
    
                VALIDATION AND QUALIFYING ACCOUNTS AND RESERVES     

              For the Years Ended December 31, 1996, 1995 and 1994     

                             (Dollars in thousands)     

 
<TABLE>     
<CAPTION>
                                                   Additions
                                          -------------------------
                                              Charged to  Charged to
                                 Beginning       Costs      Other                  Balance at
          Description            of Period   and Expenses  Accounts  Deductions   End of Period
- -----------------------------------------------------------------------------------------------
<S>                               <C>             <C>     <C>          <C>             <C> 
Year ended December 31, 1996:
Allowance for mortgage
  Loans Losses                     $ 2,726         $1,842  $      -     $     -         $ 4,568
 Allowance for losses on
  real estate                            -              -         -           -               -
 Allowance for doubtful
  accounts                           3,222              -         -       2,525             697
 Accumulated depreciation on
  property and equipment            19,556          3,807         -      (1,956)         21,407
 Accumulated depreciation on
  real estate                          641             50         -          63             628
 
Year Ended December 31, 1995:
 Allowance for mortgage
  Loans Losses                     $   670         $2,726  $      -     $   670         $ 2,726
 Allowance for losses on
  real estate
 Allowance for doubtful.
  accounts                           3,080            142         -           -           3,222
 Accumulated depreciation on
  property and equipment            15,938          3,763         -         145          19,556
 Accumulated depreciation on
  real estate                          378            263         -           -             641
 
Year Ended December 31, 1994:
 Allowance for mortgage
  Loans Losses                     $   494         $    -  $    176     $     -         $   670
 Allowance for losses on
 real estate                           860              -         -         860               -
 Allowance for doubtful
  accounts.                          3,484              -         -         404           3,080
 Accumulated depreciation on
  property and equipment            12,806          3,521         -         389          15,938
 Accumulated depreciation on
  real estate                          641             56         -         319             378
</TABLE>
    
________________________________________________________________________________
                                      48
Exchequer     

<PAGE>
 
                             Financial Statements

                       Security Life Separate Account A1


                         Year ended December 31, 1996
                      with Report of Independent Auditors

________________________________________________________________________________
                                      49

Exchequer     
<PAGE>
 
                        Report of Independent Auditors     

Contractholders
Security Life Separate Account A1 of
 Security Life of Denver Insurance Company     

    
We have audited the accompanying statement of net assets of Security Life
Separate Account A1 (comprising, respectively, the Neuberger & Berman Advisers
Management Trust (comprising the Limited Maturity Bond, Growth, Government
Income and Partners Portfolios) ("N&B"), the Alger American Fund (comprising the
American Small Capitalization, American MidCap Growth, American Growth and
American Leveraged AllCap Portfolios) ("Alger"), the Fidelity Variable Insurance
Products Fund and Variable Insurance Products Fund II (comprising the Asset
Manager, Growth, Overseas, Money Market and Index 500 Portfolios) ("Fidelity"),
the INVESCO Variable Investment Funds, Inc. (comprising the Total Return,
Industrial Income, High Yield and Utilities Portfolios) ("INVESCO") and Van Eck
Worldwide Trust (comprising the Worldwide Balanced and Gold and Natural
Resources Portfolios) ("Van Eck") Divisions) as of December 31, 1996, and the
related statements of operations for the year then ended and changes in net
assets for each of the two years in the period then ended. These financial
statements are the responsibility of the Separate 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 as of December 31, 1996, by
correspondence with the transfer agent.  An audit also includes assessing the
accounting principles used and significant estimates made by management, as well
as evaluating the overall financial statement presentation.  We believe that our
audits provide a reasonable basis for our opinion.     

In our opinion, the financial statements referred to above present fairly, in
all material respects, the financial position of Security Life Separate Account
A1 at December 31, 1996, and the results of its operations for the year then
ended and changes in its net assets for each of the two years in the period then
ended, in conformity with generally accepted accounting principles.     

    
                                    /s/ ERNST & YOUNG LLP     
                                    ERNST & YOUNG LLP     

    
Denver, Colorado
April 9, 1997     
    
________________________________________________________________________________
                                      50
Exchequer     

<PAGE>
 
    
                       Security Life Separate Account A1     
    
                            Statement of Net Assets     
    
                               December 31, 1996     

    
<TABLE>
<CAPTION>
                                            TOTAL
                                             ALL         TOTAL        TOTAL         TOTAL        TOTAL        TOTAL
                                          DIVISIONS       N&B         ALGER       FIDELITY      INVESCO      VAN ECK
                                       -------------------------------------------------------------------------------
<S>                                    <C>            <C>          <C>           <C>          <C>           <C>
ASSETS
Investments in mutual funds at
market value; combined cost
 $64,631,847 (see Note C)                $67,175,361  $8,905,554   $12,953,377   $29,438,514  $13,923,391   $1,954,525
                                       -------------------------------------------------------------------------------
Total assets                              67,175,361   8,905,554    12,953,377    29,438,514   13,923,391    1,954,525
                                       -------------------------------------------------------------------------------
 
LIABILITIES
Due to (from) Security Life of Denver         76,321      (3,407)        4,783        51,205       17,630        6,110
Due to (from) other divisions                      3      (4,124)      (12,378)       18,568       (2,063)           -
                                       -------------------------------------------------------------------------------
Total liabilities                             76,324      (7,531)       (7,595)       69,773       15,567        6,110
                                       -------------------------------------------------------------------------------
 
Net assets                               $67,099,037  $8,913,085   $12,960,972   $29,368,741  $13,907,824   $1,948,415
                                       ===============================================================================
 
CONTRACT OWNER RESERVES
Reserves for redeemable annuity
 contracts (See Note B)                  $67,099,037  $8,913,085   $12,960,972   $29,368,741  $13,907,824   $1,948,415
                                       -------------------------------------------------------------------------------
 
TOTAL CONTRACT OWNER RESERVES            $67,099,037  $8,913,085   $12,960,972   $29,368,741  $13,907,824   $1,948,415
                                       ===============================================================================
See accompanying notes.
</TABLE>
    
________________________________________________________________________________
                                      51
Exchequer     

<PAGE>
 
    
                       Security Life Separate Account A1     
    
                      Statement of Net Assets (continued)     

                               December 31, 1996     

    
<TABLE>
<CAPTION>
                                                                          N&B
                                       ----------------------------------------------------------------------
                                            TOTAL        LIMITED                    GOVERNMENT
                                             N&B      MATURITY BOND     GROWTH        INCOME       PARTNERS
                                       ----------------------------------------------------------------------
<S>                                      <C>          <C>            <C>            <C>          <C> 
ASSETS
Investments in mutual funds at
 market value                            $8,905,554    $  3,075,318  $  1,914,076   $   660,279  $  3,255,881
                                       ----------------------------------------------------------------------
Total assets                              8,905,554       3,075,318     1,914,076       660,279     3,255,881
                                       ----------------------------------------------------------------------
 
LIABILITIES
Due to (from) Security Life of Denver        (3,407)          5,110        (7,513)        2,043        (3,047)
Due to (from) other divisions                (4,124)              -             2             -        (4,126)
                                       ----------------------------------------------------------------------
Total liabilities                            (7,531)          5,110        (7,511)        2,043        (7,173)
                                       ----------------------------------------------------------------------
 
Net assets                               $8,913,085    $  3,070,208  $  1,921,587   $   658,236  $  3,263,054
                                       ======================================================================
 
CONTRACT OWNER RESERVES
Reserves for redeemable annuity
 contracts (See Note B)                  $8,913,085    $  3,070,208  $  1,921,587   $   658,236  $  3,263,054
                                       ----------------------------------------------------------------------
 
TOTAL CONTRACT OWNER RESERVES            $8,913,085    $  3,070,208  $  1,921,587   $   658,236  $  3,263,054
                                       ======================================================================
 
Number of division units outstanding
 (See Note F)                                           288,635.255   144,473.402    61,534.920   194,111.730
                                                   ==========================================================
 
Value per divisional unit                              $      10.64  $      13.30   $     10.70  $      16.81
                                                   ==========================================================
See accompanying notes.
</TABLE>
    
________________________________________________________________________________
                                      52
Exchequer     

<PAGE>
 
                       Security Life Separate Account A1     

                      Statement of Net Assets (continued)     

                               December 31, 1996     

    
<TABLE>
<CAPTION>
                                                                          ALGER
                                       ------------------------------------------------------------------------
                                                          AMERICAN       AMERICAN                     AMERICAN
                                            TOTAL          SMALL          MIDCAP        AMERICAN     LEVERAGED
                                            ALGER      CAPITALIZATION     GROWTH         GROWTH        ALLCAP
                                       ------------------------------------------------------------------------
<S>                                      <C>           <C>             <C>            <C>           <C> 
ASSETS
Investments in mutual funds at
 market value                            $12,953,377     $  5,285,357  $  3,304,715   $  2,761,757  $ 1,601,548
                                       ------------------------------------------------------------------------
Total assets                              12,953,377        5,285,357     3,304,715      2,761,757    1,601,548
                                       ------------------------------------------------------------------------
 
LIABILITIES
Due to (from) Security Life of Denver          4,783            7,931         8,340          6,565      (18,053)
Due to (from) other divisions                (12,378)               -        (8,252)             -       (4,126)
                                       ------------------------------------------------------------------------
Total liabilities                             (7,595)           7,931            88          6,565      (22,179)
                                       ------------------------------------------------------------------------
 
Net assets                               $12,960,972     $  5,277,426  $  3,304,627   $  2,755,192  $ 1,623,727
                                       ========================================================================
 
CONTRACT OWNER RESERVES
Reserves for redeemable annuity
 contracts (See Note B)                  $12,960,972     $  5,277,426  $  3,304,627   $  2,755,192  $ 1,623,727
                                       ------------------------------------------------------------------------
 
TOTAL CONTRACT OWNER RESERVES            $12,960,972     $  5,277,426  $  3,304,627   $  2,755,192  $ 1,623,727
                                       ========================================================================
 
Number of division units outstanding
 (See Note F)                                             353,902.764   207,341.752    206,009.336   99,823.309
                                                    ===========================================================
 
Value per divisional unit                                $      14.91  $      15.94   $      13.37  $     16.27
                                                    ===========================================================
See accompanying notes.
</TABLE>
    
________________________________________________________________________________
                                      53
Exchequer     

<PAGE>
 
                       Security Life Separate Account A1     
    
                      Statement of Net Assets (continued)     

                               December 31, 1996     

    
<TABLE>
<CAPTION>
                                                                               FIDELITY
                                       -------------------------------------------------------------------------------------
                                            TOTAL        ASSET                                       MONEY
                                          FIDELITY      MANAGER        GROWTH        OVERSEAS        MARKET       INDEX 500
                                       -------------------------------------------------------------------------------------
<S>                                      <C>          <C>           <C>            <C>            <C>           <C> 
ASSETS
Investments in mutual funds at
 market value                            $29,438,514  $  3,138,719  $  5,869,825   $  4,810,464   $ 10,144,663  $  5,474,843
                                       -------------------------------------------------------------------------------------
Total assets                              29,438,514     3,138,719     5,869,825      4,810,464     10,144,663     5,474,843
                                       -------------------------------------------------------------------------------------
 
LIABILITIES
Due to (from) Security Life of Denver         51,205         1,519       (27,178)         3,753        119,988       (46,877)
Due to (from) other divisions                 18,568             -             -         (8,252)        41,261       (14,441)
                                       -------------------------------------------------------------------------------------
Total liabilities                             69,773         1,519       (27,178)        (4,499)       161,249       (61,318)
                                       -------------------------------------------------------------------------------------
 
Net assets                               $29,368,741  $  3,137,200  $  5,897,003   $  4,814,963   $  9,983,414  $  5,536,161
                                       =====================================================================================
 
CONTRACT OWNER RESERVES
Reserves for redeemable annuity
 contracts (See Note B)                  $29,368,741  $  3,137,200  $  5,897,003   $  4,814,963   $  9,983,414  $  5,536,161
                                       -------------------------------------------------------------------------------------
 
TOTAL CONTRACT OWNER RESERVES            $29,368,741  $  3,137,200  $  5,897,003   $  4,814,963   $  9,983,414  $  5,536,161
                                       =====================================================================================
 
Number of division units outstanding
 (See Note F)                                          254,932.411   386,707.380    417,669.832    918,154.339   349,173.950
                                                    ========================================================================
 
Value per divisional unit                             $      12.31  $      15.25   $      11.53   $      10.87  $      15.86
                                                    ========================================================================
See accompanying notes.
</TABLE>
    
________________________________________________________________________________
                                      54
Exchequer     

<PAGE>
 
                       Security Life Separate Account A1     
    
                      Statement of Net Assets (continued)     

                               December 31, 1996     

    
<TABLE>
<CAPTION>
                                                                       INVESCO
                                       -----------------------------------------------------------------------
                                            TOTAL         TOTAL       INDUSTRIAL
                                           INVESCO        RETURN        INCOME       HIGH YIELD    UTILITIES
                                       -----------------------------------------------------------------------
<S>                                      <C>           <C>           <C>            <C>           <C> 
ASSETS
Investments in mutual funds at
 market value                            $13,923,391   $  3,075,331  $  4,600,986   $  3,834,954  $  2,412,120
                                       -----------------------------------------------------------------------
Total assets                              13,923,391      3,075,331     4,600,986      3,834,954     2,412,120
                                       -----------------------------------------------------------------------
 
LIABILITIES
Due to (from) Security Life of Denver         17,630          5,252         7,042          3,896         1,440
Due to (from) other divisions                 (2,063)             -        (2,063)             -             -
                                       -----------------------------------------------------------------------
Total liabilities                             15,567          5,252         4,979          3,896         1,440
                                       -----------------------------------------------------------------------
 
Net assets                               $13,907,824   $  3,070,079  $  4,596,007   $  3,831,058  $  2,410,680
                                       =======================================================================
 
CONTRACT OWNER RESERVES
Reserves for redeemable annuity
 contracts (See Note B)                  $13,907,824   $  3,070,079  $  4,596,007   $  3,831,058  $  2,410,680
                                       -----------------------------------------------------------------------
 
TOTAL CONTRACT OWNER RESERVES            $13,907,824   $  3,070,079  $  4,596,007   $  3,831,058  $  2,410,680
                                       =======================================================================
 
Number of division units outstanding
 (See Note F)                                           228,925.945   294,419.794    280,339.680   200,534.253
                                                    ==========================================================
 
Value per divisional unit                              $      13.41  $      15.61   $      13.67  $      12.02
                                                    ==========================================================
See accompanying notes.
</TABLE>
    
________________________________________________________________________________
                                      55
Exchequer     

<PAGE>
 
                       Security Life Separate Account A1     

                      Statement of Net Assets (continued)     

                               December 31, 1996     

    
<TABLE>
<CAPTION>
                                                            VAN ECK                       
                                            --------------------------------------------- 
                                                                              GOLD AND     
                                                 TOTAL        WORLDWIDE        NATURAL     
                                                VAN ECK       BALANCED        RESOURCES    
                                            --------------------------------------------- 
<S>                                          <C>            <C>              <C> 
ASSETS                                                                                    
Investments in mutual funds at                                                            
 market value                                $1,954,525     $   943,024      $1,011,501    
                                            ---------------------------------------------  
Total assets                                  1,954,525         943,024       1,011,501    
                                            ---------------------------------------------  
 
LIABILITIES
Due to (from) Security Life of Denver             6,110           2,831           3,279
Due to (from) other divisions                         -               -               -
                                            ---------------------------------------------  
Total liabilities                                 6,110           2,831           3,279
                                            ---------------------------------------------
 
Net assets
                                             $1,948,415     $   940,193      $1,008,222
                                            =============================================
CONTRACT OWNER RESERVES
Reserves for redeemable annuity
 contracts (See Note B)                      $1,948,415     $   940,193      $1,008,222
                                            ---------------------------------------------
 
TOTAL CONTRACT OWNER RESERVES                $1,948,415     $   940,193      $1,008,222
                                            =============================================
 
Number of division units outstanding
 (See Note F)                                                86,789.616      86,244.713
                                                         ================================
 
Value per divisional unit                                        $10.83          $11.69
                                                         ================================
</TABLE> 
    
See accompanying notes.     

________________________________________________________________________________
                                      56
    
Exchequer     

<PAGE>
 
                       Security Life Separate Account A1     

                            Statement of Operations     
    
                          Year Ended December 31, 1996     

    
<TABLE>
<CAPTION>
                                            TOTAL                                                              
                                             ALL        TOTAL       TOTAL      TOTAL       TOTAL       TOTAL   
                                          DIVISIONS      N&B        ALGER     FIDELITY    INVESCO     VAN ECK  
                                        ------------------------------------------------------------------------ 
<S>                                      <C>         <C>         <C>         <C>         <C>          <C>       
INVESTMENT INCOME                                                                                              
Dividends from mutual funds              $1,984,228  $ 514,343   $ 120,851   $ 553,729   $ 786,372    $  8,933   
Less:  Valuation period deductions                                                                             
 (See Note B)                               637,444    104,594     145,399     256,359     113,111      17,981  
                                        ------------------------------------------------------------------------ 
Net investment income (loss)              1,346,784    409,749     (24,548)    297,370     673,261      (9,048) 
                                        ------------------------------------------------------------------------   
 
REALIZED AND UNREALIZED GAINS
 (LOSSES) ON INVESTMENTS
Net realized gains (losses) on
 investments                                249,385   (282,697)    241,717     129,386     132,183      28,796
Net unrealized gains (losses) on
 investments                              2,280,056    386,576     188,595   1,247,734     365,750      91,401
                                        ------------------------------------------------------------------------ 
Net realized and unrealized gains
 (losses) on investments                  2,529,441    103,879     430,312   1,377,120     497,933     120,197
                                        ------------------------------------------------------------------------
 
NET INCREASE IN NET ASSETS
 RESULTING FROM OPERATIONS               $3,876,225  $ 513,628    $405,764  $1,674,490  $1,171,194    $111,149
                                        ========================================================================
</TABLE> 
    
See accompanying notes.     

________________________________________________________________________________
                                      57
    
Exchequer     


<PAGE>
 
                       Security Life Separate Account A1     

                      Statement of Operations (continued)     
    
                         Year Ended December 31, 1996     

    
<TABLE>
<CAPTION>
                                                                      N&B                             
                                       ------------------------------------------------------------------ 
                                           TOTAL        LIMITED                 GOVERNMENT            
                                            N&B      MATURITY BOND    GROWTH      INCOME     PARTNERS 
                                       ------------------------------------------------------------------  
<S>                                        <C>       <C>              <C>       <C>          <C>      
INVESTMENT INCOME                                                                                     
Dividends from mutual funds                $514,343   $ 437,331      $ 43,020   $ 10,366    $ 23,626 
Less:  Valuation period deductions                                                                    
 (See Note B)                               104,594      55,878        16,513      7,973      24,230 
                                       ------------------------------------------------------------------  
Net investment income (loss)                409,749     381,453        26,507      2,393        (604)
                                       ------------------------------------------------------------------  
                                                                                                      
REALIZED AND UNREALIZED GAINS                                                                         
 (LOSSES) ON INVESTMENTS                                                                              
Net realized gains (losses) on                                                                        
 investments                               (282,697)   (273,831)      (47,382)    (4,839)     43,355 
Net unrealized gains (losses) on                                                                      
 investments                                386,576     (53,506)       75,841     19,442     344,799 
                                       ------------------------------------------------------------------  
Net realized and unrealized gains                                                                     
 (losses) on investments                    103,879    (327,337)       28,459     14,603     388,154 
                                       ------------------------------------------------------------------  
                                                                                                      
NET INCREASE IN NET ASSETS                                                                            
 RESULTING FROM OPERATIONS                 $513,628   $  54,116      $ 54,966   $ 16,996    $387,550 
                                       ==================================================================  
</TABLE> 
    
See accompanying notes.     

________________________________________________________________________________
                                      58
    
Exchequer     

<PAGE>
 
                      Security Life Separate Account A1     
    
                      Statement of Operations (continued)     
    
                         Year Ended December 31, 1996     

    
<TABLE>
<CAPTION>
                                                                       ALGER
                                    --------------------------------------------------------------------------
                                                      AMERICAN        AMERICAN                     AMERICAN
                                        TOTAL           SMALL          MIDCAP       AMERICAN      LEVERAGED
                                        ALGER      CAPITALIZATION      GROWTH        GROWTH         ALLCAP
                                    --------------------------------------------------------------------------
<S>                                     <C>        <C>                <C>           <C>           <C>
INVESTMENT INCOME
Dividends from mutual funds             $120,851        $ 11,927         $ 41,721     $ 61,267       $ 5,936
Less:  Valuation period deductions
 (See Note B)                            145,399          60,038           36,105       34,882        14,374
                                    --------------------------------------------------------------------------
Net investment income (loss)             (24,548)        (48,111)           5,616       26,385        (8,438)
                                    --------------------------------------------------------------------------
 
REALIZED AND UNREALIZED GAINS
 (LOSSES) ON INVESTMENTS
Net realized gains (losses) on
 investments                             241,717          89,528           55,044       57,743        39,402
Net unrealized gains (losses) on
 investments                             188,595         (39,219)          71,238      131,641        24,935
                                    --------------------------------------------------------------------------
Net realized and unrealized gains                                                                             
 (losses) on investments                 430,312          50,309          126,282      189,384        64,337  
                                    --------------------------------------------------------------------------
                                                                                                              
NET INCREASE IN NET ASSETS                                                                                    
 RESULTING FROM OPERATIONS              $405,764        $  2,198         $131,898     $215,769       $55,899  
                                    ==========================================================================
</TABLE> 
     
See accompanying notes.     

________________________________________________________________________________
                                      59
    
Exchequer     

<PAGE>
 
                       Security Life Separate Account A1     
    
                      Statement of Operations (continued)     
    
                         Year Ended December 31, 1996     

    
<TABLE>
<CAPTION>
                                                                     FIDELITY
                                    ----------------------------------------------------------------------------
                                        TOTAL        ASSET                                MONEY    
                                       FIDELITY     MANAGER      GROWTH     OVERSEAS      MARKET     INDEX 500
                                    ----------------------------------------------------------------------------
<S>                                   <C>          <C>          <C>         <C>          <C>         <C>
INVESTMENT INCOME
Dividends from mutual funds           $  553,729   $ 60,136     $103,140    $ 26,834     $324,727     $ 38,892
Less:  Valuation period deductions
 (See Note B)                            256,359     28,120       55,226       41,782      93,647       37,584
                                    ----------------------------------------------------------------------------
Net investment income (loss)             297,370     32,016       47,914      (14,948)    231,080        1,308
                                    ---------------------------------------------------------------------------- 
 
REALIZED AND UNREALIZED GAINS
 (LOSSES) ON INVESTMENTS
Net realized gains (losses) on
 investments                             129,386     40,989        1,066       38,567           -       48,764
Net unrealized gains (losses) on
 investments                           1,247,734    184,003      308,218      304,189           -      451,324
                                    ----------------------------------------------------------------------------  
Net realized and unrealized gains
 (losses) on investments               1,377,120    224,992      309,284      342,756           -      500,088
                                    ----------------------------------------------------------------------------
 
NET INCREASE IN NET ASSETS
 RESULTING FROM OPERATIONS            $1,674,490   $257,008     $357,198     $327,808    $231,080     $501,396
                                    ============================================================================
</TABLE> 
    
See accompanying notes.     

________________________________________________________________________________
                                      60
    
Exchequer     

<PAGE>
 
                       Security Life Separate Account A1     

                      Statement of Operations (continued)     

                         Year Ended December 31, 1996     


    
<TABLE>
<CAPTION>
                                                                 INVESCO
                                    --------------------------------------------------------------------
                                        TOTAL        TOTAL      INDUSTRIAL                  
                                       INVESCO       RETURN       INCOME      HIGH YIELD     UTILITIES
                                    --------------------------------------------------------------------
<S>                                  <C>           <C>          <C>           <C>            <C>
INVESTMENT INCOME
Dividends from mutual funds          $ 786,372     $  92,388    $ 314,784     $ 325,346      $  53,854
Less:  Valuation period deductions
 (See Note B)                           113,111       29,358       41,973        28,968         12,812
                                    --------------------------------------------------------------------
Net investment income (loss)            673,261       63,030      272,811       296,378         41,042
                                    --------------------------------------------------------------------
 
REALIZED AND UNREALIZED GAINS
 (LOSSES) ON INVESTMENTS
Net realized gains (losses) on
 investments                            132,183       16,548       76,264        26,819         12,552
Net unrealized gains (losses) on
 investments                            365,750      133,324      185,477       (14,895)        61,844
                                    --------------------------------------------------------------------
Net realized and unrealized gains
 (losses) on investments                497,933      149,872      261,741        11,924         74,396
                                    --------------------------------------------------------------------
 
NET INCREASE IN NET ASSETS
 RESULTING FROM OPERATIONS           $1,171,194    $ 212,902      534,552     $ 308,302      $ 115,438
                                    ====================================================================
</TABLE> 
     
See accompanying notes.     

________________________________________________________________________________
                                      61
    
Exchequer     

<PAGE>
 
                       Security Life Separate Account A1     

                      Statement of Operations (continued)     

                          Year Ended December 31, 1996     


    
<TABLE>
<CAPTION>
                                                  VAN ECK
                                    -----------------------------------------
                                                                 GOLD AND
                                        TOTAL      WORLDWIDE      NATURAL
                                       VAN ECK      BALANCED     RESOURCES
                                    -----------------------------------------
<S>                                   <C>          <C>           <C>
INVESTMENT INCOME
Dividends from mutual funds           $  8,933      $   495      $  8,438
Less:  Valuation period deductions
 (See Note B)                           17,981       10,309         7,672
                                    -----------------------------------------
Net investment income (loss)            (9,048)      (9,814)          766
                                    -----------------------------------------
 
REALIZED AND UNREALIZED GAINS
 (LOSSES) ON INVESTMENTS
Net realized gains (losses) on
 investments                            28,796       20,242         8,554
Net unrealized gains (losses) on
 investments                            91,401       63,266        28,135
                                    -----------------------------------------
Net realized and unrealized gains
 (losses) on investments               120,197       83,508        36,689
                                    -----------------------------------------
 
NET INCREASE IN NET ASSETS
 RESULTING FROM OPERATIONS            $111,149      $73,694       $37,455
                                    =========================================
</TABLE> 
    
See accompanying notes.     

________________________________________________________________________________
                                      62
    
Exchequer     

<PAGE>
 
                       Security Life Separate Account A1     

                       Statement of Changes in Net Assets     
    
                         Year Ended December 31, 1996     


    
<TABLE>
<CAPTION>
                                          TOTAL
                                           ALL           TOTAL         TOTAL         TOTAL         TOTAL         TOTAL
                                        DIVISIONS         N&B          ALGER       FIDELITY       INVESCO       VAN ECK
                                     -------------------------------------------------------------------------------------
<S>                                     <C>          <C>          <C>           <C>            <C>           <C>
INCREASE (DECREASE) IN NET ASSETS
 
OPERATIONS
Net investment income (loss)            $ 1,346,784  $  409,749   $   (24,548)  $    297,370   $   673,261   $   (9,048)
Net realized gains (losses) on
 investments                                249,385    (282,697)      241,717        129,386       132,183       28,796
Net unrealized gains (losses) on
 investments                              2,280,056     386,576       188,595      1,247,734       365,750       91,401
                                     -------------------------------------------------------------------------------------
Increase in net assets from
 operations                               3,876,225     513,628       405,764      1,674,490     1,171,194      111,149
                                     -------------------------------------------------------------------------------------
 
CHANGES FROM PRINCIPAL TRANSACTIONS
Contract purchase payments               45,593,592   3,103,422     5,705,739     32,867,221     3,482,261      434,949
Administrative expenses                      (4,805)       (668)       (1,121)        (2,284)         (579)        (153)
Benefit payments                            (73,051)    (32,701)      (10,631)       (16,286)       (5,472)      (7,961)
Surrenders and withdrawals               (1,070,304)   (234,213)     (223,811)      (441,253)     (155,835)     (15,192)
Net transfers among divisions
 (including the guaranteed interest
 division in the general account)               491    (818,074)    3,820,402    (10,875,570)    6,667,323    1,206,410
Other                                       (25,821)    (12,712)       (5,565)        (8,533)          316          673
                                     -------------------------------------------------------------------------------------
Increase (decrease) from principal
 transactions                            44,420,102   2,005,054     9,285,013     21,523,295     9,988,014    1,618,726
                                     -------------------------------------------------------------------------------------
 
Total increase (decrease) in net
 assets                                  48,296,327   2,518,682     9,690,777     23,197,785    11,159,208    1,729,875
 
Net assets at beginning of year          18,802,710   6,394,403     3,270,195      6,170,956     2,748,616      218,540
                                     -------------------------------------------------------------------------------------
 
Net assets at end of year               $67,099,037  $8,913,085   $12,960,972   $ 29,368,741  $ 13,907,824   $1,948,415
                                     =====================================================================================
</TABLE> 
    
See accompanying notes.     

________________________________________________________________________________
                                      63
    
Exchequer     

<PAGE>
 
    
                       Security Life Separate Account A1     
    
                Statement of Changes in Net Assets (continued)     

                         Year Ended December 31, 1996     


    
<TABLE>
<CAPTION>
                                                                      N&B
                                     ----------------------------------------------------------------------
                                          TOTAL        LIMITED                   GOVERNMENT
                                           N&B      MATURITY BOND     GROWTH       INCOME      PARTNERS
                                     ----------------------------------------------------------------------
<S>                                    <C>          <C>             <C>          <C>          <C>
INCREASE (DECREASE) IN NET ASSETS
 
OPERATIONS
Net investment income (loss)           $  409,749     $   381,453   $    26,507   $   2,393   $     (604)
Net realized gains (losses) on                                                                 
 investments                             (282,697)       (273,831)      (47,382)     (4,839)      43,355
Net unrealized gains (losses) on                                                               
 investments                              386,576         (53,506)       75,841      19,442      344,799
                                     ----------------------------------------------------------------------
Increase in net assets from
 operations                               513,628          54,116        54,966      16,996      387,550
                                     ----------------------------------------------------------------------
 
CHANGES FROM PRINCIPAL TRANSACTIONS
Contract purchase payments              3,103,422         775,080       852,082     284,980    1,191,280
Administrative expenses                      (668)           (200)         (244)        (24)        (200)
Benefit payments                          (32,701)         (9,654)            -      (9,423)     (13,624)
Surrenders and withdrawals               (234,213)       (125,774)      (32,841)     (7,552)     (68,046)
Net transfers among divisions
 (including the guaranteed interest
 division in the general account)        (818,074)     (3,444,983)      875,871     228,842    1,522,196
Other                                     (12,712)        (13,266)         (962)        303        1,213
                                     ----------------------------------------------------------------------
Increase (decrease) from principal
 transactions                           2,005,054      (2,818,797)    1,693,906     497,126    2,632,819
                                     ----------------------------------------------------------------------
 
Total increase (decrease) in net
 assets                                 2,518,682      (2,764,681)    1,748,872     514,122    3,020,369
 
Net assets at beginning of year         6,394,403       5,834,889       172,715     144,114      242,685
                                     ----------------------------------------------------------------------
 
Net assets at end of year              $8,913,085     $ 3,070,208   $ 1,921,587   $ 658,236   $3,263,054
                                     ======================================================================
</TABLE> 
    
See accompanying notes.     

________________________________________________________________________________
                                      64
    
Exchequer     

<PAGE>
 
                       Security Life Separate Account A1     

                Statement of Changes in Net Assets (continued)     

                         Year Ended December 31, 1996     

    
<TABLE>
<CAPTION>
 
                                                                              ALGER                               
                                             ---------------------------------------------------------------------
                                                                AMERICAN       AMERICAN                  AMERICAN 
                                                  TOTAL           SMALL         MIDCAP      AMERICAN     LEVERAGED
                                                  ALGER      CAPITALIZATION     GROWTH       GROWTH       ALLCAP  
                                             ---------------------------------------------------------------------
<S>                                          <C>             <C>              <C>          <C>          <C>       
INCREASE (DECREASE) IN NET ASSETS                                                                                 
                                                                                                                  
OPERATIONS                                                                                                        
Net investment income (loss)                   $   (24,548)      $  (48,111)  $    5,616   $   26,385   $   (8,438)
Net realized gains (losses) on                                                                                    
     investments                                   241,717           89,528       55,044       57,743       39,402
Net unrealized gains (losses) on                                                                                  
     investments                                   188,595          (39,219)      71,238      131,641       24,935
                                             ---------------------------------------------------------------------
Increase in net assets from                                                                                       
     operations                                    405,764            2,198      131,898      215,769       55,899
                                             ---------------------------------------------------------------------
                                                                                                                  
CHANGES FROM PRINCIPAL                                                                                            
     TRANSACTIONS                                                                                                 
Contract purchase payments                       5,705,739        2,214,204    1,400,655    1,552,491      538,389
Administrative expenses                             (1,121)            (364)        (307)        (269)        (181)
Benefit payments                                   (10,631)               -            -      (10,631)           -
Surrenders and withdrawals                        (223,811)         (61,804)     (23,510)     (30,802)    (107,695)
Net transfers among divisions                                                                                     
     (including the guaranteed interest                                                                           
     division in the general account)            3,820,402        1,538,980    1,142,942      303,666      834,814
Other                                               (5,565)          (1,125)      (1,914)        (858)      (1,668)
                                             ---------------------------------------------------------------------
Increase (decrease) from principal                                                                                
     transactions                                9,285,013        3,689,891    2,517,866    1,813,597    1,263,659
                                             ---------------------------------------------------------------------
                                                                                                                  
Total increase (decrease) in net                                                                                  
     assets                                      9,690,777        3,692,089    2,649,764    2,029,366    1,319,558
                                                                                                                  
Net assets at beginning of year                  3,270,195        1,585,337      654,863      725,826      304,169
                                             ---------------------------------------------------------------------
                                                                                                                  
Net assets at end of year                      $12,960,972       $5,277,426   $3,304,627   $2,755,192   $1,623,727
                                             ===================================================================== 
</TABLE> 
    
See accompanying notes.     

________________________________________________________________________________
                                      65
    
Exchequer     

<PAGE>
 
                       Security Life Separate Account A1     
    
                Statement of Changes in Net Assets (continued)     
    
                         Year Ended December 31, 1996     

    
<TABLE>
<CAPTION>
                                                                                   FIDELITY                                   
                                             ---------------------------------------------------------------------------------
                                                   TOTAL         ASSET                                   MONEY               
                                                 FIDELITY       MANAGER      GROWTH      OVERSEAS       MARKET       INDEX 500
                                             ---------------------------------------------------------------------------------
<S>                                          <C>              <C>          <C>          <C>          <C>            <C>      
INCREASE (DECREASE) IN NET ASSETS                                                                                            
                                                                                                                             
OPERATIONS                                                                                                                   
Net investment income (loss)                   $    297,370   $   32,016   $   47,914   $  (14,948)  $    231,080   $    1,308
Net realized gains (losses) on                                                                                               
     investments                                    129,386       40,989        1,066       38,567              -       48,764
Net unrealized gains (losses) on                                                                                             
     investments                                  1,247,734      184,003      308,218      304,189              -      451,324
                                             ---------------------------------------------------------------------------------
Increase in net assets from                                                                                                  
     operations                                   1,674,490      257,008      357,198      327,808        231,080      501,396
                                             ---------------------------------------------------------------------------------
                                                                                                                             
CHANGES FROM PRINCIPAL TRANSACTIONS
Contract purchase payments                       32,867,221    1,610,002    2,297,607    1,319,754     25,791,063    1,848,795
Administrative expenses                              (2,284)        (227)        (698)        (238)          (656)        (465)
Benefit payments                                    (16,286)     (16,286)           -            -              -            -
Surrenders and withdrawals                         (441,253)     (52,166)     (47,221)     (50,070)      (239,360)     (52,436)
Net transfers among divisions                                                                                                
     (including the guaranteed interest                                                                                      
     division in the general account)           (10,875,570)     661,458    2,055,158    2,273,553    (18,514,364)   2,648,625
Other                                                (8,533)         136       (2,580)        (249)        (5,444)        (396)
                                             ---------------------------------------------------------------------------------
Increase (decrease) from principal                                                                                           
     transactions                                21,523,295    2,202,917    4,302,266    3,542,750      7,031,239    4,444,123
                                             ---------------------------------------------------------------------------------
                                                                                                                             
Total increase (decrease) in net                                                                                             
     assets                                      23,197,785    2,459,925    4,659,464    3,870,558      7,262,319    4,945,519
                                                                                                                             
Net assets at beginning of year                   6,170,956      677,275    1,237,539      944,405      2,721,095      590,642
                                             ---------------------------------------------------------------------------------
                                                                                                                             
Net assets at end of year                      $ 29,368,741   $3,137,200   $5,897,003   $4,814,963   $  9,983,414   $5,536,161
                                             =================================================================================
</TABLE>
    
See accompanying notes.     

________________________________________________________________________________
                                      66
    
Exchequer     

<PAGE>
 
                       Security Life Separate Account A1     

                Statement of Changes in Net Assets (continued)     

                         Year Ended December 31, 1996     

    
<TABLE>
<CAPTION>
                                                                           INVESCO                            
                                             -----------------------------------------------------------------
                                                  TOTAL         TOTAL     INDUSTRIAL                         
                                                 INVESCO       RETURN       INCOME     HIGH YIELD    UTILITIES
                                             -----------------------------------------------------------------
<S>                                          <C>             <C>          <C>          <C>          <C>      
INCREASE (DECREASE) IN NET ASSETS                                                                            
                                                                                                             
OPERATIONS                                                                                                   
Net investment income (loss)                   $   673,261   $   63,030   $  272,811   $  296,378   $   41,042
Net realized gains (losses) on                                                                               
     investments                                   132,183       16,548       76,264       26,819       12,552
Net unrealized gains (losses) on                                                                             
 investments                                       365,750      133,324      185,477      (14,895)      61,844
                                             -----------------------------------------------------------------
Increase in net assets from                                                                                  
     operations                                  1,171,194      212,902      534,552      308,302      115,438
                                             -----------------------------------------------------------------
                                                                                                             
CHANGES FROM PRINCIPAL TRANSACTIONS                                                                                       
Contract purchase payments                       3,482,261      882,507    1,030,329      934,353      635,072
Administrative expenses                               (579)        (161)        (259)         (87)         (72)
Benefit payments                                    (5,472)           -            -       (5,472)           -
Surrenders and withdrawals                        (155,835)     (22,554)     (70,552)     (55,987)      (6,742)
Net transfers among divisions                                                                                
     (including the guaranteed interest                                                                      
     division in the general account)            6,667,323    1,195,393    2,048,163    1,998,119    1,425,648
Other                                                  316           24          155          345         (208)
                                             -----------------------------------------------------------------
Increase (decrease) from principal                                                                           
     transactions                                9,988,014    2,055,209    3,007,836    2,871,271    2,053,698
                                             -----------------------------------------------------------------
                                                                                                             
Total increase (decrease) in net                                                                             
     assets                                     11,159,208    2,268,111    3,542,388    3,179,573    2,169,136
                                                                                                             
Net assets at beginning of year                  2,748,616      801,968    1,053,619      651,485      241,544
                                             -----------------------------------------------------------------
                                                                                                             
Net assets at end of year                      $13,907,824   $3,070,079   $4,596,007   $3,831,058   $2,410,680
                                             =================================================================
</TABLE>
    
See accompanying notes.     

________________________________________________________________________________
                                      67
    
Exchequer     

<PAGE>
 
                       Security Life Separate Account A1     
    
                 Statement of Changes in Net Assets (continued)     
    
                          Year Ended December 31, 1996     

    
<TABLE>
<CAPTION>
                                                             VAN ECK               
                                             -------------------------------------
                                                                         GOLD AND 
                                                  TOTAL     WORLDWIDE     NATURAL 
                                                 VAN ECK     BALANCED    RESOURCES
                                             -------------------------------------
<S>                                          <C>            <C>         <C>       
INCREASE (DECREASE) IN NET ASSETS                                                 
                                                                                  
OPERATIONS                                                                        
Net investment income (loss)                   $   (9,048)   $ (9,814)  $      766
Net realized gains (losses) on                                                    
     investments                                   28,796      20,242        8,554
Net unrealized gains (losses) on                                                  
     investments                                   91,401      63,266       28,135
                                             -------------------------------------
Increase in net assets from                                                       
     operations                                   111,149      73,694       37,455
                                             -------------------------------------
                                                                                  
CHANGES FROM PRINCIPAL TRANSACTIONS 
Contract purchase payments                        434,949     366,629       68,320
Administrative expenses                              (153)        (61)         (92)
Benefit payments                                   (7,961)     (7,961)           -
Surrenders and withdrawals                        (15,192)     (7,693)      (7,499)
Net transfers among divisions                                                     
     (including the guaranteed interest                                           
     division in the general account)           1,206,410     370,673      835,737
Other                                                 673        (173)         846
                                             -------------------------------------
Increase (decrease) from principal                                                
     transactions                               1,618,726     721,414      897,312
                                             -------------------------------------
                                                                                  
Total increase (decrease) in net                                                  
     assets                                     1,729,875     795,108      934,767
                                                                                  
Net assets at beginning of year                   218,540     145,085       73,455
                                             -------------------------------------
                                                                                  
Net assets at end of year                      $1,948,415    $940,193   $1,008,222
                                             ===================================== 
</TABLE>
     
See accompanying notes.     

________________________________________________________________________________
                                      68
    
Exchequer     

<PAGE>
 
                       Security Life Separate Account A1     

                      Statement of Changes in Net Assets     
    
                         Year Ended December 31, 1995     

    
<TABLE>
<CAPTION>
                                                  TOTAL                                                                     
                                                   ALL          TOTAL        TOTAL         TOTAL         TOTAL       TOTAL 
                                                DIVISIONS        N&B         ALGER       FIDELITY       INVESCO     VAN ECK
                                             ------------------------------------------------------------------------------
<S>                                          <C>             <C>          <C>          <C>            <C>          <C>     
INCREASE IN NET ASSETS                                                                                                     
                                                                                                                           
OPERATIONS                                                                                                                 
Net investment income (loss)                   $    87,012   $  (39,812)  $  (11,210)  $     38,737   $   99,502   $   (205)
Net realized gains (losses) on                                                                                             
     investments                                   123,291       90,519       23,167          5,036        4,250        319
Net unrealized gains (losses) on                                                                                           
     investments                                   263,099      161,919       39,125         59,840          111      2,104
                                             ------------------------------------------------------------------------------
Increase (decrease) in net assets                                                                                          
     from operations                               473,402      212,626       51,082        103,613      103,863      2,218
                                             ------------------------------------------------------------------------------
                                                                                                                           
CHANGES FROM PRINCIPAL TRANSACTIONS  
Contract purchase payments                      18,285,858      502,213      864,146     16,117,291      760,940     41,268
Surrenders and withdrawals                        (407,860)     (10,012)     (11,668)      (383,192)      (2,988)         -
Net transfers among divisions                                                                                              
     (including the guaranteed interest                                                                                    
     division in the general account)             (132,700)   5,678,431    2,355,152    (10,208,699)   1,878,933    163,483
Other                                               16,409       11,145        1,492          2,724        1,046          2
                                             ------------------------------------------------------------------------------
Increase from principal                                                                                                    
     transactions                               17,761,707    6,181,777    3,209,122      5,528,124    2,637,931    204,753
                                             ------------------------------------------------------------------------------
                                                                                                                           
Total increase in net assets                    18,235,109    6,394,403    3,260,204      5,631,737    2,741,794    206,971
                                                                                                                           
Net assets at beginning of year                    567,601            -        9,991        539,219        6,822     11,569
                                             ------------------------------------------------------------------------------
                                                                                                                           
Net assets at end of year                      $18,802,710   $6,394,403   $3,270,195   $  6,170,956   $2,748,616   $218,540
                                             ============================================================================== 
</TABLE>
     
See accompanying notes.     

________________________________________________________________________________
                                      69
    
Exchequer     

<PAGE>
 
                       Security Life Separate Account A1     

                Statement of Changes in Net Assets (continued)     
    
                         Year Ended December 31, 1995     

    
<TABLE>
<CAPTION>
                                                                            N&B                              
                                             ---------------------------------------------------------------
                                                  TOTAL        LIMITED                 GOVERNMENT           
                                                   N&B      MATURITY BOND    GROWTH      INCOME     PARTNERS
                                             ---------------------------------------------------------------
<S>                                          <C>            <C>             <C>        <C>          <C>     
INCREASE IN NET ASSETS                                                                                      
                                                                                                            
OPERATIONS                                                                                                  
Net investment income (loss)                   $  (39,812)     $  (37,543)  $ (1,246)    $   (640)  $   (383)
Net realized gains (losses) on                                                                              
     investments                                   90,519          75,180     15,163          176          -
Net unrealized gains (losses) on                                                                            
     investments                                  161,919         152,085     (1,712)       4,895      6,651
                                             ---------------------------------------------------------------
Increase (decrease) in net assets                                                                           
     from operations                              212,626         189,722     12,205        4,431      6,268
                                             ---------------------------------------------------------------
                                                                                                            
CHANGES FROM PRINCIPAL TRANSACTIONS                                                                                     
Contract purchase payments                        502,213         282,985     76,980       48,315     93,933
Surrenders and withdrawals                        (10,012)         (9,363)      (295)           -       (354)
Net transfers among divisions                                                                               
     (including the guaranteed interest                                                                     
     division in the general account)           5,678,431       5,360,568     83,797       91,234    142,832
Other                                              11,145          10,977         28          134          6
                                             ---------------------------------------------------------------
Increase from principal                                                                                     
 transactions                                   6,181,777       5,645,167    160,510      139,683    236,417
                                             ---------------------------------------------------------------
                                                                                                            
Total increase in net assets                    6,394,403       5,834,889    172,715      144,114    242,685
                                                                                                            
Net assets at beginning of year                         -               -          -            -          -
                                             ---------------------------------------------------------------
                                                                                                            
Net assets at end of year                      $6,394,403      $5,834,889   $172,715     $144,114   $242,685
                                             =============================================================== 
</TABLE>
    
See accompanying notes.     

________________________________________________________________________________
                                      70
    
Exchequer     

<PAGE>
 
     
                       Security Life Separate Account A1     
    
                Statement of Changes in Net Assets (continued)     
    
                         Year Ended December 31, 1995     

    
<TABLE>
<CAPTION>
                                                                           ALGER                            
                                             ---------------------------------------------------------------
                                                               AMERICAN      AMERICAN               AMERICAN
                                                  TOTAL          SMALL        MIDCAP    AMERICAN   LEVERAGED
                                                  ALGER     CAPITALIZATION    GROWTH     GROWTH      ALLCAP 
                                             ---------------------------------------------------------------
<S>                                          <C>            <C>              <C>        <C>        <C>      
INCREASE IN NET ASSETS                                                                                      
                                                                                                            
OPERATIONS                                                                                                  
Net investment income (loss)                   $  (11,210)      $   (6,428)  $ (2,496)  $ (1,355)   $   (931)
Net realized gains (losses) on                                                                              
     investments                                   23,167            9,561     12,642        239         725
Net unrealized gains (losses) on                                                                            
     investments                                   39,125            9,654     15,141      1,282      13,048
                                             ---------------------------------------------------------------
Increase (decrease) in net assets                                                                           
     from operations                               51,082           12,787     25,287        166      12,842
                                             ---------------------------------------------------------------
                                                                                                            
CHANGES FROM PRINCIPAL TRANSACTIONS                                                                                     
Contract purchase payments                        864,146          494,517     91,761    234,037      43,831
Surrenders and withdrawals                        (11,668)          (3,626)    (1,500)    (3,259)     (3,283)
Net transfers among divisions                                                                               
     (including the guaranteed interest                                                                     
     division in the general account)           2,355,152        1,082,085    528,066    494,224     250,777
Other                                               1,492             (426)     1,258        658           2
                                             ---------------------------------------------------------------
Increase from principal                                                                                     
     transactions                               3,209,122        1,572,550    619,585    725,660     291,327
                                             ---------------------------------------------------------------
                                                                                                            
Total increase in net assets                    3,260,204        1,585,337    644,872    725,826     304,169
                                                                                                            
Net assets at beginning of year                     9,991                -      9,991          -           -
                                             ---------------------------------------------------------------
                                                                                                            
Net assets at end of year                      $3,270,195       $1,585,337   $654,863   $725,826    $304,169
                                             =============================================================== 
</TABLE>
    
See accompanying notes.     

________________________________________________________________________________
                                      71
    
Exchequer     

<PAGE>
 
                       Security Life Separate Account A1     

                Statement of Changes in Net Assets (continued)     
    
                         Year Ended December 31, 1995     

    
<TABLE>
<CAPTION>
                                                                                FIDELITY                                 
                                             ----------------------------------------------------------------------------
                                                   TOTAL        ASSET                                MONEY               
                                                 FIDELITY      MANAGER     GROWTH     OVERSEAS      MARKET      INDEX 500
                                             ----------------------------------------------------------------------------
<S>                                          <C>              <C>        <C>          <C>        <C>            <C>      
INCREASE IN NET ASSETS                                                                                                   
                                                                                                                         
OPERATIONS                                                                                                               
Net investment income (loss)                   $     38,737   $ (1,988)  $   (2,885)  $ (4,047)  $     49,254    $ (1,597)
Net realized gains (losses) on                                                                                           
     investments                                      5,036        940          116      2,192              -       1,788
Net unrealized gains (losses) on                                                                                         
     investments                                     59,840     25,091      (21,002)    30,743              -      25,008
                                             ----------------------------------------------------------------------------
Increase (decrease) in net assets                                                                                        
     from operations                                103,613     24,043      (23,771)    28,888         49,254      25,199
                                             ----------------------------------------------------------------------------
                                                                                                                         
CHANGES FROM PRINCIPAL TRANSACTIONS 
Contract purchase payments                       16,117,291    308,361      512,787    240,374     14,895,090     160,679
Surrenders and withdrawals                         (383,192)      (364)      (4,474)    (1,757)      (374,426)     (2,171)
Net transfers among divisions                                                                                            
     (including the guaranteed interest                                                                                  
     division in the general account)           (10,208,699)   345,548      754,085    663,819    (12,379,338)    407,187
Other                                                 2,724       (313)      (1,088)        85          4,292        (252)
                                             ----------------------------------------------------------------------------
Increase from principal                                                                                                  
     transactions                                 5,528,124    653,232    1,261,310    902,521      2,145,618     565,443
                                             ----------------------------------------------------------------------------
                                                                                                                         
Total increase in net assets                      5,631,737    677,275    1,237,539    931,409      2,194,872     590,642
                                                                                                                         
Net assets at beginning of year                     539,219          -            -     12,996        526,223           -
                                             ----------------------------------------------------------------------------
                                                                                                                         
Net assets at end of year                      $  6,170,956   $677,275   $1,237,539   $944,405   $  2,721,095    $590,642
                                             ============================================================================ 
</TABLE>
    
See accompanying notes.     

________________________________________________________________________________
                                      72
    
Exchequer     

<PAGE>
 
                       Security Life Separate Account A1     

                Statement of Changes in Net Assets (continued)     
    
                         Year Ended December 31, 1995     

    
<TABLE>
<CAPTION>
                                                                 INVESCO
                                     -------------------------------------------------------------
                                          TOTAL       TOTAL    INDUSTRIAL
                                         INVESCO     RETURN      INCOME     HIGH YIELD   UTILITIES
                                     -------------------------------------------------------------
<S>                                    <C>          <C>        <C>          <C>          <C>
INCREASE IN NET ASSETS
 
OPERATIONS
Net investment income (loss)           $   99,502   $ 14,713   $   34,910     $ 49,090    $    789
Net realized gains (losses) on
 investments                                4,250        557          625        3,010          58
Net unrealized gains (losses) on
 investments                                  111      7,878        7,596      (26,829)     11,466
                                     -------------------------------------------------------------
Increase (decrease) in net assets
 from operations                          103,863     23,148       43,131       25,271      12,313
                                     -------------------------------------------------------------
 
CHANGES FROM PRINCIPAL
 TRANSACTIONS
Contract purchase payments                760,940    278,714      348,200       31,610     102,416
Surrenders and withdrawals                 (2,988)      (797)      (1,106)        (994)        (91)
Net transfers among divisions
 (including the guaranteed interest
 division in the general account)       1,878,933    500,886      662,659      588,487     126,901
Other                                       1,046         17          735          289           5
                                     -------------------------------------------------------------
Increase from principal
 transactions                           2,637,931    778,820    1,010,488      619,392     229,231
                                     -------------------------------------------------------------
 
Total increase in net assets            2,741,794    801,968    1,053,619      644,663     241,544
 
Net assets at beginning of year             6,822          -            -        6,822           -
                                     -------------------------------------------------------------
 
Net assets at end of year              $2,748,616   $801,968   $1,053,619     $651,485    $241,544
                                     =============================================================
</TABLE> 
    
See accompanying notes.     

________________________________________________________________________________
                                      73
   
Exchequer     

<PAGE>
 
                       Security Life Separate Account A1     

                Statement of Changes in Net Assets (continued)     
    
                         Year Ended December 31, 1995     

    
<TABLE>
<CAPTION>
                                                    VAN ECK
                                     ----------------------------------
                                                               GOLD AND
                                         TOTAL    WORLDWIDE    NATURAL
                                        VAN ECK    BALANCED   RESOURCES
                                     ----------------------------------
<S>                                    <C>        <C>         <C> 
INCREASE IN NET ASSETS
 
OPERATIONS
Net investment income (loss)           $   (205)   $   (202)    $    (3)
Net realized gains (losses) on
 investments                                319           -         319
Net unrealized gains (losses) on
 investments                              2,104           7       2,097
                                     ----------------------------------
Increase (decrease) in net assets
 from operations                          2,218        (195)      2,413
                                     ----------------------------------
 
CHANGES FROM PRINCIPAL
 TRANSACTIONS
Contract purchase payments               41,268      26,630      14,638
Surrenders and withdrawals                    -           -           -
Net transfers among divisions
 (including the guaranteed interest
 division in the general account)       163,483     113,547      49,936
Other                                         2         (26)         28
                                     ----------------------------------
Increase from principal
 transactions                           204,753     140,151      64,602
                                     ----------------------------------
 
Total increase in net assets            206,971     139,956      67,015
 
Net assets at beginning of year          11,569       5,129       6,440
                                     ----------------------------------
 
Net assets at end of year              $218,540    $145,085     $73,455
                                     ==================================
</TABLE> 
    
See accompanying notes.     

________________________________________________________________________________
                                      74
   
Exchequer     

<PAGE>
 
                       Security Life Separate Account A1     

                         Notes to Financial Statements     
    
                               December 31, 1996    


    
NOTE A. ORGANIZATION     
    
Security Life Separate Account A1 (the "Separate Account") was established by
resolution of the Board of Directors of Security Life of Denver Insurance
Company (the "Company") on November 3, 1993.  The Separate Account is organized
as a unit investment trust registered with the Securities and Exchange
Commission under the Investment Company Act of 1940.     

The Separate Account supports the operations of the Exchequer Variable Annuity
("Exchequer") contracts offered by the Company.  The Separate Account may be
used to support other variable annuity contracts as they are offered by the
Company.  The assets of the Separate Account are the property of the Company.
However, the portion of the Separate Account's assets attributable to the
contracts will not be chargeable with liabilities arising out of any other
operations of the Company.     

The Separate Account currently consists of nineteen investment divisions
available to the contractholders, each of which invests in an independently
managed mutual fund portfolio ("Fund").  The Funds are as follows:     

PORTFOLIO MANAGERS/PORTFOLIOS (FUNDS)     
    
Neuberger & Berman (N&B)     
    
  Neuberger & Berman Limited Maturity Bond Portfolio     
    
  Neuberger & Berman Growth Portfolio     
    
  Neuberger & Berman Government Income Portfolio     
    
  Neuberger & Berman Partners Portfolio     

Fred Alger Management, Inc.  (Alger)     
    
  Alger American Small Capitalization Portfolio     
    
  Alger American MidCap Growth Portfolio     
    
  Alger American Growth Portfolio     
    
  Alger American Leveraged AllCap Portfolio     

________________________________________________________________________________
                                      75
   
Exchequer     

<PAGE>
 
                       Security Life Separate Account A1     

                   Notes to Financial Statements (continued)     

    
NOTE A. ORGANIZATION (CONTINUED)     
    
Fidelity Management & Research Company (Fidelity)     
    
  Fidelity Investments VIP II Asset Manager Portfolio     
    
  Fidelity Investments VIP Growth Portfolio     
    
  Fidelity Investments VIP Overseas Portfolio     
    
  Fidelity Investments VIP Money Market Portfolio     
    
  Fidelity Investments VIP II Index 500 Portfolio     

INVESCO Funds Group, Inc. (INVESCO)     
    
  INVESCO VIF Total Return Portfolio     
    
  INVESCO VIF Industrial Income Portfolio     
    
  INVESCO VIF High Yield Portfolio     
    
  INVESCO VIF Utilities Portfolio     

Van Eck Investment Trust (Van Eck)     
    
  Van Eck Worldwide Balanced Portfolio     
    
  Van Eck Gold and Natural Resources Portfolio     

The Exchequer contracts allow the contractholders to specify the allocation of
their purchase payments to the various Funds.  They can also transfer their
account values among the Funds.  The Exchequer product also provides the
contractholders the option to allocate their purchase payments, or to transfer
their account values, to a Guaranteed Interest Division ("GID") in the Company's
general account.  The GID guarantees a rate of interest to the contractholder,
and it is not variable in nature.  Therefore, it is not included in the Separate
Account statements.     

Effective May 1, 1997, the Divisions of the Separate Account investing in the
Neuberger & Berman Government Income Portfolio and the Van Eck Worldwide
Balanced Portfolio will no longer be accepting new investments.     

NOTE B. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES     
    
The accompanying financial statements of the Separate Account have been prepared
on the basis of generally accepted accounting principles.  The preparation of
financial     

________________________________________________________________________________
                                      76
   
Exchequer     

<PAGE>
 
                       Security Life Separate Account A1     

                   Notes to Financial Statements (continued)     

    
NOTE B. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)     

statements in conformity with generally accepted accounting principles requires
management to make estimates and assumptions that affect the reported amounts of
assets and liabilities and disclosure of contingent assets and liabilities at
the date of the financial statements and the reported amounts of revenues and
expenses during the reporting period.  Actual results could differ from those
estimates.  The accounting principles followed by the Separate Account and the
methods of applying those principles are presented below or in the footnotes
which follow.     

INVESTMENT VALUATION--The investments in shares of the Funds are valued at the
closing net asset value (market value) per share as determined by the Funds on
the day of measurement.     

INVESTMENT TRANSACTIONS AND RELATED INVESTMENT INCOME--The investments in shares
of the Funds are accounted for on the date the order to buy or sell is
confirmed.  Dividend income and distributions of capital gains are recorded on
the ex-dividend date.  Realized gains and losses from security transactions are
reported using the first-in-first-out (FIFO) method of accounting for cost. The
difference between cost and current market value of investments owned on the day
of measurement is recorded as unrealized gain or loss on investment.     
    
VALUATION PERIOD DEDUCTIONS--Charges are made directly against the assets of the
Separate Account divisions and are reflected daily in the computation of the
unit values of the divisions.     

For Exchequer contracts, a daily deduction, at an annual rate of 1.37% of the
daily asset value of the Separate Account divisions, is charged to the Separate
Account for mortality and expense risks assumed by the Company.  Total mortality
and expense charges for the year ended December 31, 1996 were $574,811.     

Exchequer contracts are subject to a daily deduction, at an annual rate of .15%
of the daily asset value of the Separate Account divisions, for an asset based
administrative charge to compensate the Company for a  portion of the
administrative expenses under     

________________________________________________________________________________
                                      77
   
Exchequer     

<PAGE>
 
                       Security Life Separate Account A1     

                   Notes to Financial Statements (continued)     


NOTE B. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)     

the contract.  Total asset based administrative charges for the year ended
December 31, 1996 were $62,633.     

ANNUITY RESERVES--None of the Exchequer contracts in the Separate Account have
annuitized (reached the annuity date) and are redeemable for the net cash
surrender value of the contracts.  The annuity reserves are recorded in the
Separate Account at the aggregate account values of the contractholders invested
in the Separate Account divisions.     

NOTE C. INVESTMENTS     

Fund shares are purchased at net asset value with contract payments and
divisional transfers from other Funds.  Fund shares are redeemed at net asset
value for the payment of benefits, for surrenders, for transfers to other
divisions, and for certain administrative charges by the Company which were
$4,805 for the year ended December 31, 1996. Distributions made by the Funds are
reinvested in the Funds.     

________________________________________________________________________________
                                      78
   
Exchequer     

<PAGE>
 
                       Security Life Separate Account A1     
    
                   Notes to Financial Statements (continued)     

    
NOTE C. INVESTMENTS (CONTINUED)     

The following is a summary of fund shares owned as of December 31, 1996:     

<TABLE>
<CAPTION>
                                          NUMBER         NET         VALUE                 
                                           OF           ASSET      OF SHARES       COST OF    
       FUND                               SHARES        VALUE      AT MARKET       SHARES     
- --------------------------------------------------------------------------------------------      
<S>                                    <C>              <C>       <C>            <C>          
Neuberger & Berman:                                                                           
 Limited Maturity Bond                    218,883.83    $14.05    $ 3,075,318    $ 2,976,739  
 Growth                                    74,246.55     25.78      1,914,076      1,839,945  
 Government Income                         62,114.71     10.63        660,279        635,943  
 Partners                                 197,565.57     16.48      3,255,881      2,904,431  
                                                                                              
Fred Alger Management, Inc.:                                                                  
 American Small Capitalization            129,194.76     40.91      5,285,357      5,314,923  
 American MidCap Growth                   154,787.60     21.35      3,304,715      3,218,231  
 American Growth                           80,447.33     34.33      2,761,757      2,628,833  
 American Leveraged AllCap                 82,724.57     19.36      1,601,548      1,563,564  
                                                                                              
Fidelity Management & Research Co.:                                                           
 Asset Manager                            185,393.90     16.93      3,138,719      2,929,625  
 Growth                                   188,497.91     31.14      5,869,825      5,582,609  
 Overseas                                 255,332.48     18.84      4,810,464      4,475,432  
 Money Market                          10,144,663.23      1.00     10,144,663     10,144,663  
 Index 500                                 61,425.37     89.13      5,474,843      4,998,511  
                                                                                              
INVESCO Funds Group, Inc.:                                                                    
 Total Return                             232,803.27     13.21      3,075,331      2,934,129  
 Industrial Income                        321,073.75     14.33      4,600,986      4,407,915  
 High Yield                               325,547.87     11.78      3,834,954      3,876,697  
 Utilities                                201,851.00     11.95      2,412,120      2,338,810  
                                                                                              
Van Eck Investment Trust:                                                                     
 Worldwide Balanced                        84,652.06     11.14        943,024        879,750  
 Gold and Natural Resources                60,496.45     16.72      1,011,501        981,097  
                                                                 ---------------------------  
                                                                                              
Total                                                             $67,175,361    $64,631,847  
                                                                 ===========================   
</TABLE>
    
For the year ended December 31, 1996, the aggregate cost of purchases (plus
reinvested dividends) and the proceeds from sales of investments were
$69,310,673 and $23,437,433, respectively.     

________________________________________________________________________________
                                      79
   
Exchequer     

<PAGE>
 
                       Security Life Separate Account A1     

                   Notes to Financial Statements (continued)     

    
NOTE D. OTHER CONTRACT DEDUCTIONS     
    
The Exchequer contracts provide for certain deductions for surrender charges and
taxes from amounts paid to contractholders. Such deductions are taken after the
redemption of divisional units in the Separate Account and are not included in
the Separate Account financial statements.     
    
NOTE E. FEDERAL INCOME TAXES     

The Separate Account is not taxed separately because the operations of the
Separate Account are part of the total operations of the Company.  The Company
is taxed as a life insurance company under the Internal Revenue Code. The
Separate Account is not taxed as a "Regulated Investment Company" under
subchapter "M" of the Internal Revenue Code.     

________________________________________________________________________________
                                      80
   
Exchequer     

<PAGE>
 
                       Security Life Separate Account A1     
    
                   Notes to Financial Statements (continued)     

    
NOTE F. SUMMARY OF CHANGES IN UNITS     
    
The following schedule summarizes the changes in divisional units for the year
ended December 31, 1996:     

    
<TABLE>
<CAPTION>
                                                                          INCREASE         (DECREASE) FOR                  
                                      OUTSTANDING       INCREASE         (DECREASE)          SURRENDERS     OUTSTANDING  
                                      AT BEGINNING    FOR PAYMENTS     FOR DIVISIONAL           AND          AT END     
 DIVISION                                OF YEAR         RECEIVED         TRANSFERS         WITHDRAWALS      OF YEAR   
- ------------------------------------------------------------------------------------------------------------------------
<S>                                   <C>             <C>              <C>                <C>              <C>          
Neuberger & Berman:                                                                                                     
 Limited Maturity Bond                 563,487.916       73,470.349      (335,429.660)    (12,893.350)     288,635.255  
 Growth                                 13,967.690       66,509.482        66,351.310      (2,355.080)     144,473.402  
 Government Income                      13,437.293       27,299.157        22,412.120      (1,613.650)      61,534.920  
 Partners                               18,425.180       80,281.690       100,414.600      (5,009.740)     194,111.730  
                                                                                                                        
Fred Alger Management, Inc.:                                                                                            
 American Small Capitalization         109,121.103      148,656.971       100,166.800      (4,042.110)     353,902.764  
 American MidCap Growth                 45,272.292       90,989.150        72,614.690      (1,534.380)     207,341.752  
 American Growth                        60,576.492      123,545.054        25,083.120      (3,195.330)     206,009.336  
 American Leveraged AllCap              20,636.526       33,328.073        52,201.830      (6,343.120)      99,823.309  
                                                                                                                        
Fidelity Management & Research Co:                                                                                      
 Asset Manager                          62,156.503      138,540.658        59,501.670      (5,266.420)     254,932.411  
 Growth                                 91,703.491      158,267.199       139,957.160      (3,220.470)     386,707.380  
 Overseas                               91,367.590      120,909.502       209,730.760      (4,338.020)     417,669.832  
 Money Market                          259,770.455    2,415,085.474    (1,734,351.930)    (22,349.660)     918,154.339  
 Index 500                              45,041.743      127,466.237       179,821.810      (3,155.840)     349,173.950  
                                                                                                                        
INVESCO Funds Group, Inc.:                                                                                              
 Total Return                           66,073.393       69,951.652        94,649.130      (1,748.230)     228,925.945  
 Industrial Income                      81,266.429       72,944.905       144,818.800      (4,610.340)     294,419.794  
 High Yield                             54,748.222       73,701.468       156,331.870      (4,441.880)     280,339.680  
 Utilities                              22,313.580       56,388.943       122,408.710        (576.980)     200,534.253  
                                                                                                                        
Van Eck Investment Trust:                                                                                               
 Worldwide Balanced                     14,721.975       36,117.781        37,449.230      (1,499.370)      86,789.616  
 Gold and Natural Resources              7,301.735        6,062.738        73,541.780        (661.540)      86,244.713   
</TABLE>

________________________________________________________________________________
                                      81
   
Exchequer     

<PAGE>
 
                       Security Life Separate Account A1     

                   Notes to Financial Statements (continued)     

    
NOTE F. SUMMARY OF CHANGES IN UNITS (CONTINUED)     
    
The following schedule summarizes the changes in divisional units for the year
ended December 31, 1995:     
    
<TABLE>
<CAPTION>
                                                                          INCREASE      (DECREASE) FOR                  
                                      OUTSTANDING       INCREASE         (DECREASE)      SURRENDERS       OUTSTANDING  
                                      AT BEGINNING    FOR PAYMENTS     FOR DIVISIONAL       AND             AT END     
 DIVISION                                OF YEAR         RECEIVED         TRANSFERS     WITHDRAWALS       OF YEAR   
- ------------------------------------------------------------------------------------------------------------------------
<S>                                   <C>             <C>              <C>              <C>               <C>          
Neuberger & Berman:
 Limited Maturity Bond                     0.000        28,550.417     535,423.290        (485.791)       563,487.916     
 Growth                                    0.000         6,759.201       7,231.576         (23.087)        13,967.690    
 Government Income                         0.000         4,707.897       8,729.396           0.000         13,437.293    
 Partners                                  0.000         7,342.324      11,109.961         (27.105)        18,425.180    
                                                                                                                          
Fred Alger Management, Inc.:                                                                                              
 American Small Capitalization             0.000        34,490.795      74,884.162        (253.854)       109,121.103    
 American MidCap Growth                  983.060         6,379.230      38,016.700        (106.698)        45,272.292    
 American Growth                           0.000        19,515.027      41,340.688        (279.223)        60,576.492    
 American Leveraged AllCap                 0.000         3,111.285      17,756.660        (231.419)        20,636.526    
                                                                                                                          
Fidelity Management & Research Co.:                                                                                       
 Asset Manager                             0.000        29,351.671      32,839.606         (34.774)        62,156.503    
 Growth                                    0.000        37,542.280      54,491.189        (329.978)        91,703.491    
 Overseas                              1,358.026        23,914.698      66,269.711        (174.845)        91,367.590    
 Money Market                         52,413.096     1,440,901.131  (1,196,570.183)    (36,973.589)       259,770.455    
 Index 500                                 0.000        12,914.586      32,293.190        (166.033)        45,041.743    
                                                                                                                          
INVESCO Funds Group, Inc:                                                                                                 
 Total Return                              0.000        23,583.529      42,555.885         (66.021)        66,073.393    
 Industrial Income                         0.000        27,723.972      53,628.382         (85.925)        81,266.429    
 High Yield                              676.252         2,806.893      51,352.369         (87.292)        54,748.222    
 Utilities                                 0.000         9,926.645      12,395.666          (8.731)        22,313.580    
                                                                                                                          
Van Eck Investment Trust:                                                                                                 
 Worldwide Balanced                      513.000         2,705.801      11,503.174           0.000         14,721.975    
 Gold and Natural Resources              700.158         1,441.696       5,159.881           0.000          7,301.735     
</TABLE>
     
________________________________________________________________________________
                                      82
   
Exchequer     

<PAGE>
 
                       Security Life Separate Account A1     

                   Notes to Financial Statements (continued)     


NOTE G. NET ASSETS     

Net assets at December 31, 1996 consisted of the following:     

<TABLE>
<CAPTION>
                                                                     ACCUMULATED         NET                 
                                                    ACCUMULATED      NET REALIZED    UNREALIZED            
                                                     INVESTMENT        GAINS           GAINS                 
                                       PRINCIPAL       INCOME       (LOSSES) ON      (LOSSES) ON              
 DIVISION                             TRANSACTIONS     (LOSS)       INVESTMENTS      INVESTMENTS   NET ASSETS  
- --------------------------------------------------------------------------------------------------------------
<S>                                   <C>           <C>           <C>             <C>             <C> 
Neuberger & Berman:
 Limited Maturity Bond                 $ 2,826,370   $  343,910      $(198,651)   $   98,579       $ 3,070,208  
 Growth                                  1,854,416       25,261        (32,219)       74,129         1,921,587
 Government Income                         636,809        1,753         (4,663)       24,337           658,236
 Partners                                2,869,236         (987)        43,355       351,450         3,263,054
                                                                                                              
Fred Alger Management, Inc.:                                                                                  
 American Small Capitalization           5,262,441      (54,539)        99,089       (29,565)        5,277,426
 American MidCap Growth                  3,147,341        3,117         67,686        86,483         3,304,627
 American Growth                         2,539,257       25,030         57,982       132,923         2,755,192
 American Leveraged AllCap               1,554,986       (9,369)        40,127        37,983         1,623,727
                                                                                                              
Fidelity Management & Research Co:                                                                            
 Asset Manager                           2,856,149       30,028         41,929       209,094         3,137,200
 Growth                                  5,563,576       45,029          1,182       287,216         5,897,003
 Overseas                                4,458,171      (18,999)        40,759       335,032         4,814,963
 Money Market                            9,700,857      282,557              -             -         9,983,414
 Index 500                               5,009,566         (289)        50,552       476,332         5,536,161
                                                                                                              
INVESCO Funds Group, Inc.:                                                                                    
 Total Return                            2,834,029       77,743         17,105       141,202         3,070,079
 Industrial Income                       4,018,324      307,721         76,889       193,073         4,596,007
 High Yield                              3,497,473      345,500         29,829       (41,744)        3,831,058
 Utilities                               2,282,929       41,831         12,610        73,310         2,410,680
                                                                                                              
Van Eck Investment Trust:                                                                                     
 Worldwide Balanced                        866,695      (10,017)        20,242        63,273           940,193
 Gold and Natural Resources                968,184          761          8,873        30,404         1,008,222
                                    --------------------------------------------------------------------------
                                                                                                              
Total                                  $62,746,809   $1,436,041      $ 372,676    $2,543,511       $67,099,037
                                    ========================================================================== 
</TABLE>

________________________________________________________________________________
                                      83
   
Exchequer     

<PAGE>
 
                                     Part C

                                OTHER INFORMATION

Item 24. FINANCIAL STATEMENTS AND EXHIBITS
         ---------------------------------

         (a) All required financial statements are included in Parts A and B of
             this Registration Statement.

         (b) Exhibits:

             The Following exhibits are filed herewith:

             1.   Resolutions of the Executive Committee of the Board of
                  Directors of Security Life of Denver Insurance Company
                  ("Security Life of Denver") authorizing the establishment of
                  the Registrant. /1/

             2.   Not applicable.

             3.   (a) Security Life of Denver Insurance Company Distribution
                      Agreement. /2/
                  (b) Specimen Broker-Dealer Supervisory and Selling Agreement
                      for Variable Contracts. /3/
                     
                  (c) Marketing Service Agreement /7/     
                     
             4.   (a) (i) Specimen Variable Annuity Contract (Form No.
                          1198(VA)). /4/
                     (ii) Specimen Variable Annuity Contract (Form No. 1198 
                          (VA)).     
                  (b) Specimen Election and Supplementary Agreement for a
                      Settlement Option. /3/

             5.   Specimen Exchequer Annuity Application (Form No. Q-1154). /4/
                     
                  (a) Exchequer Annuity Application (Form No. Q-1154 1/98)     

             6.   (a) Restated Articles of Incorporation of Security Life of
                      Denver Insurance Company, dated May 31, 1995. /6/
                     
                  (b) (i) By-Laws of Security Life of Denver Insurance Company,
                          with Amendments through February 14, 1994. /6/
                     (ii) By-Laws of Security Life of Denver Insurance Company
                          (Restated with Amendments through September 30, 1997).
                              
             7.   Not applicable.

             8.   (a) Form of Amendment to the Participation Agreement. /5/
                  (b) Amendments to the Participation Agreements. /5/
                       (i)  Amendment to Fund Participation Agreement between
                            Security Life of Denver, Van Eck Investment Trust
                            and Van Eck Associates Corporation.
                  (c) Service Agreement. /5/
- --------------------------------------------------------------------------------
Exchequer
                                      C-1
<PAGE>
 
                  (d) Participation Agreements. /3/
                         
                      (i)  Specimen Participation Agreement by and among AIM
                           Variable Insurance Funds, Inc., Life Insurance
                           Company, on Behalf of Itself and its Separate
                           Accounts and Name of Underwriter of Variable
                           Contracts and Policies.     
                  (e) Administrative Services Agreement between Security Life of
                      Denver Insurance Company and Financial Administrative
                      Services Corporation. /2/
                  (f) Amendment to Administrative Services Agreement between
                      Security Life of Denver Insurance Company and Financial
                      Administrative Services Corporation. /5/

             9.   Opinion and Consent of Eugene L. Copeland as to the legality
                  the securities being registered. /4/
                
             10.  (a) Consent of Ernst & Young, LLP.
                  (b) Consent of Mayer, Brown & Platt.     

             11.  None.

             12.  None.

             13.  Schedule for Computation of Performance Quotations.

             14.  Financial Data Schedule.
                
             15.  None.     

             16.  List of Affiliated Companies of Security Life of Denver
                  Insurance Company.

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

/1/      Incorporated herein by reference to the Form N-4 Registration Statement
         of Security Life of Denver and its Security Life Separate Account A1,
         filed with the Securities and Exchange Commission on December 3, 1993
         (File No. 33-72564).

/2/      Incorporated herein by reference to the Pre-Effective Amendment No. 1
         to Form N-4 Registration Statement of Security Life of Denver and its
         Security Life Separate Account A1, filed with the Securities and
         Exchange Commission on February 21, 1995 (File No. 33-72564).

/3/      Incorporated herein by reference to the Pre-Effective Amendment No. 2
         to Form N-4 Registration Statement of Security Life of Denver and its
         Security Life Separate Account A1, filed with the Securities and
         Exchange Commission on October 7, 1994 (File No. 33-78444).

/4/      Incorporated herein by reference to the Post-Effective Amendment No. 1
         to Form N-4 Registration Statement of Security Life of Denver and its
         Security Life Separate Account A1, filed with the Securities and
         Exchange Commission on February 28, 1995 (File No. 33-78444).

/5/      Incorporated herein by reference to the Post-Effective Amendment No. 2
         to Form N-4 Registration Statement of Security Life of Denver and its
         Security Life Separate Account A1, filed with the Securities and
         Exchange Commission on April 28, 1995 (File No. 33-78444).

/6/      Incorporated herein by reference to the Pre-Effective Amendment No. 1
         to Form S-6 Registration Statement of Security Life of Denver and its
         Security Life Separate Account L1, filed with the Securities and
         Exchange Commission on August 4, 1995 (File No. 33-88148).
        
/7/      Incorporated by reference to the Post-Effective Amendment No. 4 to the
         Form N-4 Registration Statement of Security Life of Denver and its
         Security Life Separate Account A1, filed with the Securities and
         Exchange Commission on April 30, 1997 (File No. 33-78444).
- --------------------------------------------------------------------------------
Exchequer
                                      C-2
<PAGE>
 
Item 25. DIRECTORS AND OFFICERS
         ----------------------
   
Set forth below is information regarding the directors and principal officers of
Security Life of Denver Insurance Company. Security Life's address, and the
business address of each person named, except as noted with one or two asterisks
(*/**), is Security Life Center, 1290 Broadway, Denver, Colorado 80203-5699. The
business address of each person denoted with one asterisk (*) is ING North
America Insurance Corporation, 5780 Powers Ferry Road, Atlanta, Georgia
30327-4390. The business address of each person denoted with two asterisks (**)
is Security Life of Denver Insurance Company, 9140 Arrowpoint Blvd., Suite 400,
Charlotte, North Carolina 28273.     

<TABLE>     
<CAPTION> 
Name and Principal
Business and Address                Position and Offices with Security Life of Denver
- --------------------                -------------------------------------------------
<S>                                 <C> 
R. Glenn Hilliard*                  Chairman, & CEO

Stephen M. Christopher              Director, President and Chief Operating Officer

Catherine T. Fitzgerald*            Executive Vice President

Keith T. Glover*                    Executive Vice President

James L. Livingston, Jr.            Executive Vice President, Operations

Jeffrey Messner                     Executive Vice President, Chief Marketing Officer

Thomas F. Conroy                    Director and President, Security Life Reinsurance and Institutional Markets

Michael W. Cunningham*              Director, Executive Vice President

Linda B. Emory*                     Director, Vice President and Appointed Actuary

John R. Barmeyer                    Senior Vice President and Chief Legal Officer

Wayne D. Bidelman                   Senior Vice President

Eugene L. Copeland                  Senior Vice President and General Counsel, Security Life Reinsurance and Institutional
                                    Markets

Michael Fisher                      Senior Vice President, Litigation

Carol D. Hard                       Senior Vice President

Philip R. Kruse                     Senior Vice President, Sales & Marketing

Charles LeDoyen**                   Senior Vice President, Structured Settlements

Timothy P. McCarthy                 Senior Vice President, Marketing Services
</TABLE>      
- --------------------------------------------------------------------------------
Exchequer
                                      C-3
<PAGE>
 
<TABLE>     
<CAPTION> 

Name and Principal
Business and Address                Position and Offices with Security Life of Denver
- --------------------                -------------------------------------------------
<S>                                 <C> 
Jeffery W. Seel*                    Senior Vice President and Chief Investment Officer

Jess A. Skriletz                    Senior Vice President, Institutional Markets

Larry D. Taylor                     Senior Vice President, Chief Actuary

Louis N. Trapolino                  Senior  Vice President, Distribution

William D. Tyler                    Senior Vice President and Chief Information Officer

William H. Alexander                Vice President and Medical Director

Katherine Anderson                  Vice President, Chief Product Actuary, Security Life Reinsurance

Carole A. Baumbusch                 Vice President, Reinsurance Operations

Evelyn A. Bentz                     Vice President, M Financial Sales

Thomas Kirby Brown                  Vice President, Institutional Markets

Daniel S. Clements                  Vice President and Chief Underwriter

Denise S. Dumont                    Vice President, Computer Services Officer

Linda Elliott                       Vice President, CIO Information Technology

Larry D. Erb                        Vice President, Information Technology

Martha K. Evans                     Vice President, Variable Operations

Deborah B. Holden                   Vice President, Human Resources

Brian Holland                       Vice President, Sales and International Risk Management

Kenneth Kiefer**                    Vice President, Operations, Structured Settlements

Richard D. King                     Vice President and Medical Director

Greg McGreevey                      Vice President, Marketing, Institutional Markets

C. Lynn McPherson*                  Vice President

Sue A. Miskie                       Vice President, Corporate Services
</TABLE>      
- --------------------------------------------------------------------------------
Exchequer
                                      C-4
<PAGE>
 
<TABLE>    
<CAPTION> 

Name and Principal
Business and Address                Position and Offices with Security Life of Denver
- --------------------                -------------------------------------------------
<S>                                 <C> 
Donna T. Mosely                     Vice President, Valuation

Daniel G. Patsey                    Vice President, Strategic Technology

David S. Pendergrass                Vice President and Treasury Officer

Steve Pryde                         Vice President, Administration, Security Life Reinsurance

Christiaan M. Rutten                Vice President, Structured Reinsurance

Casey J. Scott                      Vice President, Sales Operations

Alan C. Singer                      Vice President, Customer Relations and Regulatory Compliance

Mark A. Smith                       Vice President, Insurance Services

Jerome M. Strop                     Vice President, Strategic Marketing

Gary W. Waggoner                    Vice President, General Counsel and Secretary

William Wojciechowski               Vice President, Business Consulting and Financial Markets

Stephen J. Yarina                   Vice President, Treasurer and Chief Financial Officer

Roger O. Beebe                      Actuarial Officer

Eric Banta                          Assistant Secretary

Marsha K. Crest                     Agency Administration Officer

John B. Dickinson                   Actuarial Officer

Relda A. Fleshman                   Deputy General Counsel

Shirley A. Knarr                    Actuarial Officer

Lisa K. Smith                       Multi-Life Officer

Glen E. Stark                       Actuarial Officer

William J. Wagner                   Actuarial Officer

Amy L. Winsor                       Tax and Finance Officer
</TABLE>     
- --------------------------------------------------------------------------------
Exchequer
                                      C-5
<PAGE>
 
Item 26. PERSONS CONTROLLED BY OR UNDER COMMON CONTROL WITH SECURITY LIFE 
         -----------------------------------------------------------------
OR REGISTRANT
- -------------

      Security Life, the depositor of Security Life Separate Account A1, is an
indirect wholly-owned subsidiary of ING Groep, N.V. ("ING"). ING is a holding
company made up of two sub-holding companies, ING Verzekeringen N.V. ("ING
Insurance") and ING Bank N.V. ("ING Bank"). The ING address is:

      Post Office Box 810
      1000 AV Amsterdam
      The Netherlands

      The shares of ING are owned by and registered in the name of a Netherlands
trustee, Stichting Administratiekantoor ING Groep N.V. ("Trustee"), under a
trust agreement by which the Trustee has issued against these shares non-voting
depositary receipts in bearer form which are traded and quoted on several
European stock exchanges. This kind of trust arrangement is not uncommon among
public companies in The Netherlands. The Trustee's principal business is the
administration of such trust arrangements with respect to the common stock of
ING. Although trustees in The Netherlands formally have and exercise limited
voting rights, the Trustee adheres to the general policy in The Netherlands that
these trustees follow the recommendations of the boards of directors and the
management of corporations whose stock they hold and do not exercise voting
rights to influence the operations of these corporations in the normal course of
events.

      ING Insurance is one of the largest insurance operations in the world.
More than half of its total consolidated premium income is derived from life
insurance underwriting. ING Insurance also participates in underwriting fire,
marine and aviation, motor vehicle, accident and sickness insurance, and
professional reinsurance. ING Insurance subsidiaries are engaged in the
insurance underwriting business in Europe, North America, Latin America,
Australia, the Caribbean and Asia.

      Although Security Life's ultimate parent company is ING, one hundred
percent of the issued and outstanding stock is owned directly by ING America
Insurance Holdings, Inc. ("ING America Holdings"), a holding company
incorporated in the state of Delaware. ING America Holdings is wholly owned by
ING Insurance International, B.V., which is in turn wholly owned by ING
Insurance. Security Life's subsidiary organization is composed of the following:

      a. Wilderness Associates, a Colorado partnership in which Security Life is
         a 49% partner.

      b. CAMVEST Company No. 3, a wholly owned Colorado subsidiary corporation.

      c. First Secured Mortgage Deposit Corp., a wholly owned Colorado
         subsidiary corporation.

      d. Midwestern United Life Insurance Company, a wholly owned Indiana
         subsidiary corporation.

      e. First ING Life Insurance Company of New York, a wholly owned New York
         subsidiary corporation.

      f. ING America Equities, Inc., a wholly owned Colorado subsidiary
         corporation.

Included herein as Exhibit 16 is a list of the U.S. holdings of ING America
Holdings as of December 1997.

Item 27. NUMBER OF CONTRACT OWNERS
         -------------------------
         
      As of October 31, 1997, a date within 90 days prior to the date of filing,
there were 1,051 owners of contracts offered by the prospectus filed as part of
Registrant's Registration Statement (File No. 33-78444).     

Item 28. INDEMNIFICATION
         ---------------

      Security Life of Denver's (the "corporation") Certificate of Incorporation
and bylaws provide that the corporation shall have
- --------------------------------------------------------------------------------
Exchequer
                                      C-6
<PAGE>
 
every power and duty of indemnification of directors, officers, salaried
employees and fiduciaries, without limitation, provided by the laws of the state
of Colorado. Under Colorado law, the corporation has the power to indemnify such
persons against expenses, judgments, fines and amounts paid in settlement
actually and reasonably incurred by such person in connection with any
threatened, pending or completed action, suit or proceeding, if such person
acted in good faith and in a manner which that person reasonably believed to be
in or not opposed to the best interest of the corporation and, with respect to
any criminal action or proceeding, had no reasonable cause to believe his
conduct was unlawful. In the case of actions by or in the right of the
corporation, such indemnification cannot be made where such person is adjudged
liable to the corporation, except pursuant to court order. The corporation is
required to indemnify directors, officers, salaried employees and fiduciaries
against expenses actually and reasonable incurred in connection with actions
where such persons have been successful on the merits or otherwise in defense of
such actions.

      Consistent with applicable law, the corporation's bylaws provide as
follows:
                                     
                                  ARTICLE VII

                         Indemnification of Directors,
                         -----------------------------
                         Officers and Other Personnel     
                         ----------------------------
                     
                  Section 7.1. Definitions.  As used in this article, the term:
                               -----------
    
                     
                  (a) "Corporation" includes any domestic or foreign entity that
is a predecessor of this Corporation by reason of merger or other transaction in
which the predecessor's existence ceased upon consummation of the transaction.
    
                     
                  (b) "Director" means an individual who is or was a director of
the Corporation or an individual who, while a director of the Corporation is or
was serving at the Corporation's request as a director, officer, employee,
attorney-in-fact, agent, fiduciary, manager, member, partner, or trustee of, or
to hold any similar position with, another domestic or foreign corporation,
partnership, limited liability company, joint venture, employee benefit plan, or
other entity. A director is considered to be serving an employee benefit plan at
the Corporation's request if the director's duties to the Corporation also
impose duties on, or otherwise involve services by, the director to the plan or
to participants in or beneficiaries of the plan. "Director" includes, unless the
context requires otherwise, the estate or personal representative of a director.
    
                         
                  (c) "Expenses" includes counsel fees     
                     
                  (d) "Liability" means the obligation incurred with respect to
a proceeding to pay a judgment, settlement, penalty, fine, including an excise
tax assessed with respect to an employee benefit plan, or reasonable expenses.
    
                     
                  (e) "Official capacity" means, when used with respect to a
director, the office of director in the Corporation and, when used with respect
to a person other than a director as contemplated in Section 7.7, the office in
the Corporation held by the officer or the employment or fiduciary relationship
undertaken by the employee or fiduciary on behalf of the Corporation. "Official
capacity" does not include service for any other domestic or foreign
corporation, partnership, limited liability company, joint venture, employee
benefit plan, or other entity.     
                     
                  (f) "Officer" means an individual who is or was an officer of
the Corporation or an individual who, while an officer of the Corporation, is or
was serving at the Corporation's request as a director, officer, employee,
attorney-in-fact, agent, fiduciary, manager, member, partner, or trustee of, or
to hold any similar position with, another domestic or foreign corporation,
partnership, limited liability company, joint venture, employee benefit plan, or
other entity. An officer is considered to be serving an employee benefit plan at
the Corporation's request if his duties to the corporation also impose duties
on, or otherwise involve services by, him to the plan or to participants in or
beneficiaries of the plan. "Officer" includes, unless the context requires
otherwise, the estate or personal representative of an officer.     
                     
                  (g) "Party" includes a person who was, is, or is threatened to
be made a named defendant or respondent in a proceeding.     
                     
                  (h) "Proceeding" means any threatened, pending, or completed
action, suit, or proceeding, whether civil, criminal, administrative, or
investigative and whether formal or informal.     
- --------------------------------------------------------------------------------
Exchequer
                                      C-7
<PAGE>
                      
                  Section 7.2.  Authority to Indemnify Directors.     
                                --------------------------------
                     
                  (a) Except as provided in subsection 7.2(d) below, the
Corporation shall indemnify a person made a party to a proceeding because such
person is or was a director against liability incurred in the proceeding if (i)
the person conducted himself or herself in good faith; and (ii) the person
reasonably believed: (1) in the case of conduct in an official capacity with the
Corporation, that his or her conduct was in the Corporation's best interests;
and, (2) in all other cases, that his or her conduct was at least not opposed to
the Corporation's best interests; and (iii) in the case of any criminal
proceeding, the person had no reasonable cause to believe his or her conduct was
unlawful.     
                     
                  (b) A director's conduct with respect to an employee benefit
plan for a purpose the director reasonably believed to be in the interests of
the participants in and beneficiaries of the plan is conduct that satisfies the
requirement of subsection 7.2(a)(ii)(2). A director's conduct with respect to an
employee benefit plan for a purpose that the director did not reasonably believe
to be in the interests of the participants in or the beneficiaries of the plan
shall be deemed not to satisfy the requirements of subsection 7.2(a)(i).     
                     
                  (c) The termination of a proceeding by judgment, order,
settlement, conviction, or upon a plea of nolo contendere or its equivalent is
not, of itself, determinative that the director did not meet the standard of
conduct set forth in this Section 7.2.     
                     
                  (d) The Corporation may not indemnify a director under this
Article VII in connection with (i) a proceeding by or in the right of the
Corporation in which such person was adjudged liable to the Corporation, or (ii)
any other proceeding charging that the director derived an improper personal
benefit, whether or not involving action in an official capacity, in which
proceeding the director was adjudged liable on the basis that he or she derived
an improper personal benefit.     
                     
                  (e) Indemnification permitted under this Article in connection
with a proceeding by or in the right of the Corporation is limited to reasonable
expenses incurred in connection with the proceeding.     
                     
                  Section 7.3. Mandatory Indemnification. The Corporation shall
                               -------------------------
indemnify a person who was wholly successful on the merits or otherwise, in the
defense of any proceeding to which the person was a party because the person is
or was a director, against reasonable expenses incurred by him or her in
connection with the proceeding.     
                     
                  Section 7.4.  Advances for Expenses.     
                                ---------------------
                     
                  (a) The Corporation shall pay for or reimburse the reasonable
expenses incurred by a director who is a party to a proceeding in advance of
final disposition of the proceeding if: (i) the director furnishes to the
Corporation a written affirmation of the director's good faith belief that he or
she has met the standard of conduct set forth in Section 7.2 above; (ii) the
director furnishes to the Corporation a written undertaking, executed personally
or on the director's behalf, to repay the advance if it is ultimately determined
that he or she did not meet the standard of conduct; and (iii) a determination
is made that the facts then known to those making the determination would not
preclude indemnification under this Article VII.     
                     
                  (b) The undertaking required by subsection 7.4(a)(ii) above
shall be an unlimited general obligation of the director or officer but need not
be secured and may be accepted without reference to financial ability to make
repayment.     
                      
                  (c) Determinations and authorizations of payments under this
Section shall be made in the manner specified in Section 7.6, below.     
                     
                  Section 7.5. Court-Ordered Indemnification and Advances for
                               ----------------------------------------------
Expenses. A director who is or was a party to a proceeding may apply for
- --------
indemnification to the court conducting the proceeding or to another court of
competent jurisdiction. On receipt of an application, the court, after giving
any notice the court considers necessary, may order indemnification in the
following manner:     
                      
                  (a) If it determines that the director is entitled to
mandatory indemnification under Section 7.4, above, the Corporation shall pay
the director's reasonable expenses incurred to obtain court-ordered
indemnification;     
- --------------------------------------------------------------------------------
Exchequer
                                      C-8
<PAGE>
                      
                  (b) If it determines that the director is fairly and
reasonably entitled to indemnification in view of all the relevant
circumstances, whether or not the director met the standard of conduct set forth
in subsection 7.2(a) above or was adjudged liable as described in subsection
7.2(d) above; except that the indemnification with respect to any proceeding in
which liability shall have been adjudged in the circumstances described in
subsection 7.2(d) is limited to reasonable expenses incurred in connection with
the proceeding and reasonable expenses incurred to obtain court-ordered
indemnification.     
                      
                  Section 7.6.  Determination and Authorization of
                                ----------------------------------
                                Indemnification of Directors.     
                                ----------------------------
                     
                  (a) The Corporation acknowledges that any indemnification of a
director under Section 7.2 has been pre-authorized by the Corporation in the
manner described in subsection 7.6(b) below. Nevertheless, the Corporation shall
not indemnify a director under Section 7.2 unless authorized in the specific
case after a determination has been made that indemnification of the director is
permissible in the circumstances because the director has met the standard of
conduct set forth in Section 7.2. The Corporation shall not advance expenses to
a director under Section 7.4 unless authorized in the specific case after the
written affirmation and undertaking required by subsections 7.4(a) & (b) are
received and the determination required by subsection 7.4(a) has been made.     
                     
                  (b) The determination required by subsection 7.6(a) shall be
made: (i) by the Board of Directors by majority vote of those present at a
meeting at which a quorum is present, and only those directors not parties to
the proceeding shall be counted in satisfying the quorum; or (ii) if a quorum
cannot be obtained, by a majority vote of a committee of the Board of Directors
designated by the Board of Directors, which committee shall consist of two or
more directors not parties to the proceeding; except that directors who are
parties to the proceeding may participate in the designation of directors for
the committee.     
                     
                  (c) If a quorum cannot be obtained as contemplated in
subsection 7.6(b)(i) and a committee cannot be established under subsection
7.6(b)(ii), or, even if a quorum is obtained or a committee is designated, if a
majority of the directors constituting such quorum or such committee so directs,
the determination required to be made by subsection 7.6(a) shall be made:      
                       (i)  by independent legal counsel selected by a vote of
the Board of Directors or the committee in the manner specified in subsections
7.6(b)(i) or (ii), or, if a quorum of the full board cannot be obtained and a
committee cannot be established, by independent legal counsel selected by a
majority of the full Board of Directors; or     
                      (ii) by the shareholders.     
                     
                  (d) Authorization of indemnification and advance of expenses
shall be made in the same manner as the determination that indemnification or
advance of expenses is permissible; except that, if the determination that
indemnification or advance of expenses is permissible is made by independent
legal counsel, authorization of indemnification and advance of expenses shall be
made by the body that selected such counsel.     
                     
                  Section 7.7. Indemnification of Officers and Employees. A
                               -----------------------------------------
person made a party to a proceeding because such person is or was an officer is
entitled to mandatory indemnification under Section 7.3 and is entitled to apply
for court-ordered indemnification under Section 7.5, in each case to the same
extent as a director. The Corporation shall indemnify and advance expenses under
this Article to an officer, or employee of the Corporation to the maximum extent
allowed by law.     
                     
                  Section 7.8. Exclusions. Except as may be otherwise authorized
                               ----------
by the Board of Directors, no indemnification is provided under this Article VII
for unsalaried persons under contract with the corporation in sales capacities
such as General Agents, Agents and Brokers, or for persons performing services
to the corporation as independent contractors.     
                       
                  Section 7.9. Insurance. The Corporation may purchase and
                               ---------
maintain insurance on behalf of a person who is or was a director, officer,
employee, fiduciary, partner, trustee, or agent of the Corporation or who, while
a director, officer, employee, fiduciary, partner, trustee, or agent of the
Corporation, is or was serving at the request of the Corporation as a director,
officer, partner, trustee, employee or agent of another foreign or domestic
corporation, partnership, limited liability company, joint venture, employee
benefit plan, or other entity against liability asserted against or incurred by
the person in that capacity or arising from his or her status as a director,
officer, employee, fiduciary, partner, trustee, or agent, whether or not the
Corporation would have power to indemnify the person against the same liability
under Sections 7.2, 7.3, or 7.7 above.     
                     
                  Section 7.10. Report to Shareholders. If the Corporation
                                ----------------------
indemnifies or advances expenses to a director under this Article VII in
connection with a proceeding by or in the right of the Corporation, the
Corporation shall give written notice of the indemnification or advance to the
shareholders with or before the notice of the next shareholders' meeting. If the
next shareholder      
- --------------------------------------------------------------------------------
Exchequer
                                      C-9
<PAGE>
    
action is taken without a meeting at the instigation of the Board of Directors,
such notice shall be given to the shareholders at or before the time the first
shareholder signs a writing consenting to such action.     
                     
                  Section 7.11. Non-Exclusivity. The indemnification provided by
                                ---------------
this Article VII shall not be deemed exclusive of any other rights to which any
person indemnified may be entitled under the Articles of Incorporation, any
agreement, insurance policy, vote of the shareholders or disinterested
directors, or otherwise, and any procedure provided for by any of the foregoing,
capacity while holding such office. This Article VII does not limit the
Corporation's power to pay or reimburse expenses incurred by a director,
officer, employee, or agent in connection with the person's appearance as a
witness in a proceeding at a time when the person has not been made a named
defendant or respondent to the proceeding.     
                     
                  Section 7.12. Continuance. The indemnification and advancement
                                -----------
of expenses provided by, or granted pursuant to, this Article VII shall continue
as to a person who has ceased to be a director, officer or employee of the
corporation with regard to acts or omissions of such person occurring or alleged
to have occurred while the person was so engaged, and shall inure to the benefit
of heirs, executors, and administrators of such a person.     
                     
                  Section 7.13. Application of this Article. The provisions of
                                ---------------------------
this Article VII shall apply to all actions, suits or proceedings described in
Section 7.2 arising or alleged to arise out of any acts or omissions on the part
of any person referred to in Section 7.2 or Section 7.7, occurring or alleged to
occur prior to the adoption of this Article VII or at any time while it remains
in force. By this Article VII, it is intended that the Corporation provide the
maximum indemnification allowed by law to directors, officers and employees of
the Corporation. If any portion of this Article VII is invalid under any
applicable statute or rule of law, it shall not affect the remainder of this
Article VII, which shall remain valid and binding.     


Item 29.          PRINCIPAL UNDERWRITERS
                  ----------------------
         a)       None

         b)       The following table sets forth certain information regarding
                  the officers and directors of ING America Equities, Inc. The
                  business address of each person named below, except as noted
                  otherwise, is that of Security Life of Denver, Security Life
                  Center, 1290 Broadway, Attn: Variable, Denver, Colorado
                  80203-5699.


Name and Principal                          Position and Offices
Business and Address                        with Underwriter
- ---------------------                       --------------------
Carol D. Hard                               Director and President

Edward K. Campbell                          Director, Vice President and 
                                            Chief Legal Officer 

Daniel B. Lazarus                           Director
5780 Powers Ferry Road
Atlanta, Georgia 30327

Melodie A. Maxwell-Jones                    Director and Chief Compliance 
                                            Officer

Debra Bell                                  Chief Financial Officer and 
                                            Financial Operations Officer

Wesley A. Coleman                           Vice President

Shari A. Enger                              Treasurer

     ---------------------------------------------------------------------------
     Exchequer                      C-10
<PAGE>
 
Martha K. Evans                             Vice President

Jerrianne Smith                             Chief Operating Officer

Gary W. Waggoner                            Secretary

         c)       None


Item 30. LOCATION OF ACCOUNTS AND RECORDS
         --------------------------------

         The records required to be maintained by Section 31(a) of the
Investment Company Act of 1940 and Rules 31a-1 and 31a-3 thereunder are
maintained by Security Life of Denver at Security Life Center, 1290 Broadway,
Denver, Colorado 80203-5699, and at Financial Administrative Services
Corporation, 8515 East Orchard Road, Englewood, Colorado 80111.


Item 31. MANAGEMENT SERVICES
         -------------------

         Not applicable.


Item 32. UNDERTAKINGS
         ------------

         (a)  Security Life of Denver Insurance Company represents
              that the fees and charges deducted under the Policy,
              in the aggregate, are reasonable in relation to the
              services rendered, the expenses expected to be
              incurred and the risks assumed by the Company.

         (b)  Registrant undertakes that it will file a
              post-effective amendment to this registration
              statement as frequently as 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.

         (c)  Registrant undertakes that it will include either (1)
              as part of any application to purchase a Certificate
              offered by the Prospectus, a space that an applicant
              may check to request a Statement of Additional
              Information, or (2) 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.

         (d)  Registrant undertakes to deliver any Prospectus and
              Statement of Additional Information and any financial
              statements required to be made available under this
              Form promptly upon written or oral request to the
              Company at the address or phone number listed in the
              Prospectus.


- -----------------------------------------------------------------------------
Exchequer                          C-11
<PAGE>

                                  SIGNATURES
            
         Pursuant to the requirements of the Securities Act of 1933, and the
Investment Company Act of 1940, Security Life of Denver Insurance Company
certifies that it meets the requirements of Securities Act Rule 485(b) for
effectiveness of the Registration Statement, and has duly caused this
Post-Effective Amendment No. 5 to the Registration Statement to be signed on its
behalf by the undersigned, hereunto duly authorized, and its seal to be hereunto
fixed and attested, all in the City and County of Denver and the State of
Colorado on the 18th day of December, 1997.     

                   
                SECURITY LIFE OF DENVER INSURANCE COMPANY
                (Depositor)     
                   
                By:  /s/:  Stephen M. Christopher
                     ----------------------------
                           Stephen M. Christopher
                           President and Chief Operating Officer     

                   
                SECURITY LIFE SEPARATE ACCOUNT A1
                (Registrant)     
                   
                By:  SECURITY LIFE OF DENVER INSURANCE COMPANY
                (Depositor)     
                   
                By:  /s/:  Stephen M. Christopher
                     ----------------------------    
                     Stephen M. Christopher
                     President and Chief Operating Officer     
   
Pursuant to the requirements of the Securities Act of 1933, this Post-Effective
Amendment No. 5 to the Registration Statement has been signed below by the
following persons in the capacities with Security Life of Denver Insurance
Company and on the date indicated.     

<TABLE>    
<CAPTION> 
PRINCIPAL EXECUTIVE OFFICER:
<S><C>   
/s/ R. Glenn Hilliard
- -----------------------
R. Glenn Hilliard
Chief Executive Officer


PRINCIPAL FINANCIAL OFFICER

/s/ Stephen J. Yarina
- ----------------------
Stephen J. Yarina
Vice President, Treasurer and Chief Financial Officer


PRINCIPAL ACCOUNTING OFFICER:

/s/ Stephen J. Yarina
- ---------------------
Stephen J. Yarina
Vice President, Treasurer and Chief Financial Officer
</TABLE>     
       -----------------------------------------------------------------------
       Exchequer                      C-12
<PAGE>
<TABLE>    
<CAPTION> 

 
DIRECTORS:
<S><C> 


/s/ R. Glenn Hilliard
- ----------------------
R. Glenn Hilliard


/s/ Thomas F. Conroy
- ---------------------
Thomas F. Conroy


/s/ Michael W. Cunningham
- --------------------------
Michael W. Cunningham


/s/ Linda B. Emory
- -------------------
Linda B. Emory


/s/ Stephen M. Christopher
- ---------------------------
Stephen M. Christopher

</TABLE>     

- -------------------------------------------------------------------------------
Exchequer                            C-13
<PAGE>
 
                                 EXHIBIT INDEX
<TABLE> 
<CAPTION> 

Exhibit No.              Description of Exhibit
- ----------               ----------------------
<C>                      <S> 

     1.                  Resolutions of the Executive Committee of the Board of
                         Directors of Security Life of Denver Insurance Company
                         ("Security Life of Denver") authorizing the
                         establishment of the Registrant./1/

     2.                  Not Applicable.
    
     3.(a)               Security Life of Denver Distribution Agreement./2/
     3.(b)               Specimen Broker/Dealer Supervisory and Selling 
                         Agreement for Variable Contracts./3/
        
     3.(c)               Marketing Services Agreement./7/     
        
     4.(a)        (i)    Specimen Variable Annuity Contract (Form No. 1198(VA)).
                         /4/     

                  (ii)   Specimen Variable Annuity Contract (Form No. 1198(VA)).
     4.(b)               Specimen Election and Supplementary Agreement for a 
                         Settlement Option./3/

     5.                  Specimen Exchequer Annuity Application (Form No. 
                         Q-1154)./4/
           
        (a)              Exchequer Annuity Application (Form No. Q-1154 1/98)
                              


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


/1/  Incorporated herein by reference to the Form N-4 Registration Statement of
     Security Life of Denver and its Security Life Separate Account A1, filed
     with the Securities and Exchange Commission on December 3, 1993 (File No.
     33-72564).
   
/2/  Incorporated herein by reference to Pre-Effective Amendment No. 1 to the
     Form N-4 Registration Statement of Security Life of Denver and its Security
     Life Separate Account A1, filed with the Securities and Exchange Commission
     on February 21, 1995 (File No. 33-72564).
  
/3/  Incorporated herein by reference to Pre-Effective Amendment No. 2 of the
     Form N-4 Registration Statement of Security Life of Denver and its Security
     Life Separate Account A1, filed with the Securities and Exchange Commission
     on October 7, 1994 (File No. 33-78444).
  
/4/  Incorporated herein by reference to the Post-Effective Amendment No. 1 to
     Form N-4 Registration Statement of Security Life of Denver and its Security
     Life Separate Account A1, filed with the Securities and Exchange Commission
     on February 28, 1995 (File No. 33-78444).


        -------------------------------------------------------------------
        Exchequer                    C-14

</TABLE> 
<PAGE>
 
<TABLE> 
<CAPTION> 

Exhibit No.                         Description of Exhibit
- -----------                         ----------------------
  <S>                               <C>  
     6.(a)                          Restated Articles of Incorporation of
                                    Security Life of Denver Insurance Company
                                    dated May 31, 1995. /6/
        
     6.(b)        (i)               By-Laws of Security Life of Denver Insurance
                                    Company, with Amendments through February
                                    14, 1995. /6/
                  (ii)              By-Laws of Security Life of Denver 
                                    Insurance Company (Restated with Amendments
                                    through September 30, 1997).     

     7.                             Not Applicable.

     8.(a)                          Form of Amendment to the Participation 
                                    Agreement. /5/
        
     8.(b)                          Amendments to the Participation 
                                    Agreements. /5/ 
                  (i)               Amendment to Fund Participation Agreement
                                    between Security Life of Denver, Van Eck
                                    Investment Trust and Van Eck Associates
                                    Corporation.     
     8.(c)                          Service Agreement. /5/
        
     8.(d)                          Participation Agreements. /3/
                  (i)               Specimen Participation Agreement by and
                                    among AIM Variable Insurance Funds, Inc.,
                                    Life Insurance Company, on Behalf of Itself
                                    and its Separate Accounts and Name of
                                    Underwriter of Variable Contracts and
                                    Policies.     
     8.(e)                          Administrative Services Agreement between
                                    Security Life of Denver Insurance Company
                                    and Financial Administrative Services
                                    Corporation. /2/
     8.(f)                          Amendment to Administrative Services
                                    Agreement between Security Life of Denver
                                    Insurance Company and Financial
                                    Administrative Services Corporation. /5/

     9.                             Opinion and Consent of Eugene L. Copeland as
                                    to the legality of securities being
                                    registered. /4/
        
     10.(a)                         Consent of Ernst & Young, LLP.     
     10.(b)                         Consent of Mayer, Brown & Platt.

     11.                            None.

</TABLE> 
- -------------------------------------

/5/  Incorporated herein by reference to the Post-Effective Amendment No. 2 to
     Form N-4 Registration Statement of Security Life of Denver and its Security
     Life Separate Account A1, filed with the Securities and Exchange Commission
     on April 28, 1995 (File No. 33-78444).

/6/  Incorporated herein by reference to Pre-Effective Amendment No. 1 of the
     Form S-6 Registration Statement of Security Life of Denver Insurance
     Company and its Security Life Separate Account L1, filed with the
     Securities and Exchange Commission on August 4, 1995, (File No. 33-88148).
   
/7/  Incorporated by reference to the Post-Effective Amendment No. 4 to the Form
     N-4 Registration Statement of Security Life of Denver and its Security Life
     Separate Account A1, filed with the Securities and Exchange Commission on
     April 30, 1997 (File No. 33-78444).     


       ------------------------------------------------------------------------
       Exchequer                     C-15
<PAGE>
 
Exhibit No.                         Description of Exhibit
- ----------                          ----------------------

     12.                            None.

     13.                            Schedule for Computation of Performance
                                    Quotations.

     14.                            Financial Data Schedule (Exhibit 27 for
                                    purposes of electronic filing.)
        
     15.                            None.     

     16.                            List of Affiliated Companies of Security
                                    Life of Denver Insurance Company.


- -----------------------------------------------------------------------------
Exchequer                          C-16

<PAGE>

                                                               EXHIBIT 4.(a)(ii)
 
Security Life of Denver
Insurance Company

                                  OWNER:    John Doe
                          CONTRACT DATE:    January 1, 1998
                        CONTRACT NUMBER:    1000033


WE AGREE TO PAY the annuity benefit to the Annuitant beginning on the Annuity
Date, subject to the provisions of this Contract.

WE ALSO AGREE to provide the other rights and benefits of this Contract. These
agreements are subject to the provisions of this Contract.

10 DAY CONTRACT EXAMINATION PERIOD. You have the right to examine and return
this Contract within 10 days after receipt. It may be returned by delivering or
mailing it to us at our Customer Service Center. Immediately upon return, it
will be deemed void as of the Contract Date. Upon return of the Contract, we
will refund the Accumulation Value, in addition to any charges deducted, as of
the date the returned Contract is received by us at our Customer Service Center.
This 10 day period ends 15 days after the Contract is mailed from our Customer
Service Center. If required by state regulation, we will return Purchase
Payments if the Contract is returned to us during the 10 Day Contract
Examination Period.

In this Contract, "you" and "your" refer to the Owner of this Contract. "We",
"us" and "our" refer to Security Life of Denver Insurance Company.

      /s/ [SIGNATURE APPEARS HERE]            /s/ [SIGNATURE APPEARS HERE]
              Secretary                                 President

     This Contract is a FLEXIBLE PREMIUM DEFERRED COMBINATION FIXED AND VARIABLE
ANNUITY CONTRACT.

Annuity Payouts and other values provided by this Contract, when based on the
investment experience of a separate account, are variable. These values may
increase or decrease based on investment experience and are not guaranteed as to
fixed dollar amount. Annuity Payouts begin as of the Annuity Date. Purchase
Payments are flexible and may be made until the earlier of the Annuity Date or
the Maximum Age shown in the Schedule. The Guaranteed Death Benefit will be paid
if the Owner dies prior to the Annuity Date.

                    SECURITY LIFE OF DENVER INSURANCE COMPANY
                                 A Stock Company

                             Customer Service Center
                  P.O. Box 173763, Denver, Colorado 80217-3763
                        Toll-Free Number: 1(800)933-5858

Form 1198 (VA)
<PAGE>
 
                               TABLE OF CONTENTS

This Contract is a legal Contract between you and us.  READ IT CAREFULLY.

                            GUIDE TO KEY PROVISIONS

<TABLE>
<S>                                                                                                     <C>  
SCHEDULE..................................................................................................5
CONTRACT EXPENSE PROVISIONS...............................................................................7
BENEFIT PROVISIONS........................................................................................8
      EFFECTIVE DATE OF COVERAGE..........................................................................8
      ELECTION AND CHANGES OF ANNUITY DATE................................................................8
      ELECTION AND CHANGES OF ANNUITY OPTION..............................................................8
      PAYOUT OF PROCEEDS..................................................................................8
           As of the Annuity Date, to Provide Annuity Payouts.............................................8
           Upon Surrender of this Contract Prior to the Annuity Date......................................9
           As a Death Benefit Prior to the Annuity Date...................................................9
      OWNERS AND DEATH OF THE OWNERS......................................................................9
      REQUIRED DISTRIBUTIONS..............................................................................9
      GUARANTEED DEATH BENEFIT...........................................................................10
      ANNUITANTS AND DEATH OF ANNUITANTS.................................................................11
      BENEFICIARIES AND DEATH OF BENEFICIARIES...........................................................11
PURCHASE PAYMENT PROVISIONS..............................................................................12
      PURCHASE PAYMENTS..................................................................................12
      PURCHASE PAYMENT ALLOCATION........................................................................12
VARIABLE ACCOUNT PROVISIONS..............................................................................12
      THE VARIABLE ACCOUNT...............................................................................12
      VARIABLE ACCOUNT DIVISIONS.........................................................................12
      CHANGES WITHIN THE VARIABLE ACCOUNT................................................................13
</TABLE>

Form 1198 (VA)
Page 2
<PAGE>
 
<TABLE>
<S>                                                                                                      <C>
GENERAL ACCOUNT PROVISIONS...............................................................................13
      THE GENERAL ACCOUNT................................................................................13
      GUARANTEED INTEREST DIVISION.......................................................................13
TRANSFER PROVISIONS......................................................................................14
      TRANSFERS TO OR FROM THE GUARANTEED INTEREST DIVISION..............................................14
      EXCESS TRANSFER CHARGE.............................................................................14
      DOLLAR COST AVERAGING TRANSFER OPTION..............................................................15
      AUTOMATIC REBALANCING..............................................................................15
ACCUMULATION VALUE PROVISIONS............................................................................16
      VALUATION DATE.....................................................................................16
      VALUATION PERIOD...................................................................................16
      ACCUMULATION UNIT VALUE............................................................................16
      ACCUMULATION EXPERIENCE FACTOR.....................................................................17
      ACCUMULATION VALUE OF THE DIVISIONS OF THE VARIABLE ACCOUNT........................................17
      ACCUMULATION VALUE OF THE GUARANTEED INTEREST DIVISION.............................................18
PARTIAL WITHDRAWAL PROVISIONS............................................................................18
      DEMAND WITHDRAWAL OPTION...........................................................................19
           Partial Withdrawal Transaction Charge.........................................................19
      SYSTEMATIC INCOME PROGRAM..........................................................................19
      IRA INCOME PROGRAM.................................................................................20
SURRENDER PROVISIONS.....................................................................................20
      CASH SURRENDER VALUE...............................................................................20
GENERAL CONTRACT PROVISIONS..............................................................................21
      THE CONTRACT.......................................................................................21
      AGE................................................................................................21
      PROCEDURES.........................................................................................21
      DEFERRAL OF PAYOUT.................................................................................21
      TAX QUALIFICATION..................................................................................22
      CONTRACT CHANGES...................................................................................22
</TABLE>

Form 1198 (VA)
Page 3
<PAGE>
 
<TABLE>
<S>                                                                                                      <C>
      COLLATERAL ASSIGNMENT..............................................................................22
      INCONTESTABILITY...................................................................................22
      MISSTATEMENT OF AGE OR SEX.........................................................................22
      PERIODIC REPORTS...................................................................................22
      BASIS OF COMPUTATIONS..............................................................................23
      TAXES..............................................................................................23
      NON PARTICIPATING..................................................................................23
      CUSTOMER SERVICE CENTER............................................................................23
ANNUITY OPTION PROVISIONS................................................................................23
      SUPPLEMENTARY CONTRACT.............................................................................23
      PAYOUT OPTIONS.....................................................................................24
           Variable Annuity Payout.......................................................................24
           Fixed Annuity Payout..........................................................................25
           Combination Annuity Payout....................................................................26
      PAYOUT PERIOD OPTIONS..............................................................................26
      COMMUTING..........................................................................................27
      EXCESS INTEREST....................................................................................27
      MINIMUM AMOUNTS....................................................................................27
      INCOME PROTECTION..................................................................................27
      PAYOUTS OTHER THAN MONTHLY.........................................................................27
PAYOUT PERIOD OPTION TABLES..............................................................................28
</TABLE>


     Additional benefits or riders, if any, will be shown in the Schedule. The
additional provisions will be inserted in this Contract.

Form 1198 (VA)
Page 4
<PAGE>
 
                                    SCHEDULE

<TABLE>
<S>                                                                     <C>    
Owner:       John Doe                         Age and Sex:              35, Male

Annuitant:  John Doe                          Age and Sex:              35, Male

Contract Date:                                                          January 1, 1998

Contract Number:                                                        1000033

Annuity Date:                                                           February 1, 2048

Initial Purchase Payment:                                               $100,000.00

Minimum for Each Additional Purchase Payment:                           $500

Maximum Cumulative Net Purchase Payment:                                $1,500,000

Maximum Owner's Age to Which Purchase Payments May be Made:             86

Customer Service Center:                                                P.O. Box 173763
                                                                        Denver, Colorado 80217-3763
</TABLE>

Form 1198 (VA)
Page 5
<PAGE>
 
         ALLOCATION OF INITIAL PURCHASE PAYMENTS AS SHOWN ON APPLICATION

<TABLE>
<S>                                                               <C>
    Neuberger & Berman Limited Maturity Bond                       0  %
    Neuberger & Berman Growth                                      0  %
    Neuberger & Berman Partners                                    0  %

    Alger American Leveraged All Cap                               0  %
    Alger American Growth                                          0  %
    Alger American Small Capital                                   0  %
    Alger American MidCap Growth                                   0  %

    Fidelity Asset Manager                                         0  %
    Fidelity Growth                                                0  %
    Fidelity Overseas                                              0  %
    Fidelity Money Market                                          0  %
    Fidelity Index 500                                             0  %

    INVESCO Total Return                                           0  %
    INVESCO Industrial Income                                      0  %
    INVESCO High Yield                                             0  %
    INVESCO Utilities                                              0  %

    Van Eck Worldwide Hard Assets                                  0  %
    Van Eck Worldwide Emerging Markets                            50  %

    AIM V.I. Government Securities                                50  %

    Guaranteed Interest Division                                   0  %
</TABLE>

If you elect to invest in a particular Division, at least 1% of your Purchase
Payment must be allocated to that Division, provided that the allocation to each
Division is at least $100. All percentage allocations must be in whole numbers.
In some states which require the return of Purchase Payments during the 10 Day
Contract Examination Period, the initial Purchase Payments are allocated to the
Fidelity Investments Money Market Division during the 10 Day Contract
Examination Period. As of the end of the 10 Day Contract Examination Period, the
initial Purchase Payments are then transferred to the Divisions as shown above.



Form 1198(VA)
Page 6
<PAGE>
 
                           CONTRACT EXPENSE PROVISIONS

Owner Transaction Expenses (Deducted from the Accumulation Value)

     1.   Excess Transfer Charges: Refer to the Transfer provisions section for
          details.

     2.   Partial Withdrawal Charges: Refer to the Partial Withdrawal provision
          section for details.

     3.   Surrender Charge: This charge is deducted upon Surrender or Partial
          Withdrawal of Purchase Payments held less than 5 full Contract Years
          since the Contract Anniversary at the end of the Contract Year in
          which the Purchase Payment was made. It is calculated as a percentage
          of the Purchase Payments withdrawn or surrendered. The percentage is
          based on the number of Contract Anniversaries since the Contract Year
          in which each Purchase Payment was made.

<TABLE>
        -----------------------------------------------------------------------------------
        <S>                               <C>    <C>   <C>  <C>   <C>  <C>   <C>
        CONTRACT  ANNIVERSARIES SINCE 
        PURCHASE PAYMENT WAS MADE:         0     1     2     3    4     5    6 and more
        -----------------------------------------------------------------------------------
        PERCENTAGE:                        7%    6%    5%   4%    3%    2%       0%
        -----------------------------------------------------------------------------------
</TABLE>

Annual Administrative Charge (Deducted from the Accumulation Value)

    This charge is based on Net          If Net Purchase Payments 
       Purchase Payments.                    received are:
       less than $100,000:                   $30.00  per year
       $100,000 or more:                          0  per year

     Variable Account Annual Expenses (Based on the percentage of assets in each
Variable Account Division)

      Mortality And Expense Risk Charge During The Accumulation Period:    1.37%
      Mortality And Expense Risk Charge During The Annuity Period:         1.25%
      Asset Based Administrative Charge:                                   0.15%

Guaranteed Interest Rate

      The Guaranteed Interest Rate for the Guaranteed Interest Division is: 

       3.00% per year

Guaranteed Death Benefit Accumulation Rate

       Up to Attained Age 75:                  4.00% per year
       After Attained Age 75:                  0.00%

Form 1198(VA)
Page 7
<PAGE>
 
                               BENEFIT PROVISIONS

EFFECTIVE DATE OF COVERAGE

The Contract Date shown in the Schedule is the effective date for all coverage
provided under this Contract. This is subject to our receipt of the initial
Purchase Payment. The Contract Date is the date from which we measure Contract
Anniversaries. A Contract Anniversary occurs each Contract Year on the same
month and day as the Contract Date. If the Contract Date is February 29th, the
Contract Anniversary will be February 28th in Contract Years in which there is
not a February 29th.

ELECTION AND CHANGES OF ANNUITY DATE

The Annuity Date is the date as of which Annuity Payouts begin. It may be
elected on your application, but may not be earlier than the second Contract
Anniversary. If no Annuity Date is elected in the application, the Annuity Date
will be the first day of the month following the Annuitant's 85th birthday or
the tenth Contract Anniversary, whichever occurs later. You may change the
Annuity Date at any time prior to 60 days before the Annuity Date currently
elected by sending written notice to our Customer Service Center.

ELECTION AND CHANGES OF ANNUITY OPTION

The Annuity Option is composed of both the Payout Option which specifies the
type of annuity to be paid and the Payout Period Option which determines how
long the annuity will be paid, the frequency and the amount of each payout. The
Owner elects the Annuity Option. The Owner may change the Annuity Option at any
time prior to the Annuity Date. The Beneficiary may select an Annuity Option for
any Payouts to be made pursuant to death Proceeds. Any death benefit Proceeds to
be applied under an Annuity Option will be allocated to each of the Divisions of
the Variable Account or the Guaranteed Interest Division as instructed by the
Beneficiary. The available options are described in the Annuity Option
provisions section. Commutation rights are provided to an Annuitant or
Contingent Annuitant as described in the Commuting section of this Contract.

PAYOUT OF PROCEEDS

Proceeds are paid or applied under the following circumstances:

     1. As of the Annuity Date, to provide Annuity Payouts;
     2. Upon surrender of this Contract prior to the Annuity Date; or
     3. As a death benefit prior to the Annuity Date.

The amount and method of payout under each circumstance is described below. The
payout of Proceeds is subject to the Required Distributions section in this
Contract. We may delay payout of the Proceeds for reasons listed in the Deferral
of Payout section.

As of the Annuity Date, to Provide Annuity Payouts

     Proceeds applied as of the Annuity Date to provide an annuity under an
     Annuity Option will be the Accumulation Value minus taxes incurred but not
     deducted. This deduction will be allocated to each of the Divisions in the
     same proportion that the Accumulation Value in each Division bears to the
     Accumulation Value in all Divisions immediately prior to the Annuity Date.
     We will provide an annuity under the

Form 1198(VA)
Page 8
<PAGE>
 
     Annuity Option then in effect. If no Annuity Option is in effect, we will
     apply Proceeds to Payout Period Option I using a Benchmark Total Return of
     3%, with a designated period of 30 years. The Annuity Option will be
     allocated among the Guaranteed Interest Division and the Divisions of the
     Variable Account in the same proportion that the Accumulation Value was
     allocated prior to the Annuity Date.

Upon Surrender of this Contract Prior to the Annuity Date

     Proceeds payable upon the surrender of this Contract prior to the Annuity
     Date will be the Cash Surrender Value. No Annuity Options are available
     upon surrender; however, you may accelerate the Annuity Date under the
     Contract as described in the Surrender Provisions section of this Contract.

As a Death Benefit Prior to the Annuity Date

     Proceeds payable upon the death of the Owner before the Annuity Date will
     be the Guaranteed Death Benefit and will be paid according to the
     provisions in the Owners and Death of Owners and the Required Distributions
     sections. We will pay the Proceeds in one lump sum unless the Beneficiary
     elects an Annuity Option within 60 days of the receipt of due proof of
     death. If a one sum payout is elected, the Proceeds will usually be paid
     within 7 days of determination of the amount of the Guaranteed Death
     Benefit. Interest will be paid on the Proceeds from the date of
     determination of the Guaranteed Death Benefit to the date of payout.
     Interest is at the rate we declare, or any higher rate required by law, but
     not less than 3% per year. If the Proceeds are paid under an Annuity
     Option, the Beneficiary becomes the Annuitant and the Contingent
     Beneficiary becomes the Contingent Annuitant. The available options are
     described in the Annuity Option provisions section. Contact our Customer
     Service Center or your agent for more information.

OWNERS AND DEATH OF THE OWNERS

The original Owner of this Contract is the person named as the Owner in the
application. Consistent with the terms of any Beneficiary designation and any
assignment, the Owner may, prior to the Annuity Date:

     1. Assign this Contract or surrender it in whole or in part;
     2. Amend or change this Contract with the consent of the Company;
     3. Exercise any right and receive any benefit; or
     4. Change the ownership.

Subject to the applicable provisions of the Required Distributions section, if
the Owner (or Deemed Owner as defined in the Required Distributions section)
dies prior to the Annuity Date, and:

     1. If the Owner's spouse is the Joint Owner, then the spouse becomes the
        new Owner and no death benefit is payable; or
     2. If the Owner's spouse is the Beneficiary, then the spouse may elect to
        become the Owner (in which case there is no death benefit payable) by
        so electing within 60 days of the receipt of due proof of death and
        prior to the distribution of Proceeds; if there is no such election,
        the Guaranteed Death Benefit is payable to the Beneficiary; or
     3. If the Owner's spouse is not the Joint Owner or the Beneficiary, then
        the Guaranteed Death Benefit is payable to the Beneficiary.

Form 1198(VA)
Page 9
<PAGE>
 
REQUIRED DISTRIBUTIONS

The following required distribution rules shall apply if and to the extent
required under Section 72(s) of the Internal Revenue Code:

     1.   Subject to the alternative election or spouse beneficiary provisions
          in subsection (2) or (3) below,
          a)   If any Owner dies on or after the annuity starting date and
               before the entire interest in this Contract has been distributed,
               the remaining portion of such interest shall be distributed at
               least as rapidly as under the method of distribution being used
               as of the date of such death;
          b)   If any Owner dies before the annuity starting date, the entire
               interest in this Contract will be distributed within 5 years
               after such death; and
          c)   If any Owner is not an individual, then for purposes of this
               subsection (1), the primary Annuitant under this Contract shall
               be treated as the Owner (the "Deemed Owner"), and any change in
               the primary Annuitant shall be treated as the death of the Owner.
               The primary Annuitant is the individual, the events in the life
               of whom are of primary importance in affecting the timing or
               amount of the payout under the Contract.

     2.   If any portion of the interest of an Owner (or a Deemed Owner) in
          subsection (1) is payable to or for the benefit of a designated
          beneficiary, and such beneficiary elects within 60 days after such
          receipt of due proof of death but prior to the distribution of
          Proceeds to have such portion distributed in an Annuity Option over a
          period that: A) does not extend beyond such beneficiary's life or life
          expectancy and B) starts within 1 year after such death (a "Qualifying
          Distribution Period"); then for purposes of satisfying the
          requirements of subsection (1), such portion shall be treated as
          distributed entirely on the date such periodic distributions begin.
          Such beneficiary may elect any Payout Period Option for a Qualifying
          Distribution Period, subject to any restrictions imposed by any
          regulations under Section 72(s) of the Internal Revenue Code.

     3.   If any portion of the interest of an Owner (or a Deemed Owner)
          described in subsection (1) is payable to or for the benefit of such
          Owner's spouse, or is co-owned by such spouse, then such spouse shall
          be treated as the Owner of such portion for purposes of the
          requirements of subsection (1).

GUARANTEED DEATH BENEFIT

The Guaranteed Death Benefit is the greatest of the following amounts. These
amounts are calculated as of the Valuation Date we receive due proof of death
and all information necessary to process the claim including the election of a
one sum payout or election under an Annuity Option:

     1.   Net Purchase Payments accumulated at the Guaranteed Death Benefit
          Accumulation Rates shown in the Schedule up to a maximum of 2 times
          the sum of all Net Purchase Payments. Net Purchase Payments are
          Purchase Payments made minus Partial Withdrawals taken and associated
          charges. See detailed definition in the Purchase Payment provisions
          section.

     2.   The Accumulation Value; or

     3.   The Step-Up Benefit, plus Net Purchase Payments since the last Step-up
          Anniversary.

          The Step-Up Benefit at issue is the initial Purchase Payment. As of
          each step-up Anniversary, the current Accumulation Value is compared
          to the prior Step-Up Benefit increased by Net Purchase Payments since
          the last step-up anniversary. The greater of these becomes the new
          Step-Up Benefit.



Form 1198(VA)
Page 10
<PAGE>
 
     The step-up Anniversaries are every 6th Contract Anniversary for the
duration of the Contract (i.e., the 6th, 12th, 18th, etc.).

The Guaranteed Death Benefit payable to the Beneficiary is the Guaranteed Death
Benefit as calculated above minus taxes incurred but not deducted.

ANNUITANTS AND DEATH OF ANNUITANTS

The original Annuitant and any Contingent Annuitant are named in the
application. The Annuitant will receive the annuity benefits of the Contract if,
on the Annuity Date, the Annuitant is living and the Contract is then in force.
You may name a new Annuitant prior to the Annuity Date. Any Annuitant or
Contingent Annuitant must be younger than age 86 when named. Any Annuitant or
Contingent Annuitant that is not an individual may not be named without our
consent. If the Owner is not an individual, the Annuitant may not be changed
without our consent.

If the Annuitant dies before the Annuity Date, and a Contingent Annuitant has
been named, the Contingent Annuitant becomes the Annuitant. If no Contingent
Annuitant has been named, you must designate a new Annuitant. If no designation
is made within 30 days of the Annuitant's death, the Owner will become the
Annuitant.

If any Owner is not an individual, the death of the Annuitant will be treated as
the death of the Owner.

Upon the death of the Annuitant after the Annuity Date, any remaining Designated
Period payouts will be continued to any Contingent Annuitant. Upon the death of
both the Annuitant and all Contingent Annuitants, any remaining Designated
Period payouts will be paid to the estate of the last to die of the Annuitant
and Contingent Annuitants. Amounts may be released in one sum if the Owner's
election allows. See the Annuity Options provisions section.

BENEFICIARIES AND DEATH OF BENEFICIARIES

The original Beneficiary and any Contingent Beneficiaries are named in the
application. Surviving Contingent Beneficiaries are paid death Proceeds only if
no Beneficiary survives. If more than one Beneficiary in a class survives, they
will share the Proceeds equally, unless the Owner's designation provides
otherwise. If there is no designated Beneficiary or Contingent Beneficiary
surviving, we will pay the Proceeds to the Owner's estate. The Beneficiary
designation will be on file with us or at a location designated by us. We will
pay Proceeds to the most recent Beneficiary designation on file. The Owner may
name a new Beneficiary unless an irrevocable Beneficiary has been named. When an
irrevocable Beneficiary has been designated, the Owner and the irrevocable
Beneficiary must act together to make any Beneficiary changes.









Form 1198(VA)
Page 11
<PAGE>
 
                           PURCHASE PAYMENT PROVISIONS

PURCHASE PAYMENTS

This Contract will not be effective until the initial Purchase Payment is
received by us and accepted at our Customer Service Center. Any subsequent
Purchase Payments may be made at any time prior to the Annuity Date, subject to
the Minimum for Each Additional Purchase Payment amount and Maximum Owner's Age
to Which Purchase Payments May be Made shown in the Schedule. No benefit
associated with any Purchase Payment will be provided until the Purchase Payment
is received by us at our Customer Service Center. We reserve the right to refuse
to accept, without our prior approval, any Purchase Payment when the sum of Net
Purchase Payments to date exceeds the Maximum Cumulative Net Purchase Payment
shown in the Schedule. Net Purchase Payments are Purchase Payments made minus
Gross Partial Withdrawals taken. A Gross Partial Withdrawal is a Partial
Withdrawal plus any applicable Partial Withdrawal Transaction Charge and any
applicable Surrender Charge.

PURCHASE PAYMENT ALLOCATION

The initial Purchase Payment will be allocated to the Guaranteed Interest
Division and the Divisions of the Variable Account according to your most recent
written instructions. In some states which require the return of Purchase
Payments during the 10 Day Contract Examination Period, the initial Purchase
Payments are allocated to the Fidelity Investments Money Market Division during
the 10 Day Contract Examination Period. As of the end of the 10 Day Contract
Examination Period, the initial Purchase Payments are then transferred to the
Divisions as shown on the Allocation table in the Schedule. Any Purchase
Payments thereafter will be allocated to each Division in the same proportion
that the Accumulation Value in each Division bears to the total Accumulation
Value as of the date we receive that additional Purchase Payment at our Customer
Service Center, or as otherwise instructed by you. You may designate a different
allocation with respect to any Purchase Payments by sending us a written notice
with the Purchase Payment.


                           VARIABLE ACCOUNT PROVISIONS

THE VARIABLE ACCOUNT

The Variable Account is an account established by us, pursuant to the laws of
the State of Colorado, to separate the assets funding the variable benefits for
the class of policies to which this Contract belongs from the other assets of
Security Life of Denver.

The Variable Account is registered as a unit investment trust under the
Investment Company Act of 1940. All income, gains and losses, whether or not
realized, from assets allocated to the Variable Account are credited to or
charged against the Variable Account without regard to income, gains or losses
of our General Account. The assets of the Variable Account are our property, but
are separate from our General Account and our other Variable Accounts. That
portion of the assets of the Variable Account which is equal to the reserves and
other contract liabilities with respect to the Variable Account is not subject
to creditor claims against us.

VARIABLE ACCOUNT DIVISIONS

The Variable Account is divided into Divisions, each of which invests in a
series fund Portfolio designed to meet the objectives of the Division. The
current eligible Divisions are shown in the Schedule. We may, from time to time,
add additional Divisions. If we do, you may be permitted to select from these
other Divisions subject to the terms and conditions we may impose on those
allocations.


Form 1198(VA)
Page 12
<PAGE>
 
We reserve the right to limit the number of Divisions in which you may invest.

CHANGES WITHIN THE VARIABLE ACCOUNT

When permitted by law, and subject to any required notice to you and approval of
the Securities and Exchange Commission ("SEC"), state regulatory authorities or
Contract Owners, we may from time to time make the following changes to the
Variable Account:

 .    Make additional Divisions available. These Divisions will invest in
     investment Portfolios we find suitable for the Contract.

 .    Eliminate Divisions from the Variable Account, combine 2 or more Divisions,
     or substitute a new Portfolio for the Portfolio in which a Division
     invests. A substitution may become necessary if, in our judgment, a
     Portfolio no longer suits the purposes of the Contract. This may happen due
     to a change in laws or regulations, or a change in a Portfolio's investment
     objectives or restrictions. This may also happen if the Portfolio is no
     longer available for investment, or for some other reason, such as a
     declining asset base.

 .    Transfer assets of the Variable Account, which we determine to be
     associated with the class of contracts to which your Contract belongs, to
     another Variable Account.

 .    Withdraw the Variable Account from registration under the Investment
     Company Act of 1940.

 .    Operate the Variable Account as a management investment company under the
     Investment Company Act of 1940.

 .    Cause one or more Divisions to invest in a mutual fund other than or in
     addition to the Portfolios.

 .    Discontinue the sale of Contracts and certificates.

 .    Terminate any employer or plan trustee agreement with us pursuant to its
     terms.

 .    Restrict or eliminate any voting rights as to the Variable Account.

 .    Make any changes required by the Investment Company Act of 1940 or the
     rules or regulations thereunder.


                           GENERAL ACCOUNT PROVISIONS

THE GENERAL ACCOUNT

The General Account holds all of our assets other than those held in the
Variable Account or our other separate accounts. The Guaranteed Interest
Division is a part of our General Account.

GUARANTEED INTEREST DIVISION

The Guaranteed Interest Division is another Division to which you may allocate
Purchase Payments or make transfers. The Accumulation Value of the Guaranteed
Interest Division is equal to the Net Purchase Payments allocated to this
Division plus any earned interest minus deductions taken from this Division.
Interest is credited at the guaranteed rate shown in the schedule or may be
credited at a higher rate. Any higher rate is guaranteed to be in effect for at
least 12 months.



Form 1198(VA)
Page 13
<PAGE>
 
                               TRANSFER PROVISIONS

After the Contract Examination Period, the Accumulation Value in each Division
may be transferred, upon request, to any other Division subject to the
limitations on transfers involving the Guaranteed Interest Division as detailed
in the following section. Any transfers made due to the operation of Dollar Cost
Averaging or Automatic Rebalancing will not count toward the limit on the number
of transfers allowed free of charge. The minimum amount that may be transferred
from each Division is the lesser of $100 or the balance of a Division.

<TABLE>
<CAPTION>

                                           ------------------------------------ ------------------------------
                                                   Accumulation Period                 Annuity Period
     ---------------------------------------------------------------------------------------------------------
     <S>                                         <C>                                <C>
     Free Transfers                                        12                                 4
     ---------------------------------------------------------------------------------------------------------
     Total Number of Transfers Permitted                Unlimited                             4
     ---------------------------------------------------------------------------------------------------------
     Excess Transfer Charge                       $25 for each transfer in excess        Not Applicable
                                                  of 12 during any Contract Year.
     ---------------------------------------------------------------------------------------------------------
</TABLE>

We reserve the right to limit the number of transfers per Contract Year to 12
and to limit excessive trading activity.

TRANSFERS TO OR FROM THE GUARANTEED INTEREST DIVISION

Once during the first 30 days of each Contract Year, you may transfer amounts to
or from the Guaranteed Interest Division. Transfer requests received prior to 30
days before the Contract Anniversary will be deemed to occur as of the Contract
Anniversary. Transfer requests received on the Contract Anniversary or during
the next 30 days will be processed. Transfer requests received at any other time
will not be processed.

The maximum transfer amount from the Guaranteed Interest Division in any
Contract Year is the greatest of:

     1.   25% of the Accumulation Value in the Guaranteed Interest Division at
          the time of the first transfer or withdrawal in a Contract Year;

     2.   The minimum transfer amount; or

     3.   The amount transferred and withdrawn from the Guaranteed Interest
          Division in the prior Contract Year. For purposes of calculating the
          maximum transfer from the Guaranteed Interest Division, all
          withdrawals (including Systematic Income Partial Withdrawals) and
          transfers from the Guaranteed Interest Division in a Contract Year are
          summed.

EXCESS TRANSFER CHARGE

If you exceed the number of free transfers allowed, you will be assessed an
Excess Transfer Charge. This charge will be deducted from each of the Divisions
in which you are invested in the same proportion that the amount of Accumulation
Value in that Division bears to the total Accumulation Value immediately after
the transfer.


Form 1198(VA)
Page 14
<PAGE>
 
DOLLAR COST AVERAGING TRANSFER OPTION

During the Accumulation Period only, if you have at least $10,000 of
Accumulation Value in either the Fidelity Investments Money Market Division or
the Neuberger & Berman Limited Maturity Bond Division, you may choose to
transfer a specified dollar amount each month from one of these Divisions to
other Divisions of the Variable Account. Dollar Cost Averaging transfers may not
be made to the Guaranteed Interest Division. You may elect the Dollar Cost
Averaging transfer option at any time prior to the Annuity Date.

The minimum amount that you may elect to transfer each month is $100. The
maximum amount that you may transfer is equal to the Accumulation Value in the
Division from which the transfer is taken when the election is made, divided by
12.

Dollar Cost Averaging may be elected to end on a specified date or when a
specific balance remains in the Fidelity Investments Money Market Division or
the Neuberger & Berman Limited Maturity Bond Division.

Allocations of the transfer amount must be designated as whole number
percentages; no specific dollar designation may be made to the Divisions of the
Variable Account. If you elect to transfer to a particular Division, the minimum
percentage that may be transferred to that Division is 1% of the total amount
transferred provided that the allocation to each Division is at least $100. The
transfer date will be the same calendar day each month as the Contract Date. If
this calendar day is not a Valuation Date, the next Valuation Date will be used.
If, on any transfer date, the Accumulation Value in the selected Division is
equal to or less than the amount you have elected to have transferred, the
entire amount will be transferred, and this option will end. Dollar Cost
Averaging will end as of the Valuation Date immediately preceding the Annuity
Date.

You may change the transfer amount or the Divisions to which transfers are to be
made once each Contract Year. You may cancel this election by sending us written
notice at our Customer Service Center at least 7 days before the next transfer
date. Any transfer under this option will not be included for purposes of the
Excess Transfer Charge.

If you elect both Dollar Cost Averaging and Automatic Rebalancing, Dollar Cost
Averaging will occur first. On the first Valuation Date of the next calendar
quarter after Dollar Cost Averaging has terminated, Automatic Rebalancing will
begin.

AUTOMATIC REBALANCING

Automatic Rebalancing allows you to match your Accumulation Value in each
Division to your allocation percentages. Automatic Rebalancing can be elected in
your application or by completing the client service application and returning
it to our Customer Service Center. As of the first Valuation Date of each
calendar quarter thereafter we will reallocate your Accumulation Value so that
the amount in each Division matches your allocation percentages. Automatic
Rebalancing may not begin until the Monthly Processing Date following the end of
the Contract Examination Period.

When you request a change in your allocation percentages, your Accumulation
Value will be reallocated as of the Valuation Date that we receive your written
allocation instructions.

Any transfer as a result of the operation of Automatic Rebalancing will not be
included in determining if the Excess Transfer Charge will apply. You may not
transfer among Divisions while the Automatic Rebalancing feature is in effect.


Form 1198(VA)
Page 15
<PAGE>
 
If you elect both Dollar Cost Averaging and Automatic Rebalancing, Dollar Cost
Averaging will occur first. On the first Valuation Date of the next calendar
quarter after Dollar Cost Averaging has terminated, Automatic Rebalancing will
begin.


                         ACCUMULATION VALUE PROVISIONS

The Accumulation Value of this Contract is the sum of the Accumulation Values of
all the Divisions of the Variable Account in which your Contract is invested,
plus any Accumulation Value of the Guaranteed Interest Division.

The Accumulation Values are based on the Purchase Payments and transfers made,
Partial Withdrawals, the Contract charges, earned interest of the Guaranteed
Interest Division and the investment experience of the Division(s) of the
Variable Account.

All Contract processing occurs as of a Valuation Date. If a transaction occurs
on a day other than a Valuation Date, the transaction will be processed as of
the next Valuation Date.

VALUATION DATE

A Valuation Date is any day:

     1.   The New York Stock Exchange ("NYSE") is open for trading and on which
          Security Life's Customer Service Center is open; or
     2.   As may be required by law.

VALUATION PERIOD

A Valuation Period begins at 4 p.m. Eastern time on a Valuation Date. It ends at
4 p.m. Eastern time on the next succeeding Valuation Date.

All Contract processing for a Valuation Period takes place as of the end of the
Valuation Period.

ACCUMULATION UNIT VALUE

The investment experience of a Division of the Variable Account is determined as
of each Valuation Date. We use an Accumulation Unit Value to measure the
experience of each of the Variable Account Divisions during a Valuation Period.
The Accumulation Unit Value for a Valuation Period equals the Accumulation Unit
Value for the preceding Valuation Period multiplied by the Accumulation
Experience Factor for the Valuation Period.

The number of units for a given transaction related to a Division of the
Variable Account as of a Valuation Date is determined by dividing the dollar
value of that transaction by that Division's Accumulation Unit Value for that
date.


Form 1198 (VA)
Page 16
<PAGE>
 
ACCUMULATION EXPERIENCE FACTOR

For each Division of the Variable Account, the Accumulation Experience Factor
reflects the investment experience of the Portfolio in which that Division
invests and the charges assessed against that Division for a Valuation Period.
The Accumulation Experience Factor is calculated as follows:

     1.   The net asset value of the Portfolio in which that Division invests as
          of the end of the current Valuation Period; plus
     2.   The amount of any dividend or capital gains distribution declared and
          reinvested in that Portfolio during the current Valuation Period;
          minus
     3.   A charge for taxes, if any.
     4.   The result of (1), (2) and (3) divided by the net asset value of that
          Portfolio as of the end of the preceding Valuation Period; minus
     5.   The daily equivalent of the Variable Account Annual Expenses shown in
          the Schedule for each day in the current Valuation Period.

ACCUMULATION VALUE OF THE DIVISIONS OF THE VARIABLE ACCOUNT

The Accumulation Value of each Division of the Variable Account as of the
Contract Date is equal to the amount of the initial Purchase Payment allocated
to that Division.

On subsequent Valuation Dates, the Accumulation Value of each Division of the
Variable Account is calculated as follows:

     1.   The number of Accumulation Units in that Division as of the end of the
          preceding Valuation Period multiplied by that Division's Accumulation
          Unit Value for the current Valuation Period; plus
     2.   Any additional Purchase Payments allocated to that Division during the
          current Valuation Period; plus
     3.   Any Accumulation Value transferred to such Division during the current
          Valuation Period; minus
     4.   Any Accumulation Value transferred from such Division during the
          current Valuation Period; minus
     5.   Any Excess Transfer Charge allocated to such Division during the
          current Valuation Period; minus
     6.   Any Gross Partial Withdrawals allocated to that Division during the
          current Valuation Period; minus
     7.   The portion of the Administrative Charge applicable to that Division
          if a Contract Anniversary occurs during the Valuation Period.

The Administrative Charge is allocated to each of the Divisions of the Variable
Account and the Guaranteed Interest Division in the same proportion that the
Accumulation Value in that Division bears to the Accumulation Value in all of
the Divisions.


Form 1198 (VA)
Page 17
<PAGE>
 
ACCUMULATION VALUE IN THE GUARANTEED INTEREST DIVISION

The Accumulation Value in the Guaranteed Interest Division as of the Contract
Date is equal to the amount of the initial Purchase Payment allocated to that
Division.

On subsequent Valuation Dates, the Accumulation Value of the Guaranteed Interest
Division is calculated as follows:

     1.   The Accumulation Value of the Guaranteed Interest Division as of the
          end of the preceding Valuation Period plus any earned interest during
          the Valuation Period; plus
     2.   Any additional Purchase Payments allocated to the Guaranteed Interest
          Division during the current Valuation Period; plus
     3.   Any Accumulation Value transferred to the Guaranteed Interest Division
          during the current Valuation Period; minus
     4.   Any Accumulation Value transferred from the Guaranteed Interest
          Division during the current Valuation Period; minus
     5.   Any Excess Transfer Charge allocated to the Guaranteed Interest
          Division during the current Valuation Period; minus
     6.   Any Gross Partial Withdrawals allocated to the Guaranteed Interest
          Division during the current Valuation Period; minus
     7.   The portion of the Administrative Charge applicable to the Guaranteed
          Interest Division if a Contract Anniversary occurs during the current
          Valuation Period.

The Administrative Charge is allocated to each of the Divisions of the Variable
Account and the Guaranteed Interest Division in the same proportion that the
Accumulation Value in that Division bears to the Accumulation Value in all of
the Divisions.


                          PARTIAL WITHDRAWAL PROVISIONS

After the Contract Examination Period and prior to the Annuity Date, you may
withdraw, in cash, all or part of the Cash Surrender Value of this Contract. A
Partial Withdrawal may incur Partial Withdrawal Transaction Charges and may
incur Surrender Charges. Withdrawals may be subject to a 10% penalty tax. A
Gross Partial Withdrawal is a Partial Withdrawal plus any applicable Partial
Withdrawal Transaction Charges and any applicable Surrender Charges.

In no case will you be allowed to withdraw more than your Cash Surrender Value.

A Partial Withdrawal will result in a decrease in the Accumulation Value of this
Contract. The decrease is equal to the amount of the Gross Partial Withdrawal.
Partial Withdrawals from the Divisions of the Variable Account will be made by
redeeming Accumulation Units in the affected Divisions at their value as next
computed after we receive your written request at our Customer Service Center.
The Partial Withdrawal Transaction Charge, and any Surrender Charge if
applicable, will reduce the Accumulation Value of each Division in the same
proportion that the Accumulation Value in each Division bears to the total
Accumulation Value immediately after the withdrawal.

There are 3 Partial Withdrawal options available:

     1.   Demand Withdrawal Option
     2.   Systematic Income Program
     3.   IRA Income Program.


Form 1198 (VA)
Page 18
<PAGE>
 
DEMAND WITHDRAWAL OPTION

After the Contract Examination Period and prior to the Annuity Date, you may
make a Demand Withdrawal. The minimum Demand Withdrawal amount is $100. The
maximum Demand Withdrawal amount is the Cash Surrender Value minus $500. If the
amount of Demand Withdrawal you specify exceeds the maximum level, the amount of
the withdrawal will automatically be adjusted.

Demand Withdrawals are deemed to be withdrawn in the following order:

     1.   Earnings in the Contract;
     2.   Purchase Payments held more than 5 full Contract Years since the
          Contract Anniversary immediately following the end of the Contract
          Year in which the Purchase Payment was made;
     3.   The amount by which 15% of the Accumulation Value as of the last
          Contract Anniversary (minus any Gross Partial Withdrawals already made
          during the Contract Year which are not considered withdrawals of
          Purchase Payments) exceeds earnings, if any;
     4.   Purchase Payments held less than 5 full Contract Years since the
          Contract Anniversary at the end of the Contract Year in which the
          Purchase Payment was made, withdrawn on a first-in, first-out basis.

Unless you specify otherwise, the amount of the Partial Withdrawal will be taken
from each Division in the same proportion that the amount of Accumulation Value
in that Division bears to the Accumulation Value in all of the Divisions
immediately before the withdrawal. You may not withdraw from the Guaranteed
Interest Division an amount that is greater than the total withdrawal multiplied
by the ratio of the Accumulation Value in the Guaranteed Interest Division to
the total Accumulation Value immediately prior to the withdrawal.

Earnings in the contract, for the purpose of calculating Surrender Charges,
equal the current Accumulation Value minus any Purchase Payments not previously
withdrawn.

Partial Withdrawal Transaction Charge

After the Contract Examination Period and prior to the Annuity Date, you may
take a Demand Withdrawal once each Contract Year without a Partial Withdrawal
Transaction Charge. If you take more than one Demand Withdrawal in a Contract
Year, we will impose a Partial Withdrawal Transaction Charge. This charge is
equal to the lesser of $25 or 2% of the amount withdrawn.

SYSTEMATIC INCOME PROGRAM

You may elect this option at any time prior to the Annuity Date. You may choose
to receive Systematic Income Partial Withdrawals on a monthly or quarterly basis
from the Accumulation Value. Withdrawals will be taken from each Division of the
Variable Account and the Guaranteed Interest Division in the same proportion
that the Accumulation Value of that Division bears to the total Accumulation
Value. The payouts under this option may not start sooner than one month after
the Contract Date. You may select the day of the month when the withdrawals will
be made. If no day is selected, the withdrawals will be made on the same
calendar day of the month as the Contract Date. If this calendar day is not a
Valuation Date, the next Valuation Date will be used. You may select a dollar
amount or a percentage amount for your withdrawal subject to the following
maximums:

               MONTHLY:      1.25% of the Accumulation Value

               QUARTERLY:    3.75% of the Accumulation Value


Form 1198 (VA)
Page 19
<PAGE>
 
Except as described in the following sections, in no event will a payout be less
than $100.

If a dollar amount is selected and the amount to be systematically withdrawn
would exceed the applicable maximum percentage listed above on the withdrawal
date, the amount withdrawn will be reduced to equal such percentage. If the
amount to be withdrawn is then less than $100, the withdrawal will be made and
the Systematic Income Program will be canceled.

If a percentage is selected and the amount to be systematically withdrawn based
on that percentage would be less than $100, the amount will be increased to the
lesser of $100 or the maximum percentage. If the amount to be withdrawn is then
less than $100, the withdrawal will be made and the Systematic Income Program
will be canceled.

If the Systematic Income Program is canceled due to an insufficient Accumulation
Value, any remaining Cash Surrender Value will be paid to you. This will result
in the termination of the Contract.

You may change the amount or percentage of your Systematic Income Partial
Withdrawal once each Contract Year. You may cancel your election at any time by
sending written notice to us to our Customer Service Center at least 7 days
prior to the next scheduled withdrawal date.

During any Contract Year, if a Demand Withdrawal is made while the Systematic
Income Program is in effect, the remaining payouts to be made under the
Systematic Income Program for that Contract Year will be considered Demand
Withdrawals for purposes of calculating Partial Withdrawal Transaction Charges
and any applicable Surrender Charges. If a Demand Withdrawal is not made in the
same Contract Year, Systematic Income Partial Withdrawals will not be assessed a
Surrender Charge. However, the amount available for Systematic Income Partial
Withdrawals is never greater than the Cash Surrender Value.

IRA INCOME PROGRAM

If you have an IRA Contract, we will send you Partial Withdrawals to accommodate
IRS required minimum distribution rules. These Partial Withdrawals will begin
automatically if the minimum distributions are not otherwise satisfied. If this
Contract is intended as an Individual Retirement Annuity, notwithstanding any
provisions of this Contract, this Contract shall meet all requirements of
section 408(b) of the Internal Revenue Code and any other sections as required
and as related to the sale and marketing of this product.


                             SURRENDER PROVISIONS

CASH SURRENDER VALUE

The Cash Surrender Value of this Contract is the Accumulation Value minus any
Surrender Charges, taxes incurred but not deducted and the Administrative
Charge, if any, due at the end of the Contract Year. The applicable Surrender
and Administrative Charges are shown in the Schedule.

Surrenders may be subject to a 10% penalty tax.

You may surrender this Contract for its Cash Surrender Value at any time prior
to the Annuity Date. The Surrender Charge shown in the Schedule will be deducted
on surrender. A Surrender Charge is applicable only to the Surrender or Partial
Withdrawal of Purchase Payments held less than 5 full Contract Years since the
Contract Anniversary at the end of the Contract Year in which the Purchase
Payment was made.


Form 1198 (VA)
Page 20
<PAGE>
 
If you do not wish to receive your Cash Surrender Value in a one sum payout and
you are also the Annuitant, you may avoid a Surrender Charge by applying the
Proceeds to Payout Period Options II or III by accelerating the Annuity Date
under the Contract, subject to the limitations in the Election and Changes of
Annuity Date section. No surrender may be made on or after the Annuity Date or
with respect to any amounts applied under an Annuity Option.

                          GENERAL CONTRACT PROVISIONS

THE CONTRACT

This Contract, including any applications, riders and endorsements, makes up the
entire Contract between you and us. A copy of the initial application will be
attached to this Contract at issue. In the absence of fraud, all statements made
in an application will be considered representations and not warranties. No
statement will be used to deny a claim unless it is in an application.

AGE

This Contract is issued at the Owner's Age shown in the Schedule. This is the
Owner's Age as of last birthday on the Contract Date. The Annuitant's attained
age on any date for which age is to be determined is the Annuitant's age as of
last birthday.

PROCEDURES

We must receive any election, designation, assignment or any other change
request you make in writing, except those specified on the application. We may
require a return of this Contract for any Contract change or for paying its Cash
Surrender Value. The effective date of any change in provisions of the Contract
will be the date the request was signed. Any change will not affect payouts made
or action taken by us prior to the change is recorded at our Customer Service
Center.

We may require proof of age, death, or survival of an Annuitant or any
Beneficiary when such proof is relevant to the payout of a benefit, claim, or
settlement under the Contract.

In the event of the Owner's death prior to the Annuity Date, we should be
informed as soon as possible. Claim procedure instructions will be sent to your
Beneficiary immediately. We require a certified copy of the death certificate
and may require proof of the Owner's Age. We may require the Beneficiary and the
Owner's next of kin to sign authorizations as part of due proof.

DEFERRAL OF PAYOUT

Partial Withdrawals or payout of Proceeds from Divisions of the Variable Account
will usually be processed within 7 days of receipt of the request at our
Customer Service Center. However, we may postpone the processing of any such
transactions for any of the following reasons:

     1.   When the NYSE is closed for trading;
     2.   When trading on the NYSE is restricted by the SEC;
     3.   When an emergency exists such that it is not reasonably practical to
          dispose of securities in the applicable Division of the Variable
          Account or to determine the value of its assets; or
     4.   When a governmental body having jurisdiction over the Variable Account
          permits such suspension by order.


Form 1198 (VA)
Page 21
<PAGE>
 
Rules and regulations of the SEC are applicable and will govern as to whether
conditions described in (2), (3), or (4) exist.

We may defer up to 6 months the payout of any Partial Withdrawal or Proceeds
from the Guaranteed Interest Division.

TAX QUALIFICATION

This Contract is intended to qualify as an annuity contract under the Internal
Revenue Code. To that end, all terms and provisions of the Contract shall be
interpreted to ensure or maintain such qualification, notwithstanding any other
provisions to the contrary. Payouts and distributions under this Contract shall
be made in the time and manner necessary to maintain such qualification under
the applicable provisions of the Internal Revenue Code in existence at the time
this Contact is issued. We reserve the right to amend this Contract, to reflect
any clarifications or changes that may be needed or are appropriate, or to
conform it to any applicable changes in the tax requirements. Such changes will
apply uniformly to all Contracts that are affected. We will send you written
notice of any such changes.

CONTRACT CHANGES

All changes made by us must be signed by our president or an officer and by our
secretary or assistant secretary. No other person can change any of this
Contract's terms and conditions.

COLLATERAL ASSIGNMENT

The Owner may assign this Contract as collateral security upon written notice to
us. Once it is recorded with us, the rights of the Owner and Beneficiary are
subject to the assignment. It is your responsibility to make sure the assignment
is valid.

INCONTESTABILITY

We will not contest the statements in an application for this Contract after the
Contract Date.

MISSTATEMENT OF AGE OR SEX

If the Age or sex has been misstated in an application, the amounts payable or
benefits provided by this Contract will be those that the Purchase Payouts made
would have purchased at the actual Age or sex.

PERIODIC REPORTS

During the Accumulation Period, we will send you a report within 31 days after
the end of each calendar quarter. This report will show the current Accumulation
Value, Cash Surrender Value, Guaranteed Death Benefit and activity under the
Contract since the last report. During the Annuity Period, we will send you a
report within 31 days after the end of each calendar year showing any
information required by law. The reports will also include any other information
that may be required by the SEC or the insurance supervisory official of the
jurisdiction in which this Contract is delivered.


Form 1198 (VA)
Page 22
<PAGE>
 
BASIS OF COMPUTATIONS

The Cash Surrender Values under this Contract are not less than the minimums
required on the Contract Date by the state in which this Contract was delivered.
A detailed statement of the method of computation of Accumulation Values under
this Contract has been filed with the insurance department of the state in which
this Contract was delivered, if requested by that state.

TAXES

Taxes relating to this Contract paid by us to any governmental entity will be
deducted from the Purchase Payments or Accumulation Value. We will, at our sole
discretion, determine when taxes have resulted from: the investment experience
of the Divisions of the Variable Account; receipt by us of the Purchase
Payments; Surrenders and Partial Withdrawals; or the start of an Annuity Option.
We may, at our sole discretion, pay taxes when incurred and deduct that amount
from the Accumulation Value at a later date. Payment at an earlier date does not
waive any right we may have to deduct amounts at this later date. We will deduct
any withholding taxes required by applicable law.

NON PARTICIPATING

This Contract does not participate in our surplus earnings.

CUSTOMER SERVICE CENTER

Our Customer Service Center is at the address shown in the Schedule. Unless you
are otherwise notified:

     1.   All requests and payments should be sent to us at our Customer Service
          Center; and
     2.   All transactions are effective as of the date the required information
          is received at our Customer Service Center.

                           ANNUITY OPTION PROVISIONS

The Annuity Option is composed of both the Payout Option which specifies the
type of annuity to be paid and the Payout Period Option which determines how
long the annuity will be paid, the frequency and the amount of the first payout.

SUPPLEMENTARY CONTRACT

When an Annuity Option becomes effective, this Contract will be amended to
include a Supplementary Contract. The Supplementary Contract will provide for
the manner of settlement and rights of the Annuitant. The Supplementary Contract
Effective Date will be the Annuity Date or the date of other settlement,
whenever the Annuity Option becomes effective. The first payout will be payable
as of the Supplementary Contract Effective Date.


Form 1198 (VA)
Page 23
<PAGE>
 
PAYOUT OPTIONS

Annuity Payouts can be made under a Variable Annuity Payout, a Fixed Annuity
Payout, or a Combination Annuity Payout, each under various Payout Period
Options. Each of these options is described below.

Variable Annuity Payout

A Variable Annuity is an annuity with payouts which:

     1.   Are not pre-determined or guaranteed as to dollar amount; and
     2.   Vary in amount with the investment experience of the Divisions of the
          Variable Account in which you invest.

As of the Annuity Date, any Accumulation Value invested in the Guaranteed
Interest Division will be allocated among the Divisions of the Variable Account
in the same proportion that the Accumulation Value of each Division bears to the
total Accumulation Value of all the Divisions of the Variable Account.

The first Variable Annuity Payout for each Division of the Variable Account will
be the amount that the Proceeds will provide as of the close of business on the
Valuation Date immediately preceding the Supplementary Contract Effective Date
at the Benchmark Total Return elected. If you have elected to have payouts made
less frequently than monthly, the payout amount is then adjusted according to
the factors in the Payouts Other Than Monthly section. The initial number of
Annuity Units for a Division of the Variable Account is calculated by dividing
the payout amount of that Division of the Variable Account by the Annuity Unit
Value of that Division as of the Supplementary Contract Date. The total Variable
Annuity Payout is the sum of the Variable Annuity Payouts from all Divisions of
the Variable Account.

Variable Annuity Payouts, after the first payout, vary in amount with the
investment experience of the Divisions of the Variable Account. The dollar
amount of each Variable Annuity Payout after the first payout is calculated by
adding the amount due for each Division of the Variable Account. The amount due
for each Division equals:

     1.   The number of Annuity Units for that Division; multiplied by,
     2.   The Annuity Unit Value for that Division for the Valuation Period for
          which each payout is due.

The dollar amount of each Annuity Payout after the first will not be affected by
variations in our expenses or mortality experience.

     Benchmark Total Return

     You must elect either a 3% or 5% Benchmark Total Return. Your election may
     not be changed after the Annuity Date. Electing the 5% Benchmark Total
     Return would mean a higher initial payout but more slowly rising or more
     rapidly falling subsequent payouts if actual investment experience varied
     from 5%. The 3% Benchmark Total Return assumption would have the opposite
     effect. If the actual investment rate is at the annual rate of 3% or 5%,
     the Annuity Payouts will be level if you elected either the 3% or 5%
     respectively.


Form 1198 (VA)
Page 24
<PAGE>
 
     Annuity Unit Value

     We use an Annuity Unit Value to calculate the value of Variable Annuity
     Payouts. The Annuity Unit Value for a Valuation Period is:

          a)   The Annuity Unit Value for each Division as of the last prior
               Valuation Period multiplied by the Annuity Experience Factor for
               that Division for the Valuation Period for which the Annuity Unit
               Value is being calculated; divided by
          b)   An interest factor based on the Benchmark Total Return selected.
               (This is done to neutralize the Benchmark Total Return.)

     Annuity Experience Factor

     For each Division of the Variable Account, the Annuity Experience Factor
     reflects the investment experience of the Portfolio in which that Division
     invests and the charges assessed against that Division for a Valuation
     Period. The Annuity Experience Factor is calculated as follows:

          a)   The net asset value of the Portfolio in which that Division
               invests as of the end of the current Valuation Period; plus
          b)   The amount of any dividend or capital gains distribution declared
               and reinvested in such Portfolio during the current Valuation
               Period; minus
          c)   A charge for taxes, if any.
          d)   The result of (a), (b) and (c), divided by the net asset value of
               the Portfolio in which the Division invests as of the end of the
               preceding Valuation Period; minus
          e)   The daily equivalent of the Variable Account Annual Expenses
               shown in the Schedule for each day in the current Valuation
               Period.

     Transfer of Annuity Units

     The Annuitant may transfer all or a portion of the Annuity Units in a
     Division of the Variable Account to another Division of the Variable
     Account. The limit on transfers is shown in the table in the Transfer
     provisions section. After the transfer, the number of Annuity Units in the
     Division of the Variable Account from which you are transferring will be
     reduced by the number of Annuity Units transferred. The number of Annuity
     Units in the Division to which the transfer is made will be increased by
     the number of Annuity Units transferred multiplied by:

          a)   The value of an Annuity Unit in the Division of the Variable
               Account from which the transfer is made, divided by
          b)   The value of an Annuity Unit in the Division of the Variable
               Account to which the transfer is made.

Fixed Annuity Payout

A Fixed Annuity Payout is an annuity with payouts which remain fixed as to
dollar amount throughout the Payout Period. As of the Supplementary Contract
Effective Date, any Proceeds invested in the Divisions of the Variable Account
will be allocated to the Guaranteed Interest Division. The Fixed Annuity Payout
will be that amount that the Proceeds will provide as of the Supplementary
Contract Effective Date at the guaranteed Benchmark Total Return of 3%. If the
Fixed Annuity Payout is credited at an interest rate above the guaranteed
minimum, the installment dollar amount will be greater than the determined
installment dollar amount for the time period that the higher rate is declared.
If you have chosen to have payouts made less frequently than monthly, the payout
amount is adjusted according to the factors in Payouts Other Than Monthly
section.

Form 1198(VA)
Page 25
<PAGE>
 
Combination Annuity Payout

A Combination Annuity Payout is an annuity where a portion of the payout is
variable and a portion of the payout is fixed as to dollar amount throughout the
Payout Period. At least 25% of the Proceeds must be allocated to each selected
option as of the Supplementary Contract Effective Date. As of the Supplementary
Contract Effective Date, we will allocate Accumulation Value between the
Guaranteed Interest Division and the Divisions of the Variable Account to meet
the proportions chosen. Once a Combination Annuity Payout is selected, the
Annuitant may subsequently increase the allocation to a Fixed Annuity Payout,
but may not increase the allocation to the Variable Annuity Payout.

PAYOUT PERIOD OPTIONS

Under each Payout Option, the Payout Period is elected from one of the
following:

OPTION I Payouts for a Designated period. Payouts will be made in 1, 2, 4, or 12
installments per year as elected for a designated period, which may be 5 to 30
years. If a Fixed Annuity Payout is chosen, the installment dollar amounts will
be equal except for any Excess Interest as described below. If a Variable
Annuity Payout is chosen, the number of Annuity Units of each installment will
be equal, but the dollar amount of each installment will vary based on the
Annuity Unit Values of the Divisions chosen. If the Annuitant dies before the
end of the designated period, payouts will be continued to the Contingent
Annuitant, if one has been named, until the end of the designated period. The
amount of each payout will depend upon the designated period chosen, and if a
Variable Annuity Payout is chosen, the investment experience of the Divisions of
the Variable Account selected. The amount of the first monthly payout for each
$1,000 of Accumulation Value applied is shown in Payout Option Table I.

OPTION II. Life Income With Payouts for a Designated period. Payouts will be
made in 1, 2, 4, or 12 installments per year throughout the Annuitant's
lifetime, or if longer, for a period of 5, 10, 15 or 20 years as elected. If a
Fixed Annuity Payout is chosen, the installment dollar amounts will be equal
except for any Excess Interest, as described below. If a Variable Annuity Payout
is chosen, the number of Annuity Units of each installment will be equal, but
the dollar amounts of each installment will vary based on the Annuity Unit
Values of the Divisions chosen. If the Annuitant dies before the end of the
designated period, payouts will be continued to the Contingent Annuitant, if one
has been named, until the end of the designated period. The amount of each
payout will depend upon the Annuitant's sex, age at the time the first payout is
due, the designated period chosen and, if a Variable Annuity Payout is chosen,
the investment experience of the Divisions of the Variable Account selected. The
amount of the first monthly payout for each $1,000 of Accumulation Value applied
is shown in Payout Period Option II. This option is only available for ages
shown in these Tables.

OPTION III. Joint and Last Survivor. Payouts will be made in 1, 2, 4, or 12
installments per year as elected while both Annuitants are living. Upon the
death of one Annuitant, the Survivor's Annuity Payout will be paid throughout
the lifetime of the Surviving Annuitant.

If a Fixed Annuity Payout is chosen, the installment dollar amount will be level
while both Annuitants are living and upon the death of one Annuitant will be
reduced to 2/3rds of the installment dollar amount (excluding any Excess
Interest paid) while both Annuitants were living.

If a Variable Annuity Payout is chosen, the number of Annuity Units applied to
each installment will be level while both Annuitants are living and upon the
death of one Annuitant will be reduced to 2/3rds of the number of Annuity Units
applied to each installment while both Annuitants were living. The dollar
amounts of each installment will vary based on the Annuity Unit Values of the
selected Divisions.

Form 1198(VA)
Page 26
<PAGE>
 
The amount of each payout will depend upon the age last birthday and sex of each
Annuitant at the time the first payout is due and, if a Variable Annuity Payout
is chosen, the investment experience of the Divisions of the Variable Account
selected.

Payouts for Payout Period Option III will be determined by using the 1983A
Individual Annuity Mortality Table. Contact our Customer Service Center to
determine the amount of the first monthly installment for each $1,000 of
Accumulation Value applied.

OPTION IV. Other. Payouts will be made in any other manner as agreed upon in
writing between you or the Beneficiary and us.

COMMUTING

The Annuitant may commute remaining designated period installments under Payout
Period Option I. The Contingent Annuitant may commute remaining designated
period installments after the death of the Annuitant under Payout Period Options
I or II. If no Contingent Annuitant is named, any remaining designated period
installments after the death of the Annuitant may be commuted by the estate. Any
computation shall be at the appropriate Benchmark Total Return rate.

EXCESS INTEREST

We may declare that Fixed Annuity Payouts will be credited at an interest rate
above the guaranteed minimum. We guarantee that any higher rate will be in
effect for at least 12 months.

MINIMUM AMOUNTS

The minimum amount that may be applied under any Annuity Option is $2,000. If
the Proceeds to be applied are less than $2,000, or if the payouts to the
Annuitant are ever less than $20, we may change the frequency of payouts to
result in payouts of at least that amount or require a one sum payout.

INCOME PROTECTION

Unless otherwise provided in the election, an Annuitant or Contingent Annuitant
does not have the right to assign, transfer to a third party or encumber amounts
held or installments to become payable pursuant to this Contract. To the extent
provided by law, the Proceeds, amount retained, and installments are not subject
to any Annuitant's debts, contracts, or engagements.

PAYOUTS OTHER THAN MONTHLY

The following tables show initial monthly installments for Payout Period Options
I and II. To arrive at annual, semiannual, or quarterly payouts, multiply the
appropriate figures by 11.839, 5.963, or 2.993 if the Benchmark Total Return is
3%, and by 11.736, 5.939, or 2.988 if the Benchmark Total Return is 5%,
respectively. Factors for other designated periods or for other options that may
be provided by mutual agreement will be provided upon reasonable request.

Form 1198(VA)
Page 27
<PAGE>
 
                           PAYOUT PERIOD OPTION TABLES

                          PAYOUT PERIOD OPTION TABLE I
           (Benchmark Total Return is 3% - Per $1,000 of Net Proceeds)
<TABLE>
<CAPTION>
       --------------------------------------------------------------------
        No. of Years      Monthly       No. of Years         Monthly
          Payable       Installments       Payable         Installments
       --------------------------------------------------------------------
       <S>             <C>             <C>              <C>          
             5             $17.92            20               $5.53
             6              15.16            21                5.34
             7              13.18            22                5.17
             8              11.70            23                5.01
             9              10.55            24                4.86

             10              9.63            25                4.73
             11              8.88            26                4.61
             12              8.26            27                4.50
             13              7.73            28                4.39
             14              7.28            29                4.30

             15              6.89            30                4.21
             16              6.55
             17              6.25
             18              5.98
             19              5.75
       --------------------------------------------------------------------
</TABLE>

Form 1198(VA)
Page 28
<PAGE>
 
              PAYOUT PERIOD OPTION TABLE I - VARIABLE ANNUITY ONLY
           (Benchmark Total Return is 5% - Per $1,000 of Net Proceeds)
<TABLE> 
<CAPTION> 
       --------------------------------------------------------------------
        No. of Years      Monthly       No. of Years         Monthly
          Payable       Installments       Payable         Installments
       --------------------------------------------------------------------
       <S>             <C>             <C>              <C>              
             5             $18.79            20                  $6.57
             6              16.04            21                   6.39
             7              14.08            22                   6.23
             8              12.61            23                   6.08
             9              11.47            24                   5.94

             10             10.56            25                   5.82
             11              9.82            26                   5.71
             12              9.21            27                   5.61
             13              8.69            28                   5.51
             14              8.25            29                   5.43

             15              7.88            30                   5.35
             16              7.55
             17              7.26
             18              7.00
             19              6.77
       --------------------------------------------------------------------
</TABLE>

Form 1198(VA)
Page 29
<PAGE>
 
                         PAYOUT PERIOD OPTION TABLE II
         (Benchmark Total Return is 3% -- Per $1,000 of Net Proceeds)

<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
  Age of Annuitant                                             Age of Annuitant     
Last Birthday When                                            Last Birthday When
First Installment is                                         First Installment is 
     Payable                   Monthly Installment                 Payable                     Monthly Installment
- ------------------------------------------------------------------------------------------------------------------------------------

                      5 Years  10 Years  15 Years   20 Years                          5 Years  10 Years   15 Years   20 Years
    Male              Certain   Certain   Certain    Certain       Male               Certain   Certain    Certain    Certain
- ------------------------------------------------------------------------------------------------------------------------------------

<S>                  <C>        <C>      <C>        <C>          <C>                  <C>       <C>      <C>          <C>
     15                 2.94     2.94      2.94       2.93          40                 3.63       3.62       3.61       3.58
     16                 2.96     2.95      2.95       2.95          41                 3.68       3.67       3.65       3.62
     17                 2.97     2.97      2.97       2.96          42                 3.73       3.72       3.70       3.66
     18                 2.99     2.99      2.99       2.98          43                 3.78       3.77       3.74       3.71
     19                 3.01     3.01      3.00       3.00          44                 3.84       3.82       3.79       3.75
                                                                                                                 
     20                 3.03     3.02      3.02       3.02          45                 3.89       3.88       3.84       3.80
     21                 3.05     3.04      3.04       3.04          46                 3.95       3.93       3.90       3.85
     22                 3.07     3.06      3.06       3.06          47                 4.01       3.99       3.95       3.90
     23                 3.09     3.08      3.08       3.08          48                 4.08       4.05       4.01       3.95
     24                 3.11     3.11      3.10       3.10          49                 4.15       4.12       4.07       4.00
                                                                                                                 
     25                 3.13     3.13      3.13       3.12          50                 4.22       4.19       4.13       4.06
     26                 3.16     3.15      3.15       3.14          51                 4.29       4.26       4.20       4.11
     27                 3.18     3.18      3.17       3.17          52                 4.37       4.33       4.27       4.17
     28                 3.21     3.20      3.20       3.19          53                 4.45       4.41       4.34       4.23
     29                 3.23     3.23      3.23       3.22          54                 4.54       4.49       4.41       4.29
                                                                                                                 
     30                 3.26     3.26      3.25       3.25          55                 4.63       4.58       4.49       4.36
     31                 3.29     3.29      3.28       3.27          56                 4.73       4.67       4.57       4.42
     32                 3.32     3.32      3.31       3.30          57                 4.83       4.76       4.65       4.48
     33                 3.36     3.35      3.34       3.33          58                 4.94       4.87       4.74       4.55
     34                 3.39     3.39      3.38       3.36          59                 5.05       4.97       4.82       4.61
                                                                                                                 
     35                 3.43     3.42      3.41       3.40          60                 5.18       5.08       4.92       4.68
     36                 3.46     3.46      3.45       3.43          61                 5.31       5.20       5.01       4.75
     37                 3.50     3.50      3.48       3.47          62                 5.45       5.32       5.11       4.81
     38                 3.54     3.54      3.52       3.50          63                 5.60       5.45       5.21       4.87
     39                 3.59     3.58      3.56       3.54          64                 5.76       5.59       5.31       4.94
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>


Form 1198 (VA)
Page 30
<PAGE>
 
                          PAYOUT PERIOD OPTION TABLE II
          (Benchmark Total Return is 3% -- Per $1,000 of Net Proceeds)

<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
  Age of Annuitant                                             Age of Annuitant     
Last Birthday When                                            Last Birthday When
First Installment is                                         First Installment is 
     Payable                   Monthly Installment                 Payable                     Monthly Installment
- ------------------------------------------------------------------------------------------------------------------------------------
                      5 Years  10 Years  15 Years   20 Years                          5 Years  10 Years   15 Years   20 Years
    Male              Certain   Certain   Certain    Certain       Male               Certain   Certain    Certain    Certain
- ------------------------------------------------------------------------------------------------------------------------------------

<S>                  <C>        <C>      <C>        <C>          <C>                  <C>       <C>      <C>          <C>
     65                 5.92     5.73      5.41       5.00          85                11.79       8.90       6.80       5.51
     66                 6.10     5.88      5.51       5.05          86                12.18       9.00       6.81       5.51
     67                 6.29     6.03      5.61       5.11          87                12.56       9.10       6.83       5.51
     68                 6.49     6.19      5.71       5.16          88                12.94       9.18       6.84       5.51
     69                 6.70     6.35      5.81       5.21          89                13.32       9.26       6.85       5.51
                                                                                              
     70                 6.93     6.52      5.91       5.25          90                13.69       9.32       6.86       5.51
     71                 7.16     6.69      6.01       5.29          91                14.06       9.38       6.86       5.51
     72                 7.41     6.86      6.10       5.33          92                14.43       9.43       6.87       5.51
     73                 7.67     7.04      6.19       5.36          93                14.79       9.48       6.87       5.51
     74                 7.95     7.22      6.27       5.38          94                15.13       9.51       6.87       5.51
                                                                                              
     75                 8.24     7.39      6.34       5.41          95                15.47       9.54       6.87       5.51
     76                 8.55     7.57      6.42       5.43
     77                 8.87     7.74      6.48       5.45
     78                 9.20     7.91      6.54       5.46
     79                 9.54     8.08      6.59       5.47
                                                    
     80                 9.90     8.24      6.64       5.48
     81                10.27     8.39      6.68       5.49
     82                10.64     8.53      6.72       5.50
     83                11.02     8.66      6.75       5.50
     84                11.41     8.79      6.77       5.51
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>


Form 1198 (VA)
Page 31
<PAGE>
 
           PAYOUT PERIOD OPTION TABLE II -- VARIABLE-- ANNUITY ONLY
         (Benchmark Total Return is 5% -- Per $1,000 of Net Proceeds)

<TABLE>
<CAPTION>

- ------------------------------------------------------------------------------------------------------------------------------------
  Age of Annuitant Last                                          Age of Annuitant Last
   Birthday When First                                            Birthday When First
 Installment is Payable       Monthly Installment                Installment is Payable                  Monthly Installment
- ------------------------------------------------------------------------------------------------------------------------------------
                 5 Years     10 Years     15 Years     20 Years                         5 Years     10 Years     15 Years   20 Years
     Male        Certain     Certain      Certain      Certain           Male           Certain     Certain      Certain    Certain
- ------------------------------------------------------------------------------------------------------------------------------------
     <S>         <C>         <C>          <C>          <C>               <C>            <C>         <C>          <C>        <C> 
      15          4.31         4.30         4.30         4.30             40             4.88         4.87         4.84        4.81
      16          4.32         4.32         4.31         4.31             41             4.92         4.91         4.88        4.84
      17          4.33         4.33         4.32         4.32             42             4.97         4.95         4.92        4.88
      18          4.34         4.34         4.34         4.33             43             5.02         5.00         4.96        4.92
      19          4.36         4.35         4.35         4.34             44             5.07         5.04         5.01        4.95
                                                                                    
      20          4.37         4.37         4.36         4.36             45             5.12         5.09         5.05        5.00
      21          4.38         4.38         4.38         4.37             46             5.17         5.15         5.10        5.04
      22          4.40         4.40         4.39         4.39             47             5.23         5.20         5.15        5.08
      23          4.42         4.41         4.41         4.40             48             5.29         5.26         5.20        5.13
      24          4.43         4.43         4.42         4.42             49             5.35         5.32         5.25        5.17
                                                                                    
      25          4.45         4.45         4.44         4.43             50             5.42         5.38         5.31        5.22
      26          4.47         4.47         4.46         4.45             51             5.49         5.44         5.37        5.27
      27          4.49         4.49         4.48         4.47             52             5.57         5.51         5.43        5.32
      28          4.51         4.51         4.50         4.49             53             5.64         5.59         5.49        5.37
      29          4.53         4.53         4.52         4.51             54             5.73         5.66         5.56        5.43
                                                                                    
      30          4.56         4.55         4.54         4.53             55             5.81         5.74         5.63        5.48
      31          4.58         4.58         4.57         4.55             56             5.91         5.83         5.71        5.54
      32          4.61         4.60         4.59         4.58             57             6.01         5.92         5.78        5.60
      33          4.64         4.63         4.62         4.60             58             6.11         6.01         5.86        5.65
      34          4.67         4.66         4.65         4.63             59             6.22         6.12         5.94        5.71
                                                                                    
      35          4.70         4.69         4.68         4.65             60             6.34         6.22         6.03        5.77
      36          4.73         4.72         4.71         4.68             61             6.47         6.33         6.11        5.83
      37          4.76         4.75         4.74         4.71             62             6.61         6.45         6.20        5.89
      38          4.80         4.79         4.77         4.74             63             6.76         6.58         6.29        5.94
      39          4.84         4.83         4.81         4.77             64             6.91         6.70         6.38        6.00

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

</TABLE>


Form 1198(VA)
Page 32
<PAGE>
 
            PAYOUT PERIOD OPTION TABLE II -- VARIABLE ANNUITY ONLY
         (Benchmark Total Return is 5% -- Per $1,000 of Net Proceeds)

<TABLE>
<CAPTION>

  Age of Annuitant Last                                             Age of Annuitant Last
   Birthday When First                                               Birthday When First
 Installment is Payable          Monthly Installment               Installment is Payable               Monthly Installment
- ------------------------------------------------------------------------------------------------------------------------------------
                5 Years       10 Years      15 Years       20 Years                        5 Years   10 Years    15 Years   20 Years
    Male        Certain       Certain       Certain        Certain        Male             Certain   Certain     Certain    Certain
- ------------------------------------------------------------------------------------------------------------------------------------
    <S>         <C>           <C>           <C>            <C>            <C>              <C>       <C>         <C>        <C> 
     65            7.08         6.84          6.48           6.05          85               12.84      9.83        7.75       6.51
     66            7.25         6.98          6.57           6.10          86               13.21      9.93        7.77       6.51
     67            7.44         7.13          6.67           6.15          87               13.58      10.02       7.78       6.51
     68            7.64         7.28          6.76           6.19          88               13.95      10.10       7.79       6.51
     69            7.85         7.43          6.85           6.24          89               14.32      10.17       7.80       6.51

     70            8.07         7.59          6.94           6.28          90               14.68      10.23       7.81       6.51
     71            8.30         7.75          7.03           6.31          91               15.03      10.29       7.81       6.51
     72            8.55         7.92          7.11           6.34          92               15.39      10.34       7.81       6.51
     73            8.81         8.08          7.19           6.37          93               15.73      10.38       7.82       6.51
     74            9.08         8.25          7.27           6.40          94               16.06      10.41       7.82       6.51

     75            9.37         8.42          7.34           6.42          95               16.39      10.44       7.82       6.51
     76            9.67         8.59          7.40           6.44
     77            9.98         8.75          7.46           6.45
     78           10.31         8.91          7.51           6.47
     79           10.65         9.06          7.56           6.48

     80           11.00         9.21          7.61           6.49
     81           11.36         9.35          7.64           6.49
     82           11.72         9.49          7.68           6.50
     83           12.09         9.61          7.71           6.50
     84           12.47         9.73          7.73           6.51

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

</TABLE>


Form 1198(VA)
Page 33
<PAGE>
 
                         PAYOUT PERIOD OPTION TABLE II
         (Benchmark Total Return is 3% -- Per $1,000 of Net Proceeds)

<TABLE>
<CAPTION>

  Age of Annuitant Last                                          Age of Annuitant Last
   Birthday When First                                            Birthday When First
 Installment is Payable       Monthly Installment                Installment is Payable              Monthly Installment
- -----------------------------------------------------------------------------------------------------------------------------------
                 5 Years     10 Years     15 Years     20 Years                          5 Years    10 Years     15 Years   20 Years
    Female       Certain      Certain      Certain      Certain         Female           Certain     Certain     Certain     Certain
- -----------------------------------------------------------------------------------------------------------------------------------
    <S>         <C>          <C>          <C>          <C>              <C>              <C>         <C>          <C>        <C> 
      15          2.85         2.85         2.85         2.85             40               3.41        3.40         3.40       3.38
      16          2.87         2.87         2.86         2.86             41               3.44        3.44         3.43       3.42
      17          2.88         2.88         2.88         2.88             42               3.48        3.48         3.47       3.45
      18          2.89         2.89         2.89         2.89             43               3.52        3.52         3.51       3.49
      19          2.91         2.91         2.91         2.91             44               3.57        3.56         3.55       3.53
                                                                                           
      20          2.92         2.92         2.92         2.92             45               3.61        3.60         3.59       3.57
      21          2.94         2.94         2.94         2.94             46               3.66        3.65         3.64       3.61
      22          2.96         2.96         2.95         2.95             47               3.71        3.70         3.68       3.66
      23          2.97         2.97         2.97         2.97             48               3.76        3.75         3.73       3.70
      24          2.99         2.99         2.99         2.99             49               3.81        3.80         3.78       3.75
                                                                                           
      25          3.01         3.01         3.01         3.00             50               3.87        3.86         3.84       3.80
      26          3.03         3.03         3.03         3.02             51               3.93        3.92         3.89       3.85
      27          3.05         3.05         3.05         3.04             52               4.00        3.98         3.95       3.90
      28          3.07         3.07         3.07         3.06             53               4.06        4.04         4.01       3.96
      29          3.09         3.09         3.09         3.08             54               4.13        4.11         4.08       4.02
                                                                                           
      30          3.12         3.11         3.11         3.11             55               4.21        4.18         4.14       4.08
      31          3.14         3.14         3.13         3.13             56               4.29        4.26         4.21       4.14
      32          3.16         3.16         3.16         3.15             57               4.37        4.34         4.29       4.20
      33          3.19         3.19         3.18         3.18             58               4.46        4.42         4.36       4.27
      34          3.22         3.21         3.21         3.20             59               4.55        4.51         4.44       4.33
                                                                                           
      35          3.24         3.24         3.24         3.23             60               4.65        4.61         4.53       4.40
      36          3.27         3.27         3.27         3.26             61               4.76        4.71         4.61       4.47
      37          3.30         3.30         3.30         3.29             62               4.87        4.81         4.71       4.54
      38          3.34         3.33         3.33         3.32             63               4.99        4.92         4.80       4.62
      39          3.37         3.37         3.36         3.35             64               5.11        5.04         4.90       4.69

- -----------------------------------------------------------------------------------------------------------------------------------
 </TABLE>


Form 1198(VA)
Page 34


 
<PAGE>
 
                          PAYOUT PERIOD OPTION TABLE II
           (Benchmark Total Return is 3% - Per $1,000 of Net Proceeds)

<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
  Age of Annuitant Last                                          Age of Annuitant Last
   Birthday When First                                            Birthday When First
 Installment is Payable         Monthly Installment              Installment is Payable                 Monthly Installment
- ------------------------------------------------------------------------------------------------------------------------------------
                 5 Years      10 Years     15 Years      20 Years                       5 Years    10 Years      15 Years   20 Years
     Female      Certain      Certain      Certain       Certain       Female           Certain    Certain       Certain    Certain
- ------------------------------------------------------------------------------------------------------------------------------------
       <S>       <C>          <C>          <C>           <C>           <C>             <C>         <C>           <C>        <C> 
       65           5.25        5.16         5.00          4.76          85              10.88       8.65          6.75       5.50
       66           5.39        5.29         5.10          4.83          86              11.32       8.79          6.78       5.51
       67           5.54        5.43         5.21          4.90          87              11.77       8.92          6.80       5.51
       68           5.71        5.57         5.32          4.97          88              12.21       9.03          6.82       5.51
       69           5.88        5.72         5.43          5.03          89              12.65       9.13          6.83       5.51
       70           6.07        5.88         5.55          5.10          90              13.07       9.21          6.84       5.51
       71           6.27        6.05         5.66          5.15          91              13.48       9.28          6.85       5.51
       72           6.49        6.22         5.77          5.21          92              13.87       9.35          6.86       5.51
       73           6.72        6.40         5.88          5.26          93              14.24       9.40          6.86       5.51
       74           6.97        6.59         5.99          5.30          94              14.59       9.45          6.87       5.51
       75           7.23        6.78         6.09          5.34          95              14.94       9.49          6.87       5.51
       76           7.52        6.98         6.19          5.37
       77           7.82        7.18         6.29          5.40
       78           8.14        7.38         6.37          5.42
       79           8.48        7.58         6.45          5.44
       80           8.83        7.78         6.52          5.46
       81           9.21        7.98         6.58          5.47
       82           9.61        8.16         6.63          5.48
       83          10.02        8.34         6.68          5.49
       84          10.44        8.50         6.72          5.50

- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

Form 1198(VA)
Page 35
<PAGE>
 
              PAYOUT PERIOD OPTION TABLE II - VARIABLE ANNUITY ONLY
           (Benchmark Total Return is 5% - Per $1,000 of Net Proceeds)

<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
  Age of Annuitant Last                                              Age of Annuitant Last
   Birthday When First                                                Birthday When First
 Installment is Payable          Monthly Installment                 Installment is Payable             Monthly Installment
- ------------------------------------------------------------------------------------------------------------------------------------
                    5 Years     10 Years     15 Years     20 Years                          5 Years    10 Years  15 Years   20 Years
     Female         Certain     Certain      Certain      Certain         Female            Certain    Certain   Certain    Certain
- ------------------------------------------------------------------------------------------------------------------------------------
     <S>            <C>          <C>          <C>          <C>            <C>               <C>         <C>       <C>       <C> 
       15            4.24         4.24         4.24         4.24            40                4.67       4.66      4.65       4.64
       16            4.25         4.25         4.25         4.24            41                4.70       4.69      4.68       4.66
       17            4.26         4.26         4.26         4.25            42                4.73       4.73      4.71       4.69
       18            4.27         4.27         4.26         4.26            43                4.77       4.76      4.75       4.73
       19            4.28         4.28         4.27         4.27            44                4.81       4.80      4.78       4.76

       20            4.29         4.29         4.28         4.28            45                4.85       4.84      4.82       4.79
       21            4.30         4.30         4.30         4.29            46                4.89       4.88      4.86       4.83
       22            4.31         4.31         4.31         4.30            47                4.93       4.92      4.90       4.87
       23            4.32         4.32         4.32         4.32            48                4.98       4.97      4.94       4.90
       24            4.34         4.34         4.33         4.33            49                5.03       5.01      4.99       4.95

       25            4.35         4.35         4.35         4.34            50                5.08       5.06      5.03       4.99
       26            4.37         4.36         4.36         4.35            51                5.14       5.12      5.08       5.03
       27            4.38         4.38         4.37         4.37            52                5.20       5.17      5.13       5.08
       28            4.40         4.39         4.39         4.38            53                5.26       5.23      5.19       5.13
       29            4.41         4.41         4.41         4.40            54                5.32       5.30      5.25       5.18

       30            4.43         4.43         4.42         4.42            55                5.39       5.36      5.31       5.23
       31            4.45         4.45         4.44         4.43            56                5.47       5.43      5.37       5.28
       32            4.47         4.46         4.46         4.45            57                5.55       5.51      5.44       5.34
       33            4.49         4.49         4.48         4.47            58                5.63       5.58      5.51       5.40
       34            4.51         4.51         4.50         4.49            59                5.72       5.67      5.58       5.46

       35            4.53         4.53         4.52         4.51            60                5.81       5.76      5.66       5.52
       36            4.56         4.55         4.55         4.54            61                5.92       5.85      5.74       5.58
       37            4.58         4.58         4.57         4.56            62                6.02       5.95      5.82       5.64
       38            4.61         4.60         4.60         4.58            63                6.14       6.05      5.91       5.71
       39            4.64         4.63         4.62         4.61            64                6.26       6.16      6.00       5.77

- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE> 
Form 1198(VA)
Page 36
<PAGE>
 
              PAYOUT PERIOD OPTION TABLE II - VARIABLE ANNUITY ONLY
           (Benchmark Total Return is 5% - Per $1,000 of Net Proceeds)

<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------

  Age of Annuitant Last                                         Age of Annuitant Last
   Birthday When First                                           Birthday When First
 Installment is Payable          Monthly Installment           Installment is Payable              Monthly Installment
- ------------------------------------------------------------------------------------------------------------------------------------
               5 Years     10 Years     15 Years      20 Years                          5 Years    10 Years   15 Years   20 Years
  Female       Certain     Certain      Certain       Certain        Female             Certain    Certain    Certain    Certain
- ------------------------------------------------------------------------------------------------------------------------------------
  <S>         <C>          <C>          <C>           <C>            <C>               <C>         <C>        <C>        <C> 
    65          6.39         6.28         6.09          5.84           85                11.95       9.60       7.71       6.50
    66          6.53         6.40         6.19          5.90           86                12.38       9.73       7.73       6.51
    67          6.68         6.53         6.29          5.96           87                12.81       9.85       7.75       6.51
    68          6.84         6.67         6.39          6.02           88                13.25       9.95       7.77       6.51
    69          7.01         6.81         6.49          6.08           89                13.67       10.05      7.78       6.51

    70          7.20         6.97         6.60          6.14           90                14.08       10.13      7.79       6.51
    71          7.40         7.13         6.70          6.19           91                14.47       10.20      7.80       6.51
    72          7.61         7.29         6.81          6.24           92                14.85       10.26      7.81       6.51
    73          7.84         7.47         6.91          6.28           93                15.20       10.31      7.81       6.51
    74          8.08         7.65         7.01          6.32           94                15.55       10.35      7.81       6.51

    75          8.35         7.83         7.10          6.35           95                15.87       10.39      7.82       6.51
    76          8.63         8.02         7.19          6.38
    77          8.92         8.21         7.28          6.41
    78          9.24         8.40         7.36          6.43
    79          9.58         8.59         7.43          6.45

    80          9.93         8.78         7.49          6.46
    81          10.30        8.96         7.55          6.48
    82          10.69        9.14         7.60          6.49
    83          11.10        9.31         7.64          6.49
    84          11.52        9.46         7.68          6.50

- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

Form 1198(VA)
Page 37
<PAGE>
 
                          PAYOUT PERIOD OPTION TABLE II
          (Benchmark Total Return is 3% -- Per $1,000 of Net Proceeds)

<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
  Age of Annuitant Last                                         Age of Annuitant Last
   Birthday When First                                           Birthday When First
 Installment is Payable     Monthly Installment                 Installment is Payable             Monthly Installment
- ------------------------------------------------------------------------------------------------------------------------------------
             5 Years      10 Years     15 Years     20 Years                            5 Years    10 Years    15 Years    20 Years
   Unisex     Certain      Certain      Certain      Certain         Unisex             Certain    Certain      Certain     Certain
- ------------------------------------------------------------------------------------------------------------------------------------
     <S>        <C>         <C>          <C>          <C>              <C>                <C>        <C>         <C>         <C> 
     20         2.98        2.98         2.97         2.97             45                 3.75       3.74        3.72        3.69
     21         2.99        2.99         2.99         2.99             46                 3.81       3.79        3.77        3.73
     22         3.01        3.01         3.01         3.01             47                 3.86       3.85        3.82        3.78
     23         3.03        3.03         3.03         3.02             48                 3.92       3.91        3.88        3.83
     24         3.05        3.05         3.05         3.04             49                 3.98       3.96        3.93        3.88

     25         3.07        3.07         3.07         3.06             50                 4.05       4.03        3.99        3.93
     26         3.09        3.09         3.09         3.09             51                 4.11       4.09        4.05        3.99
     27         3.12        3.12         3.11         3.11             52                 4.19       4.16        4.11        4.04
     28         3.14        3.14         3.14         3.13             53                 4.26       4.23        4.18        4.10
     29         3.17        3.16         3.16         3.15             54                 4.34       4.31        4.25        4.16

     30         3.19        3.19         3.18         3.18             55                 4.42       4.39        4.32        4.22
     31         3.22        3.22         3.21         3.20             56                 4.51       4.47        4.40        4.29
     32         3.25        3.24         3.24         3.23             57                 4.60       4.56        4.47        4.35
     33         3.27        3.27         3.27         3.26             58                 4.70       4.65        4.56        4.42
     34         3.31        3.30         3.30         3.29             59                 4.81       4.75        4.64        4.48

     35         3.34        3.33         3.33         3.32             60                 4.92       4.85        4.73        4.55
     36         3.37        3.37         3.36         3.35             61                 5.04       4.96        4.82        4.62
     37         3.41        3.40         1.39         3.38             62                 5.16       5.07        4.91        4.69
     38         3.44        3.44         3.43         3.41             63                 5.30       5.19        5.01        4.75
     39         3.48        3.48         3.47         3.45             64                 5.44       5.32        5.11        4.82

     40         3.52        3.52         3.50         3.49             65                 5.59       5.45        5.21        4.89
     41         3.56        3.56         3.54         3.52             66                 5.75       5.59        5.32        4.95
     42         3.61        3.60         3.59         3.56             67                 5.92       5.73        5.42        5.01
     43         3.66        3.65         3.63         3 60             68                 6.10       5.89        5.53        5.07
     44         3.70        3.69         3.67         3.65             69                 6.29       6.04        5.63        5.13
</TABLE>

Form 1198 (VA)
Page 38
<PAGE>
 
                          PAYOUT PERIOD OPTION TABLE II
          (Benchmark Total Return is 3% -- Per $1,000 of Net Proceeds)

<TABLE>
<CAPTION>

- ------------------------------------------------------------------------------------------------------------------------------------
  Age of Annuitant Last                                              Age of Annuitant Last
   Birthday When First                                                Birthday When First
 Installment is Payable           Monthly Installment                Installment is Payable          Monthly Installment
- ------------------------------------------------------------------------------------------------------------------------------------
                   5 Years     10 Years       15 Years       20 Years                       5 Years   10 Years   15 Years   20 Years
      Unisex       Certain      Certain       Certain        Certain        Unisex           Certain   Certain    Certain   Certain
- ------------------------------------------------------------------------------------------------------------------------------------
      <S>          <C>         <C>            <C>            <C>            <C>             <C>       <C>        <C>        <C> 
        70          6.50         6.21           5.74           5.18           85              11.33      8.78      6.78       5.51
        71          6.72         6.38           5.84           5.23           86              11.75      8.90      6.80       5.51
        72          6.95         6.55           5.95           5.27           87              12.16      9.01      6.82       5.51
        73          7.20         6.73           6.04           5.31           88              12.58      9.11      6.83       5.51
        74          7.46         6.91           6.14           5.35           89              12.98      9.20      6.84       5.51
        75          7.74         7.10           6.23           5.38           90              13.39      9.27      6.85       5.51
        76          8.03         7.29           6.31           5.40           91              13.78      9.34      6.86       5.51
        77          8.34         7.47           6.39           5.43           92              14.16      9.40      6.86       5.51
        78          8.67         7.66           6.46           5.45           93              14.52      9.44      6.87       5.51
        79          9.01         7.84           6.53           5.46           94              14.88      9.49      6.87       5.51
        80          9.37         8.02           6.59           5.47           95              15.22      9.52      6.87       5.51
        81          9.74         8.19           6.64           5.48
        82          10.12        8.35           6.68           5.49
        83          10.52        8.51           6.72           5.50
        84          10.92        8.65           6.75           5.50
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

Form 1198 (VA)
Page 39
<PAGE>
 
             PAYOUT PERIOD OPTION TABLE II -- VARIABLE ANNUITY ONLY
          (Benchmark Total Return is 5% -- Per $1,000 of Net Proceeds)
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
 Age of Annuitant Last                                           Age of Annuitant Last
  Birthday When First                                             Birthday When First
 Installment is Payable         Monthly Installment              Installment is Payable            Monthly Installment
- ------------------------------------------------------------------------------------------------------------------------------------
                 5 Years      10 Years     15 Years     20 Years                         5 Years   10 Years    15 Years    20 Years
    Unisex        Certain      Certain      Certain      Certain       Unisex            Certain    Certain    Certain      Certain
- ------------------------------------------------------------------------------------------------------------------------------------
      <S>           <C>         <C>          <C>          <C>            <C>              <C>        <C>         <C>         <C> 
      20            4.33        4.33         4.32         4.32           45               4.98       4.97        4.93        4.89
      21            4.34        4.34         4.34         4.33           46               5.03       5.01        4.98        4.93
      22            4.36        4.35         4.35         4.34           47               5.08       5.06        5.02        4.97
      23            4.37        4.37         4.36         4.36           48               5.14       5.11        5.07        5.02
      24            4.39        4.38         4.38         4.37           49               5.19       5.16        5.12        5.06

      25            4.40        4.40         4.39         4.39           50               5.25       5.22        5.17        5.10
      26            4.42        4.41         4.41         4.40           51               5.31       5.28        5.23        5.15
      27            4.44        4.43         4.43         4.42           52               5.38       5.34        5.28        5.20
      28            4.45        4.45         4.44         4.44           53               5.45       5.41        5.34        5.25
      29            4.47        4.47         4.46         4.46           54               5.52       5.48        5.40        5.30

      30            4.49        4.49         4.48         4.47           55               5.60       5.55        5.47        5.36
      31            4.52        4.51         4.50         4.49           56               5.69       5.63        5.54        5.41
      32            4.54        4.53         4.53         4.52           57               5.78       5.71        5.61        5.47
      33            4.56        4.56         4.55         4.54           58               5.87       5.80        5.68        5.53
      34            4.59        4.58         4.57         4.56           59               5.97       5.89        5.76        5.58

      35            4.61        4.61         4.60         4.58           60               6.08       5.99        5.84        5.64
      36            4.64        4.64         4.63         4.61           61               6.19       6.09        5.92        5.70
      37            4.67        4.67         4.65         4.64           62               6.32       6.20        6.01        5.77
      38            4.71        4.70         4.68         4.66           63               6.45       6.31        6.10        5.83
      39            4.74        4.73         4.71         4.69           64               6.59       6.43        6.19        5.89

      40            4.77        4.76         4.75         4.72           65               6.73       6.56        6.28        5.94
      41            4.81        4.80         4.78         4.75           66               6.89       6.69        6.38        6.00
      42            4.85        4.84         4.82         4.79           67               7.06       6.83        6.48        6.06
      43            4.89        4.88         4.85         4.82           68               7.24       6.97        6.57        6.11
      44            4.94        4.92         4.89         4.86           69               7.43       7.12        6.67        6.16
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

Form 1198 (VA)
Page 40
<PAGE>
 
             PAYOUT PERIOD OPTION TABLE II -- VARIABLE ANNUITY ONLY
          (Benchmark Total Return is 5% -- Per $1,000 of Net Proceeds)
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
  Age of Annuitant Last                                         Age of Annuitant Last
   Birthday When First                                           Birthday When First
 Installment is Payable          Monthly Installment           Installment is Payable             Monthly Installment
- ------------------------------------------------------------------------------------------------------------------------------------
               5 Years     10 Years     15 Years      20 Years                       5 Years      10 Years     15 Years     20 Years
   Unisex       Certain     Certain      Certain      Certain        Unisex           Certain     Certain      Certain       Certain
- ------------------------------------------------------------------------------------------------------------------------------------
   <S>         <C>         <C>          <C>           <C>            <C>             <C>          <C>          <C>          <C> 
     70          7.63        7.28         6.77         6.21           85               12.39        9.72         7.73         6.51
     71          7.85        7.44         6.86         6.25           86               12.80        9.83         7.75         6.51
     72          8.08        7.60         6.96         6.29           87               13.20        9.94         7.77         6.51
     73          8.32        7.78         7.05         6.33           88               13.60       10.03         7.78         6.51
     74          8.58        7.95         7.14         6.36           89               13.99       10.11         7.79         6.51

     75          8.86        8.13         7.22         6.39           90               14.38       10.18         7.80         6.51
     76          9.15        8.30         7.30         6.41           91               14.75       10.24         7.81         6.51
     77          9.45        8.48         7.37         6.43           92               15.12       10.30         7.81         6.51
     78          9.78        8.66         7.44         6.45           93               15.47       10.34         7.81         6.51
     79          10.11       8.83         7.50         6.46           94               15.80       10.38         7.82         6.51


     80          10.47       9.00         7.55         6.47           95               16.13       10.42         7.82         6.51
     81          10.83       9.16         7.60         6.48
     82          11.21       9.31         7.64         6.49
     83          11.60       9.46         7.67         6.50
     84          11.99       9.59         7.70         6.50
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

Form 1198 (VA)
Page 41
<PAGE>
 
     This Contract is a FLEXIBLE PREMIUM DEFERRED COMBINATION FIXED AND VARIABLE
ANNUITY CONTRACT.



Annuity Payouts and other values provided by this Contract, when based on the
investment experience of a separate account, are variable. These values may
increase or decrease based on investment experience and are not guaranteed as to
fixed dollar amount. Annuity Payouts begin as of the Annuity Date. Purchase
Payments are flexible and may be made until the earlier of the Annuity Date or
the Maximum Age shown in the Schedule. The Guaranteed Death Benefit will be paid
if the Owner dies prior to the Annuity Date.



















                    SECURITY LIFE OF DENVER INSURANCE COMPANY
                                 A Stock Company

                             Customer Service Center
                     P.O. Box 173763, Denver, Colorado 80217



Form 1198 (VA)

<PAGE>
                                               EXHIBIT 5. (a)  


                                               THE
                                               EXCHEQUER
                                               ANNUITY
                                               APPLICATION

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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


                                                          [LOGO OF SECURITY LIFE
                                                         ING GROUP APPEARS HERE]

<PAGE>
                 The Exchequer Annuity Application Instructions

If you need assistance completing this application, a Security Life Customer
Service Representative will be happy to help you. Please call us toll-free at
1-800-933-5858.

Initial Purchase Payment
Please indicate the amount of money you are initially investing in The Exchequer
Annuity. The minimum initial amount is $5,000 ($1,000 for IRAs). Make the
check(s) payable to: The Exchequer Annuity - Security Life of Denver.

Annuity Date
On the Annuity Date you select, The Exchequer Annuity will begin to make Annuity
Payments to the Annuitant. You can elect any Annuity Date (but no earlier than
the second Contract Anniversary) up through the Annuitant's 85th birthday or the
tenth Contract Anniversary, whichever is later. If this is a Qualified Contract,
distributions must begin no later than the first day of April following the
calendar year in which you reach age 70 1/2.

Dollar Cost Averaging
You must have at least $10,000 of Accumulation Value in the Fidelity Investments
Money Market Division or the Neuberger & Berman Limited Maturity Bond Division
to exercise this option. The minimum transfer amount each month is $100. The
maximum transfer amount is equal to the Accumulation Value in the Division from
which the transfer originates when the election is made, divided by 12. You may
specify a date for Dollar Cost Averaging to terminate. You may also specify a
dollar amount so that when the Accumulation Value reaches this dollar amount,
Dollar Cost Averaging would terminate.

Automatic Rebalancing
If you elect this feature, each quarter we will transfer amounts among the
Variable Account Divisions so that the percentages of your Accumulation Value
match your requested percentage allocations. Unless you specify otherwise, these
percentage allocations will match your initial Purchase Payment allocations.

Systematic Income Program
The Exchequer Annuity allows for income to be withdrawn prior to the Annuity
Date. If you select a monthly withdrawal, the maximum amount is 1.25% of your
Accumulation Value. The maximum amount for quarterly withdrawals is 3.75% of
your Accumulation Value. The minimum withdrawal amount is $100. The Systematic
Income Program will not be processed unless Section 10 of this application is
completed in its entirety.

- --------------------------------------------------------------------------------
What is the primary purpose of the annuity?

[_] Retirement Funding                  [_] Income Distribution-Life Proceeds
[_] Business/Qualified                  [_] Savings                          
[_] Business/Non-Qualified              [_] Tax Deferral                     
[_] Personal                            [_] Competitive rates                
                              
[_] Structured Settlement               [_] Creditor Proof               
[_] Safety/Guarantees                   [_] Other
[_] Relief From Management of Funds              ------------------------
[_] Avoid Probate                           -----------------------------
                                            -----------------------------
Who was the Primary Decision-Maker(s)

[_] Annuitant                           [_] Trustee            
[_] Annuitant and Spouse                [_] Accountant/Attorney
                                        
[_] Child/Children                      [_] Other                        
[_] Parent                                       ------------------------
                                            -----------------------------
Occupation of Annuitant

[_] Professional         [_] Manager/Administrator     Retired      
[_] Business Owner       [_] Technical                 Other
                                                            -------------
Marital Status

[_] Single      [_] Married      [_] Divorced     [_] Separated     [_] Widowed

Who Is:           Annuitant  Spouse   Business   Other (Specify)
   Owner            [_]       [_]       [_]         [_]  
                                                       -------------------------
   Beneficiary      [_]       [_]       [_]         [_]
                                                       -------------------------
   Premium Payor    [_]       [_]       [_]         [_]                         
                                                       -------------------------

<PAGE>

[LOGO OF SECURITY LIFE ING GROUP APPEARS HERE]

Security Life of Denver Insurance Company                            Application
P. O. Box 173763, Denver, CO 80217-3763                    The Exchequer Annuity
1-800-933-5858                                        Deferred Combination Fixed
                                                       and Variable Annuity

- --------------------------------------------------------------------------------
1 Contract                  Name
  Owner(s)                      ------------------------------------------------
                            Address
                                   ---------------------------------------------
                            Telephone
                                     -------------------------------------------

                            ----------------------------------------------------
                            Social Security Number
                                                  ------------------------------

                            Date of Birth ___/___/___    Sex [_] Male [_] Female

                            ----------------------------------------------------
                            [_] Joint Owner
                        
                            Name
                                ------------------------------------------------

                                ------------------------------------------------
                            Address
                                   ---------------------------------------------
                            Social Security Number
                                                  ------------------------------
                                                  
                            Date of Birth ___/___/___    Sex [_] Male [_] Female

- --------------------------------------------------------------------------------
2 Annuitant                 Name
  (If other than Owner)         ------------------------------------------------
                            Address
                                   ---------------------------------------------
                            Telephone
                                     -------------------------------------------

                            ----------------------------------------------------
                            Social Security Number
                                                  ------------------------------
                            Date of Birth ___/___/___    Sex [_] Male [_] Female

                            ----------------------------------------------------
                            [_] Joint Owner  or  [_] Contingent Annuitant     
                                                                                
                            Name
                                ------------------------------------------------

                            ----------------------------------------------------
                            Address
                                   ---------------------------------------------
                            Social Security Number
                                                  ------------------------------
                            Date of Birth ___/___/___    Sex [_] Male [_] Female

- --------------------------------------------------------------------------------
3 Beneficiary(ies)          PRIMARY BENEFICIARY(ies)                            
                            Print Full Name                   %     Relationship

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

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

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

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



                            CONTINGENT BENEFICIARY(ies)                         
                            Print Full Name                   %     Relationship

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

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

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

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

- --------------------------------------------------------------------------------
4 Initial Purchase          Initial Purchase Payment $
  Payment/                                            --------------------------
  Annuity Date              (see instructions)   

- --------------------------------------------------------------------------------
                            Annuity Date 
                                                      --------------------------
                            (see instructions)   

- --------------------------------------------------------------------------------
5 Initial Purchase          Allocate your Initial Purchase Payment among the 
  Payment Allocation        Divisions listed below. Please use whole
                            percentages. If you elect to invest in a particular
                            Division, at least 1% of your Purchase Payment must
                            be allocated to that Division, provided that the
                            allocation to each Division is at least $100. The
                            total must equal 100%.

                            AIM
                                    % V.I. Government Securities  
                            --------
                                    % V.I. Capital Appreciation   
                            --------

                            Alger American                        
                                    % Small Capitalization        
                            --------
                                    % MidCap Growth               
                            --------
                                    % Growth                      
                            --------
                                    % Leveraged AllCap            
                            --------

                            Fidelity Investments       
                                    % Asset Manager
                            --------    
                                    % Growth Portfolio 
                            --------
                                    % Overseas         
                            --------
                                    % Money Market     
                            --------
                                    % Index 500        
                            --------

                            INVESCO 
                                    % Industrial Income 
                            --------
                                    % High Yield             
                            --------
                                    % Utilities              
                            --------
                                    % Total Return           
                            --------
                                    % VIF Small Company Growth 
                            --------

                            Neuberger & Berman
                                    % Limited Maturity Bond 
                            --------
                                    % Growth Portfolio 
                            --------
                                    % Partners Portfolio 
                            --------

                            Van Eck
                                    % Worldwide Hard Assets
                            --------
                                    % Worldwide Emerging Markets
                            --------
                                    % Worldwide Bond
                            --------
                                    % Worldwide Real Estate
                            --------

                                    % Guaranteed Interest
                            --------

- --------------------------------------------------------------------------------
6 Dollar Cost               Please transfer $______________ from my (check one 
  Averaging                 only) [_] Fidelity Investments Money Market 
  (see instructions)        Division [_] Neuberger & Berman Limited Maturity 
                            Bond Division into the other Division(s) selected 
  [_] Check if you wish     below (whole numbers only, minimum 1%, provided 
      to select this        that the allocation to each Division is at least
                            $100):    

                            AIM
                                    % V.I. Government Securities
                            --------  
                                    % V.I. Capital Appreciation   
                            --------

                            Alger American                        
                                    % Small Capitalization        
                            --------  
                                    % MidCap Growth               
                            --------  
                                    % Growth                      
                            --------  
                                    % Leveraged AllCap            
                            --------  
                            
                            Fidelity Investments       
                                    % Asset Manager    
                            --------
                                    % Growth Portfolio 
                            --------
                                    % Overseas         
                            --------
                                    % Money Market     
                            --------
                                    % Index 500        
                            --------

                            INVESCO 
                                    % Industrial Income 
                            --------
                                    % High Yield             
                            --------
                                    % Utilities              
                            --------
                                    % Total Return           
                            --------
                                    % VIF Small Company Growth 
                            --------

                            Neuberger & Berman

                                    % Limited Maturity Bond 
                            --------
                                    % Growth Portfolio 
                            --------
                                    % Partners Portfolio 
                            --------

                            Van Eck 
                                    % Worldwide Hard Assets
                            --------
                                    % Worldwide Emerging Markets
                            --------
                                    % Worldwide Bond
                            --------
                                    % Worldwide Real Estate
                            --------
<PAGE>

- --------------------------------------------------------------------------------
7 Automatic              [_] Check if you wish to select this option 
  Rebalancing            (see instructions)                      
- --------------------------------------------------------------------------------
8 Type of Plan           Please indicate type of plan (If no plan is selected,  
                         the type of plan will be issued as Non-Qualified):  
                         [_] Non-Qualified
                         [_] Qualified   If you are funding a qualified plan, 
                             please specify what type: [_] IRA: (Tax year _____)
                         [_] IRA Rollover  [_] Other____________________________
- --------------------------------------------------------------------------------
9 Replacement            Will the Contract applied for replace any existing 
                         annuity or life insurance? [_] Yes [_] No 
                         If yes, please indicate the Company name, amount, type 
                         of policy and termination date:
- --------------------------------------------------------------------------------
10 Systematic            Frequency (select one)                         
   Income Program        [_] Monthly   [_] Quarterly                     
(see instructions)                                                 
                         Withdrawals to commence on _____ of __________      
                                                     Day       Month       
- --------------------------------------------------------------------------------
                         Income Desired (select one)                           
                         [_] _____% of Accumulation Value; or [_] $___________ 
                                                      
                         [_] I do not want to have Federal income tax withheld.
- --------------------------------------------------------------------------------
11 Telephone Transfer    [_] Check if you wish to select this option. I/We 
   and Partial           hereby authorize and direct the Customer Service 
   Withdrawal            Center of Security Life of Denver Insurance Company 
   Authorization         to accept telephone instructions from either the Owner
                         or _______________________________________ (insert name
                         of your registered representative if you wish the 
                         representative to have telephone transfer authority) to
                         reallocate my Accumulation Value among the Divisions 
                         available or to request a Partial Withdrawal. I/We 
                         agree to hold harmless and indemnify Security Life for 
                         any losses arising from such instructions. I/We further
                         authorize Security Life and its Customer Service Center
                         to record telephone conversations with me/us. (Initials
                         of Owner _______)                          
- --------------------------------------------------------------------------------
12 Agreements and        By signing below, I/we acknowledge receipt of the 
   Signatures            Prospectus for the Exchequer Annuity dated ______. I/We
                         also acknowledge receipt of the Prospectuses for the  
   Read the following    Variable Account Divisions of the Exchequer Annuity. 
   statements carefully  I/We understand that this Contract's cash surrender   
   and sign below:       value may increase or decrease on any day depending on
                         the investment results. No minimum cash surrender value
                         is guaranteed. This Contract is in accord with my/our 
                         anticipated financial needs.   

                         Any person who, with intent to defraud or knowing that
                         he/she is facilitating a fraud against an insurer,
                         submits an application or files a claim containing a
                         false, incomplete, or deceptive statement of material
                         fact may be guilty of insurance fraud.

                         I/We understand that, to the best of my/our knowledge
                         and belief, all statements and answers in the
                         application form are complete and true and may be
                         relied upon in determining whether to issue the
                         Contract. My/Our answers will form a part of any
                         Contract to be issued, and only the Owner(s) and
                         Security Life have the authority to modify this
                         application.

                         If Security Life amends the application as indicated in
                         the Amendment Section below, I/we will approve of the
                         change by accepting the Contract where permitted by
                         state regulation. I/We understand that any change in
                         plan, benefits applied for, or age at issue must be
                         agreed to in writing.

                         Under penalties of perjury, I/we certify that the
                         Social Security/Tax Identification Number(s) shown in
                         this application is/are correct; and I/we are not
                         subject to backup withholding.

                         X
                         -------------------------------------------------------
                         Signature of Owner

                         -------------------------------------------------------
                         Signed at (City, State)            Date

                         -------------------------------------------------------
                         Signature of Joint Owner/Spouse (if applicable) By
                         signing above as a spouse, I acknowledge that if this
                         Contract is a Qualified Contract and a Beneficiary
                         other than myself has been selected, I agree to this
                         designation.

                         X
                         -------------------------------------------------------
                         Signature of Annuitant (if other than Owner)
                                   Please make your check(s) payable to: The 
                                   Exchequer Annuity/Security Life of Denver
                                   Insurance Company.
- --------------------------------------------------------------------------------
13 Statement of Addi-    [_] I hereby request a Statement of Additional 
   tional Information    Information for the Exchequer Annuity. 
- --------------------------------------------------------------------------------
Representative's         Do you have reason to believe that the Contract 
Report                   applied for will replace any existing annuity or life 
                         insurance?
                         [_] Yes  [_] No
 
                         X
                         -------------------------------------------------------
                         Representative's Signature      Printed Name & Number 
                                                         of Representative

                         -------------------------------------------------------
                         Name of Broker/Dealer/Branch    Address of 
                                                         Broker/Dealer/Branch

                         -------------------------------------------------------
                         Agent Number                    Florida License Number

- --------------------------------------------------------------------------------
HOME OFFICE    For Home Office Use Only
CORRECTIONS
- --------------------------------------------------------------------------------


<PAGE>
 
                                    BYLAWS OF                  EXHIBIT 6.(b)(ii)
                             SECURITY LIFE OF DENVER
                                INSURANCE COMPANY
              (Restated with Amendments through September 30, 1997)

                                    ARTICLE I

                        Name, Principal Place of Business
                        ---------------------------------
 
     Section 1.1. Name. The name of the Corporation is Security Life of Denver
                  ----
Insurance Company.

     Section 1.2. Place of Business. The principal business and operation of the
                  -----------------
Corporation shall be conducted and carried on in the City and County of Denver,
State of Colorado. The Corporation shall have the right to conduct its business,
carry on its operations, and have offices in any state, territory, district, or
possession of the United States, or any foreign country.

                                    ARTICLE I

                                  Shareholders
                                  ------------

     Section 2.1. Annual Meetings. An annual meeting of shareholders shall be
                  ---------------
held each year at such date, time and place as may be designated by the Board of
Directors from time to time. At such annual meeting, the shareholders shall
elect Directors and may elect a Chairman of the Board and a Vice Chairman to
serve until the next annual meeting and until their successors shall be elected
and qualified. In addition, any other proper business may be transacted at the
annual meeting. Annual meetings may be called by the Board of Directors or by
any officer instructed by the Board of Directors to call the meeting.

     Section 2.2. Special Meetings. Special meetings of shareholders may be
                  ----------------
called at any time by the Chairman, the President, or the Board of Directors.
Such meetings shall be held at the offices of the Corporation or at such other
place as may be selected by the Board of Directors.

     Section 2.3. Notice of Meetings. Notices of time and place of all annual
                  ------------------
and special meetings of shareholders shall be mailed by the Secretary or
Assistant Secretary to each shareholder not less than ten (10) nor more than
sixty (60) days before the date thereof. Notice of a special meeting must
include a description of the purpose or purposes for which it was called.

     Section 2.4. Presiding Officer. The Chairman of the Board shall preside at
                  -----------------
all meetings of the shareholders. If the Chairman is unable to preside, the
shareholders present at such meeting who represent the voting stock of the
Corporation shall elect a presiding officer. The Secretary shall take the
minutes of the meeting, but in his or her absence the presiding officer may
appoint any person as acting secretary of the meeting.

     Section 2.5. Quorum. A quorum for the transaction of business at any such
                  ------
meeting

                                      -1-
<PAGE>
 
shall consist of a number of shareholders representing a majority of the shares
of the voting stock outstanding.  The vote of a majority of the shareholders
present at a meeting at which quorum is present shall be the act of the
shareholders.  Shareholders present at a meeting with less than a quorum may
adjourn the meeting until such time that a quorum is present.

          Section 2.6.  Voting.  At every meeting of the shareholders, each
                        ------                                             
shareholder shall be entitled to cast one vote for each share of voting stock
held in his or her name, which vote shall be cast by the shareholder either in
person or by proxy.  Any shareholder may execute a proxy authorizing and
entitling the holder to exercise the power as shareholder unless such proxy
shall be revoked in writing prior to such meeting or said shareholder be
personally present.  All proxies shall be in writing and duly signed by the
shareholder executing the same and shall be filed with the Secretary and
recorded as a part of the minutes of the shareholders' meeting.

          Section 2.7.  Consent of Shareholders in Lieu of Meeting.  Any action
                        ------------------------------------------             
required or permitted by law to be taken at any annual or special meeting of
shareholders may be taken without a meeting, without prior notice and without a
vote, if a consent in writing, setting forth the action so taken, shall be
signed by all of the holders of outstanding stock who are entitled to vote on
such action.   Such consents may be signed in counterparts each of which shall
be considered an original and all of which together shall constitute one
original.

                                  ARTICLE III

                               Board of Directors
                               ------------------

          Section 3.1.  Powers; Number; Qualifications.  The business and
                        ------------------------------                   
affairs of the Corporation shall be managed by or under the direction of the
Board of Directors, except as may be otherwise provided by law or in the
certificate of incorporation.  The Board of Directors shall consist of not less
than five (5) nor more than twelve (12) members.  Directors need not be
shareholders.

          Section 3.2.  Election; Term of Office.   Each director shall hold
                        ------------------------                            
office until the next annual meeting of the shareholders and until his or her
successor is elected and qualified or until his or her earlier resignation or
removal.

          Section 3.3.  Resignation.  Any director may resign at any time upon
                        ------------                                          
written notice to the Board of Directors, or to the President, or to the
Secretary of the Corporation.  Such resignation shall take effect at the time
specified therein, and unless otherwise specified therein no acceptance of such
resignation shall be necessary to make it effective.

          Section 3.4.  Removal.  The shareholders shall have the power to
                        -------                                           
remove from the Board any director with or without cause.

          Section 3.5.  Retirement.  Mandatory retirement of any Director from
                        ----------                                            
the Board will occur at the first annual meeting of shareholders following the
Director's attainment of age 70.

          Section 3.6.  Vacancies.  Unless otherwise provided in the certificate
                        ---------                                               
of incorporation

                                      -2-
<PAGE>
 
or these by-laws, vacancies and newly created directorships resulting from any
increase in the authorized number of directors or from any other cause may be
filled by a vote of the shareholders, or a majority of the directors then in
office, although less than a quorum, or by the sole remaining director.

          Section 3.7.  Regular Meetings.  Regular meetings of the Board of
                        ----------------                                   
Directors may be held at such places  and at such times as the Board of
Directors may from time to time determine, and if so determined notice thereof
need not be given.

          Section 3.8.  Special Meetings.  Special meetings of the Board of
                        ----------------                                   
Directors may be held at any time or place  whenever called by the Chairman of
the Board, by the President, or by any two directors.   Special meetings may
also be called by an affirmative vote of the shareholders representing a
majority of the shares of voting stock outstanding.  Notice of the date, time,
and place of such meeting shall be given at least two (2) days prior to the
meeting.

          Section 3.9.  Meetings by Electronic Media Permitted.  Members of the
                        --------------------------------------                 
Board of Directors may participate in a meeting of the Board by means of
conference telephone or  other communications equipment by means of which all
persons participating in the meeting can hear each other, and participation in a
meeting pursuant to this by-law shall constitute presence in person at such
meeting.

          Section 3.10.  Quorum; Vote Required for Action.  At all meetings of
                         --------------------------------                     
the Board of Directors, a majority of the entire Board shall constitute a quorum
for the transaction of business.  The vote of a majority of the directors
present at a meeting at which quorum is present shall be the act of the Board.
In case at any meeting of the Board of Directors a quorum shall not be present,
the members of the Board of Directors present may adjourn the meeting from time
to time until a quorum shall attend.

          Section 3.11.  Action by Directors Without a Meeting.  Unless
                         -------------------------------------         
otherwise restricted by the certificate of incorporation or these by-laws, any
action required or permitted to be taken at any meeting of the Board of
Directors may be taken without a meeting if all members of the Board consent
thereto in writing, and the writing or writings are filed with the minutes of
the proceedings of the Board.  Such consents may be signed in counterparts each
of which shall be considered an original and all of which together shall
constitute one original.

                                   ARTICLE IV

                                   Committees
                                   ----------

          Section 4.1.  Executive Committee.  Either the Board of Directors or
                        -------------------                                   
the shareholders may designate an Executive Committee consisting of one or more
members, and may designate a Chairman from among the members so appointed to the
Committee.  The Executive Committee shall have and may exercise all the
authority of the Board of Directors in the management of the business and
affairs of the Corporation to the extent permitted by law, and may authorize the
seal of the Corporation to be affixed to all papers which may require it.
Unless otherwise permitted by law, the

                                      -3-
<PAGE>
 
Executive Committee shall not have the power to (a) authorize distributions; (b)
approve or propose to shareholders actions that are required by law to be
approved by shareholders; (c) fill vacancies on the Board of Directors or any of
its committees; (d) amend articles of incorporation; (e) adopt, amend, or repeal
bylaws; (f) approve a plan of merger not requiring shareholder approval; (g)
authorize or approve reacquisition of shares, except according to a formula or
method prescribed by the Board of Directors; or (h)  authorize or approve the
issuance or sale of shares, or a contract for the sale of shares, or determine
the designation and relative rights, preferences, and limitations of a class or
series of shares, unless done within limits specifically prescribed by the Board
of Directors.

          Section 4.2.  Other Committees.  The Board of Directors or the
                        -----------------                               
shareholders may elect from among its members such other committee or
committees, each consisting of  one or more Directors, each of which shall have
such duties, powers and authority as may be provided in such resolution.

          Section 4.3.  Committee Rules and Operation.  Unless the Board of
                        -----------------------------                      
Directors otherwise provides, each committee designated by the Board may adopt,
amend and repeal rules for the conduct of its business.  In the absence of a
provision by the Board or a provision in the rules of such committee to the
contrary, a majority of the entire authorized number of members of such
committee shall constitute a quorum for the transaction of business, the vote of
a majority of the members present at a meeting at the time of such vote if a
quorum is then present shall be the act of such committee, and in other respects
each committee shall conduct its business in the same manner as the Board
conducts its business pursuant to Article II of these by-laws.  Each committee
designated by the Board shall keep a written record of its proceedings and, upon
request by the Board of Directors, shall submit a report of its activities to
the Board of Directors of the Corporation.

          Section 4.4.  Action Without a Meeting.  Unless otherwise restricted
                        ------------------------                              
by the certificate of incorporation or these by-laws, any action required or
permitted to be taken at any meeting of any committee of the Board of Directors
may be taken without a meeting if all members of the committee consent thereto
in writing, and the writing or writings are filed with the minutes of
proceedings of the committee.

          Section 4.5.  Meetings by Electronic Media Permitted. Members of any
                        --------------------------------------                
committee of the Board of Directors may participate in a meeting of the
committee by means of conference telephone or  other communications equipment by
means of which all persons participating in the meeting can hear each other, and
participation in a meeting pursuant to this by-law shall constitute presence in
person at such meeting.

          Section 4.6.  Alternate Committee Members.  The Chairman may
                        ---------------------------                   
designate one or more directors as alternate members of any committee, who will
act in the place of any absent or disqualified committee member, or fill any
vacancy occurring on a committee as a result of  death, resignation, removal or
otherwise.   In the case of an absent or disqualified committee member, the
alternate shall serve as a member of the committee so long as the incumbent
member remains absent or disqualified from voting.  In the case of a vacancy,
the alternate shall serve for the remainder of the unexpired term of the
vacating member, or until a new member is selected, qualified and elected by the
Board of Directors or Shareholders.  If a committee member is absent from or
disqualified

                                      -4-
<PAGE>
 
from voting at a committee meeting and no alternate member has been designated
by the Chairman, the remaining member or members of the committee present at the
meeting, whether or not he or she or they constitute a quorum, may unanimously
select from the Board a director to act at the meeting in place of the absent or
disqualified committee member.

                                   ARTICLE V

                                    Officers
                                    --------

          Section 5.1.  Officers; Election.  The Board of Directors may elect a
                        ------------------                                     
Chief Executive Officer, a President,  and a Treasurer.   The Board of Directors
may also, from time to time, elect or, by resolution, delegate to the President
or Chief Executive Officer, the authority to appoint, one or more Executive Vice
Presidents, one or more Senior Vice Presidents, one or more Vice Presidents, a
Secretary and one or more Assistant Secretaries, and may elect other officers as
the Board or Chief Executive Officer deems necessary, and may give any of them
such further designations or alternate titles as it considers desirable.  The
Board of Directors may also elect or, by resolution, delegate to the Chief
Executive Officer, the authority to appoint from time to time, one or more
Presidents to act as the chief operating officers of the various business units
of the Corporation.  Any number of offices may be held by the same person.   The
delegation of such authority to the President or Chief Executive Officer shall
in no way affect, diminish or replace the authority of the Board of Directors to
elect officers.

          Section 5.2.  Chairman of the Board. The Chairman of the Board shall
                        ---------------------                                 
preside at meetings of the shareholders and of the Board of Directors.  In
addition,  the Chairman of the Board shall have such powers and perform such
duties as the Board of Directors may from time to time determine.

          Section 5.3.  President.  The President shall be the chief operations
                        ---------
executive of the Corporation. Subject to the authority of the Board of
Directors, the President shall have general supervision of the business and
affairs of the Corporation and shall report thereon to the Board of Directors as
the Board of Directors may require. In the absence or incapacity of the Chairman
of the Board and the Vice Chairman, the President shall have the powers and
perform the duties of the Chairman of the Board. Presidents of the business
units of the Corporation shall be the chief operations executives for and shall
have supervisory authority over the business units for which they are appointed.

          Section 5.4.  Executive Vice Presidents, Senior Vice Presidents, and
                        ------------------------------------------------------
Vice Presidents.  The Executive Vice Presidents, Senior Vice Presidents, and
- ----------------
Vice Presidents shall have such powers and duties as may be delegated to them
from time to time by the Chief Executive Officer, the President, the Board of
Directors, or the Executive Committee, and generally shall consult and advise
with the President and aid the President in the discharge of his or her duties.
In the absence or incapacity of the President to perform his or her duties, and
except as may otherwise be provided by resolution of the Board of Directors in
specific instances, the duties of the President shall devolve upon  one or more
Executive Vice Presidents as determined by the Chairman of the Board.

                                      -5-
<PAGE>
 
          Section 5.5.  Secretary. The Secretary and Assistant Secretaries
                        ---------
shall have such powers and duties as may be given to them from time to time by
the President, the Board of Directors, or the Executive Committee.  The
Secretary shall keep the minutes of the Shareholders, Board of Directors, the
Executive Committee, and other committees.   The Secretary shall have the
custody of the corporate seal with authority to affix it to instruments,
documents, and contracts.   The Secretary shall perform the duties usually
incidental to the office of Secretary and such other duties of that nature that
may be assigned to him or her from time to time by the Board of Directors.

          Section 5.6.  Treasurer. The Treasurer shall have charge of, and be
                        ---------                                            
responsible for, all funds and securities of the corporation.  The Treasurer
shall, from time to time, render a statement of the condition of the finances of
the corporation at the request of the Board of Directors.  The Treasurer shall
receive, and give receipt for, monies due and payable to the corporation from
any source whatsoever, and, in general, perform all the duties incident to the
office of Treasurer and such other duties as, from time to time, may be assigned
to him or her by the Board of Directors, the Chairman of the Board, or the
President.
 
          Section 5.7.  Term of Office;.  Except as otherwise provided in the
                        ---------------                                      
resolution of the Board of Directors electing any officer, each officer shall
hold office until his or her successor is elected and qualified or until his or
her earlier resignation or removal.

          Section 5.8.  Resignation. Any officer may resign at any time upon
                        -----------                                         
written notice to the Board or to the President, Chief Executive Officer, or the
Secretary of the Corporation.  Such resignation shall take effect at the time
specified therein, and unless otherwise specified therein no acceptance of such
resignation shall be necessary to make it effective.

          Section 5.9.  Removal. The Board of Directors may remove any officer
                        -------                                               
with or without cause.

          Section 5.10. Vacancies. Any vacancy occurring in any office of the
                        ---------                                            
Corporation by death, resignation, removal or otherwise may be filled by the
Board of Directors at any regular or special meeting.

          Section 5.11. Powers and Duties.  The officers of the Corporation
                        -----------------
shall have such powers and duties in the management of the Corporation as shall
be stated in these by-laws or in a resolution of the Board of Directors which is
not inconsistent with these by-laws and, to the extent not so stated, as
generally pertain to their respective offices, subject to the control of the
Board of Directors. The Board of Directors may require any officer, agent or
employee to give security for the faithful performance of his or her duties.

                                   ARTICLE VI

                                     Stock
                                     -----

          Section 6.1.  Certificates.  Every holder of stock in the Corporation
                        ------------                                           
shall be entitled to have a certificate signed by or in the name of the
Corporation by the Chairman of the Board of

                                      -6-
<PAGE>
 
Directors, or the President or a Vice President, and by the Treasurer, or the
Secretary or an Assistant Secretary, of the Corporation, certifying the number
of shares owned by him or her in the Corporation.  If such certificate is
manually signed by one officer or manually countersigned by a transfer agent or
by a registrar, any other signature on the certificate may be a facsimile.  In
case any officer, transfer agent or registrar who has signed or whose facsimile
signature has been placed upon a certificate shall have ceased to be such
officer, transfer agent or registrar before such certificate is issued, it may
be issued by the Corporation with the same effect as if he or she were such
officer, transfer agent or registrar at the date of issue.

          Section 6.2. Lost, Stolen or Destroyed Stock Certificates; Issuance of
                       ---------------------------------------------------------
New Certificates.  The Corporation may issue a new certificate of stock in the
- ----------------                                                              
place of any certificate theretofore issued by it, alleged to have been lost,
stolen or destroyed, and the Corporation may require the owner of the lost,
stolen or destroyed certificate, or his or her legal representative, to give the
Corporation a bond sufficient to indemnify it against any claim that may be made
against it on account of the alleged loss, theft or destruction of any such
certificate or the issuance of such new certificate.

                                  ARTICLE VII

                         Indemnification of Directors,
                         -----------------------------
                          Officers and Other Personnel
                          ----------------------------

          Section 7.1. Definitions.  As used in this article, the term:
                       -----------                                     

          (a) "Corporation" includes any domestic or foreign entity that is a
predecessor of this Corporation by reason of merger or other transaction in
which the predecessor's existence ceased upon consummation of the transaction.

          (b) "Director" means an individual who is or was a director of the
Corporation or an individual who, while a director of the Corporation is or was
serving at the Corporation's request as a director, officer, employee, attorney-
in-fact, agent, fiduciary, manager, member,  partner, or trustee of, or to hold
any similar position with, another domestic or foreign corporation, partnership,
limited liability company, joint venture, employee benefit plan, or other
entity. A director is considered to be serving an employee benefit plan at the
Corporation's request if the director's duties to the Corporation also impose
duties on, or otherwise involve services by, the director to the plan or to
participants in or beneficiaries of the plan. "Director" includes, unless the
context requires otherwise, the estate or personal representative of a director.

          (c) "Expenses" includes counsel fees

          (d) "Liability" means the obligation incurred with respect to a
proceeding to pay a judgment, settlement, penalty, fine, including an excise tax
assessed with respect to an employee benefit plan, or reasonable expenses..

          (e) "Official capacity" means, when used with respect to a director,
the office of

                                      -7-
<PAGE>
 
director in the Corporation and, when used with respect to a person other than a
director as contemplated in Section 7.7, the office in the Corporation held by
the officer or the employment or fiduciary relationship undertaken by the
employee or fiduciary on behalf of the Corporation.  "Official capacity" does
not include service for any other domestic or foreign corporation, partnership,
limited liability company, joint venture, employee benefit plan, or other
entity.

          (f) "Officer" means an individual who is or was an officer of the
Corporation or an individual who, while an officer of the Corporation, is or was
serving at the Corporation's request as a director, officer, employee, attorney-
in-fact, agent, fiduciary, manager, member,  partner, or trustee of, or to hold
any similar position with, another domestic or foreign corporation, partnership,
limited liability company, joint venture, employee benefit plan, or other
entity.  An officer is considered to be serving an employee benefit plan at the
Corporation's request if his duties to the corporation also impose duties on, or
otherwise involve services by, him to the plan or to participants in or
beneficiaries of the plan. "Officer" includes, unless the context requires
otherwise, the estate or personal representative of an officer.

          (g) "Party" includes a person who was, is, or is threatened to be made
a named defendant or respondent in a proceeding.

          (h) "Proceeding" means any threatened, pending, or completed action,
suit, or proceeding, whether civil, criminal, administrative, or investigative
and whether formal or informal.

          Section 7.2.  Authority to Indemnify Directors.
                        -------------------------------- 

          (a) Except as provided in subsection 7.2(d) below, the Corporation
shall indemnify a person made a party to a proceeding because such person is or
was a director against liability incurred in the proceeding if (i) the person
conducted himself or herself in good faith; and (ii) the person reasonably
believed: (1) in the case of conduct in an official capacity with the
Corporation, that his or her conduct was in the Corporation's best interests;
and, (2) in all other cases, that his or her conduct was at least not opposed to
the Corporation's best interests; and (iii) in the case of any criminal
proceeding, the person had no reasonable cause to believe his or her conduct was
unlawful.

          (b) A director's conduct with respect to an employee benefit plan for
a purpose the director reasonably believed to be in the interests of the
participants in and beneficiaries of the plan is conduct that satisfies the
requirement of subsection 7.2(a)(ii)(2).  A director's conduct with respect to
an employee benefit plan for a purpose that the director did not reasonably
believe to be in the interests of the participants in or the beneficiaries of
the plan shall be deemed not to satisfy the requirements of subsection
7.2(a)(i).

          (c) The termination of a proceeding by judgment, order, settlement,
conviction, or upon a plea of nolo contendere or its equivalent is not, of
                              ---- ----------                             
itself, determinative that the director did not meet the standard of conduct set
forth in this Section 7.2.

          (d) The Corporation may not indemnify a director under this Article
VII in connection with (i) a proceeding by or in the right of the Corporation in
which such person was

                                      -8-
<PAGE>
 
adjudged liable to the Corporation, or (ii) any other proceeding charging that
the director derived an improper personal benefit, whether or not involving
action in an official capacity, in which proceeding the director was adjudged
liable on the basis that he or she derived an improper personal benefit.

          (e) Indemnification permitted under this Article in connection with a
proceeding by or in the right of the Corporation is limited to reasonable
expenses incurred in connection with the proceeding.

          Section 7.3. Mandatory Indemnification.  The Corporation shall
                       -------------------------                        
indemnify a person who was wholly successful on the merits or otherwise, in the
defense of any proceeding to which the person was a party because the person is
or was a director, against reasonable expenses incurred by him or her in
connection with the proceeding.

          Section 7.4. Advances for Expenses.
                       --------------------- 

          (a) The Corporation shall pay for or reimburse the reasonable expenses
incurred by a director who is a party to a proceeding in advance of final
disposition of the proceeding if: (i) the director furnishes to the Corporation
a written affirmation of the director's good faith belief that he or she has met
the standard of conduct set forth in Section 7.2 above; (ii) the director
furnishes to the Corporation a written undertaking, executed personally or on
the director's behalf, to repay the advance if it is ultimately determined that
he or she did not meet the standard of conduct; and (iii) a determination is
made that the facts then known to those making the determination would not
preclude indemnification under this Article VII.

          (b) The undertaking required by subsection 7.4(a)(ii) above shall be
an unlimited general obligation of the director or officer but need not be
secured and may be accepted without reference to financial ability to make
repayment.

          (c) Determinations and authorizations of payments under this Section
shall be made in the manner specified in Section 7.6, below.

          Section 7.5. Court-Ordered Indemnification and Advances for Expenses.
                       -------------------------------------------------------  
A director who is or was a party to a proceeding may apply for indemnification
to the court conducting the proceeding or to another court of competent
jurisdiction. On receipt of an application, the court, after giving any notice
the court considers necessary, may order indemnification in the following
manner:

          (a) If it determines that the director is entitled to mandatory
indemnification under Section 7.4, above, the Corporation shall pay the
director's reasonable expenses incurred to obtain court-ordered indemnification;

          (b) If it determines that the director is fairly and reasonably
entitled to indemnification in view of all the relevant circumstances, whether
or not the director met the standard of conduct set forth in subsection 7.2(a)
above or was adjudged liable as described in subsection 7.2(d) above; except
that the indemnification with respect to any proceeding in which liability shall
have been adjudged in the circumstances described in subsection 7.2(d) is
limited to reasonable

                                      -9-
<PAGE>
 
expenses incurred in connection with the proceeding and reasonable expenses
incurred to obtain court-ordered indemnification.

          Section 7.6.  Determination and Authorization of Indemnification of
                        -----------------------------------------------------
Directors.
- --------- 

          (a) The Corporation acknowledges that any indemnification of a
director under Section 7.2 has been pre-authorized by the Corporation in the
manner described in subsection 7.6(b) below. Nevertheless, the Corporation shall
not indemnify a director under Section 7.2 unless authorized in the specific
case after a determination has been made that indemnification of the director is
permissible in the circumstances because the director has met the standard of
conduct set forth in Section 7.2.  The Corporation shall not advance expenses to
a director under Section 7.4 unless authorized in the specific case after the
written affirmation and undertaking required by subsections 7.4(a) & (b) are
received and the determination required by subsection 7.4(a) has been made.

          (b) The determination required by subsection 7.6(a) shall be made: (i)
by the Board of Directors by majority vote of those present at a meeting at
which a quorum is present, and only those directors not parties to the
proceeding shall be counted in satisfying the quorum; or (ii) if a quorum cannot
be obtained, by a majority vote of a committee of the Board of Directors
designated by the Board of Directors, which committee shall consist of two or
more directors not parties to the proceeding; except that directors who are
parties to the proceeding may participate in the designation of directors for
the committee.
 
          (c) If a quorum cannot be obtained as contemplated in subsection
7.6(b)(i) and a committee cannot be established under subsection 7.6(b)(ii), or,
even if a quorum is obtained or a committee is designated, if a majority of the
directors constituting such quorum or such committee so directs, the
determination required to be made by subsection 7.6(a) shall be made:

              (i)   by independent legal counsel selected by a vote of the Board
of Directors or the committee in the manner specified in subsections 7.6(b)(i)
or (ii), or, if a quorum of the full board cannot be obtained and a committee
cannot be established, by independent legal counsel selected by a majority of
the full Board of Directors; or

              (ii)  by the shareholders.

          (d) Authorization of indemnification and advance of expenses shall be
made in the same manner as the determination that indemnification or advance of
expenses is permissible; except that, if the determination  that indemnification
or advance of expenses is permissible is made by independent legal counsel,
authorization of indemnification and advance of expenses shall be made by the
body that selected such counsel.

          Section 7.7.  Indemnification of Officers and Employees.  A person
                        -----------------------------------------           
made a party to a proceeding because such person is or was an officer is
entitled to mandatory indemnification under Section 7.3 and is entitled to apply
for court-ordered indemnification under Section 7.5, in each case to the same
extent as a director. The Corporation shall indemnify and advance expenses under
this Article to an officer, or employee of the Corporation to the maximum extent
allowed by law.

          Section 7.8.  Exclusions.  Except as may be otherwise authorized by
                        ----------
the Board of 

                                      -10-
<PAGE>
 
Directors, no indemnification is provided under this Article VII for unsalaried
persons under contract with the corporation in sales capacities such as General
Agents, Agents and Brokers, or for persons performing services to the
corporation as independent contractors.

          Section 7.9.  Insurance.  The Corporation may purchase and maintain
                        ---------                                            
insurance on behalf of a person who is or was a director, officer, employee,
fiduciary, partner, trustee, or agent of the Corporation or who, while a
director, officer, employee, fiduciary, partner, trustee, or agent of the
Corporation, is or was serving at the request of the Corporation as a director,
officer, partner, trustee, employee or agent of another foreign or domestic
corporation, partnership,  limited liability company, joint venture, employee
benefit plan, or other entity against liability asserted against or incurred by
the person in that capacity or arising from his or her status as a director,
officer, employee, fiduciary, partner, trustee, or agent, whether or not the
Corporation would have power to indemnify the person against the same liability
under Sections 7.2, 7.3, or 7.7 above.

          Section 7.10. Report to Shareholders.  If the Corporation indemnifies
                        ----------------------                                 
or advances expenses to a director under this Article VII  in connection with a
proceeding by or in the right of the Corporation, the Corporation shall give
written notice of the indemnification or advance to the shareholders with or
before the notice of the next shareholders' meeting.  If the next shareholder
action is taken without a meeting at the instigation of the Board of Directors,
such notice shall be given to the shareholders at or before the time the first
shareholder signs a writing consenting to such action.

          Section 7.11. Non-Exclusivity.  The indemnification provided by this
                        ---------------                                       
Article VII shall not be deemed exclusive of any other rights to which any
person indemnified may be entitled under the Articles of Incorporation, any
agreement, insurance policy, vote of the shareholders or disinterested
directors, or otherwise, and any procedure provided for by any of the foregoing,
both as to action in his or her official capacity and as to action in another
capacity while holding such office.   This Article VII does not limit the
Corporation's power to pay or reimburse expenses incurred by a director,
officer, employee, or agent in connection with the person's appearance as a
witness in a proceeding at a time when the person has not been made a named
defendant or respondent to the proceeding.

          Section 7.12. Continuance.  The indemnification and advancement of
                        -----------                                         
expenses provided by, or granted pursuant to, this Article VII shall continue as
to a person who has ceased to be a director, officer or employee of the
corporation with regard to acts or omissions of such person occurring or alleged
to have occurred while the person was so engaged, and shall inure to the benefit
of heirs, executors, and administrators of such a person.

          Section 7.13. Application of this Article.  The provisions of this
                        ---------------------------                         
Article VII shall apply to all actions, suits or proceedings described in
Section 7.2 arising or alleged to arise out of any acts or omissions on the part
of any person referred to in Section 7.2 or Section 7.7, occurring or alleged to
occur prior to the adoption of this Article VII or at any time while it remains
in force. By this Article VII, it is intended that the Corporation provide the
maximum indemnification allowed by law to directors, officers and employees of
the Corporation. If any portion of this Article VII is invalid under any
applicable statute or rule of law, it shall not affect the remainder of this
Article VII,

                                      -11-
<PAGE>
 
which shall remain valid and binding.


                                 ARTICLE VIII

                                 Miscellaneous
                                 -------------

          Section 8.1.  Fiscal Year.  The fiscal year of the Corporation shall
                        -----------                                           
be determined by the Board of Directors.

          Section 8.2.  Seal.  The Corporation may have a corporate seal which
                        ----                                                  
shall have the name of the Corporation inscribed thereon and shall be in such
form as may be approved from time to time by the Board of Directors.  The
corporate seal may be used by causing it or a facsimile thereof to be impressed
or affixed or in any other manner reproduced.

          Section 8.3.  Waiver of Notice of Meetings of Shareholders, Directors
                        -------------------------------------------------------
and Committees.  Whenever notice is required to be given by law or under any
- --------------                                                              
provision of the certificate of incorporation or these by-laws, a written waiver
thereof, signed by the person entitled to notice, whether before or after the
time stated therein, shall be deemed equivalent to notice.  Attendance of a
person at a meeting shall constitute a waiver of notice of such meeting, except
when the person attends a meeting for the express purpose of objecting, at the
beginning of the meeting, to the transaction of any business because the meeting
is not lawfully called or convened.  Neither the business to be transacted at,
nor the purpose of, any regular or special meeting of the shareholders,
directors, or members of a committee of directors need be specified in any
written waiver of notice unless so required by the certificate of incorporation
or these by-laws.

          Section 8.4.  Interested Directors; Quorum.  No contract or
                        ----------------------------                 
transaction between the Corporation and one or more of its directors or
officers, or between the Corporation and any other corporation, partnership,
association or other organization in which one or more of its directors or
officers are directors or officers, or have a financial interest, shall be void
or voidable solely for this reason, or solely because the director or officer is
present at or participates in the meeting of the Board of Directors or committee
thereof which authorizes the contract or transaction, or solely because his or
her or their votes are counted for such purpose, if:

          (a) the material facts as to his or her relationship or interest and
as to the contract or transaction are disclosed or are known to the Board or the
committee, and the Board or committee in good faith authorizes the contract or
transaction by the affirmative votes of a majority of the disinterested
directors, even though the disinterested directors be less than a quorum; or

          (b) the material facts as to his or her relationship or interest and
as to the contract or transaction are disclosed or are known to the shareholders
entitled to vote thereon, and the contract or transaction is specifically
approved in good faith by vote of the shareholders; or

          (c) the contract or transaction is fair as to the Corporation as of
the time it is authorized, approved or ratified, by the Board, a committee
thereof or the shareholders.

                                      -12-
<PAGE>
 
Common or interested directors may be counted in determining the presence of a
quorum at a meeting of the Board or of a committee which authorizes the contract
or transaction if so determined by a majority of the disinterested directors
present at such meeting.

          Section 8.5.  Form of Records.  Any records maintained by the
                        ---------------                                
Corporation in the regular course of its business, including its stock ledger,
books of account and minute books, may be kept on, or be in the form of
electronic or magnetic  media, photographs, microphotographs or any other
information storage device, provided that the records so kept can be converted
into clearly legible form within a reasonable time.  The Corporation shall so
convert any records so kept upon the request of any person entitled to inspect
the same.

          Section 8.6.  Amendment of By-Laws.  These by-laws may be amended or
                        --------------------                                  
repealed, and new by-laws adopted, by the Board of Directors, or by a majority
vote of those shareholders entitled to vote.

Date: 9/30/97                                    /s/ 
     -----------------------------               -----------------------------
                                                 Secretary

                                      -13-

<PAGE>
 
                                                                 EXHIBIT 8(b)(i)


                   SECOND AMENDMENT TO PARTICIPATION AGREEMENT


     THIS AGREEMENT is made by and among Security Life of Denver Insurance
Company, Van Eck Worldwide Insurance Trust (formerly Van Eck Investment Trust),
and Van Eck Associates Corporation (collectively, the "Parties").

     WHEREAS, the Parties executed a participation agreement dated August 31,
1994, (the "Participation Agreement") governing how shares of Fund's portfolios
are to be made available to certain variable life insurance and/or variable
annuity contracts (the "Contracts") offered by Insurance company through certain
separate accounts (the "Separate Accounts").

     WHEREAS, the Fund portfolios available to the Separate Accounts are listed
in Exhibit A of the Participation Agreement.

     WHEREAS, the Parties have agreed that it is in their interests to make
three additional Fund portfolios available to the separate accounts.

     NOW, THEREFORE, in consideration of their mutual promises, Life Company,
Fund and Adviser agree as follows:

     The Participation Agreement is hereby amended by substituting for the
     original Exhibit A an amended Exhibit A in the form attached hereto which
     adds the Worldwide Bond Fund, Worldwide Emerging Markets Fund, and
     Worldwide Real Estate Fund to the list of portfolios made available to the
     Separate Accounts.

     EXECUTED this ___ day of November, 1997.


                                             Van Eck Worldwide Insurance Trust

Attest:                                      By: 
       -----------------------------            ----------------------------- 
Name:                                        Name: 
     -------------------------------              ---------------------------
                                             Van Eck Associates Corporation

Attest:                                      By: 
       -----------------------------            ----------------------------- 
       
Name:                                        Name: 
     -------------------------------              --------------------------- 

                                             Security Life of Denver Insurance 
                                             Company

Attest:                                      By: 
       -----------------------------            ----------------------------- 
Name:  Anna M. Kautzman, Esq.                Name:  Carol D. Hard, Sr. Vice 
                                                    President
<PAGE>
 
                                    Exhibit A

FUND
- ----

         Worldwide Bond Fund
         Worldwide Emerging Markets Fund
         Worldwide Real Estate Fund
         Worldwide Balanced Fund
         Worldwide Hard Assets Fund (previously Gold and Natural Resources Fund)

<PAGE>
 
                                                                EXHIBIT 8.(d)(i)



                            PARTICIPATION AGREEMENT

                                  BY AND AMONG

                      AIM VARIABLE INSURANCE FUNDS, INC.,

                            LIFE INSURANCE COMPANY,
                            ON BEHALF OF ITSELF AND
                             ITS SEPARATE ACCOUNTS

                                      AND

             NAME OF UNDERWRITER OF VARIABLE CONTRACTS AND POLICIES
<PAGE>
 
TABLE OF CONTENTS
 
Description                                                                 Page
 
Section 1. Available Funds.....................................................2
       1.1   Availability......................................................2
       1.2   Addition, Deletion or Modification of Funds.......................2
       1.3   No Sales to the General Public....................................2
 
Section 2. Processing Transactions.............................................2
       2.1   Timely Pricing and Orders.........................................2
       2.2   Timely Payments...................................................3
       2.3   Applicable Price..................................................3
       2.4   Dividends and Distributions.......................................4
       2.5   Book Entry........................................................4
 
Section 3. Costs and Expenses..................................................4
       3.1   General...........................................................4
       3.2   Registration......................................................4
       3.3   Other (Non-Sales-Related)`........................................5
       3.4   Other (Sales-Related)`............................................5
       3.5   Parties to Cooperate..............................................5
 
Section 4. Legal Compliance....................................................5
       4.1   Tax Laws..........................................................5
       4.2   Insurance and Certain Other Laws..................................8
       4.3   Securities Laws...................................................8
       4.4   Notice of Certain Proceedings and Other Circumstances.............9
       4.5   Life Co. To Provide Documents; Information about AVIF............10
       4.6   AVIF To Provide Documents' Information about Life Co.............11
 
Section 5. Mixed and Shared Funding...........................................12
       5.1   General..........................................................12
       5.2   Disinterested Directors..........................................12
       5.3   Monitoring for Material Irreconcilable Conflicts.................13
       5.4   Conflict Remedies................................................15
       5.5   Notice to Life Co................................................15
       5.6   Information Requested by Board of Directors......................15
       5.7   Compliance with SEC Rules........................................15
       5.8   Other Requirements...............................................15

                                       i
<PAGE>
 
Description                                                                 Page
 
Section 6. Termination........................................................15
       6.1   Events of Termination............................................15
       6.2   Notice Requirement for Termination...............................16
       6.3   Funds to Remain Available........................................17
       6.4   Survival of Warranties and Indemnifications......................17
       6.5   Continuance of Agreement for Certain Purposes....................17
 
Section 7. Parties to Cooperate Respecting Termination........................17

Section 8. Assignment.........................................................18

Section 9. Notices............................................................18

Section 10. Voting Procedures.................................................19

Section 11. Foreign Tax Credits...............................................19

Section 12. Indemnification...................................................20
       12.1  Of AVIF by Life Co. and Underwriter..............................20
       12.2  Of Life Co. and Underwriter by AVIF..............................22
       12.2  Effect of Notice.................................................24
       12.3  Successors.......................................................24
 
Section 13. Applicable Law....................................................24

Section 14. Execution in Counterparts.........................................25

Section 15. Severability......................................................25

Section 16. Rights Cumulative.................................................25

Section 17. Headings..........................................................25

Section 18. Confidentiality...................................................25

Section 19. Trademarks and Fund Names.........................................26

Section 20. Parties to Cooperate..............................................27

                                      ii
<PAGE>
 
                            PARTICIPATION AGREEMENT


          THIS AGREEMENT, made and entered into as of the _____ day of
___________, 1996 ("Agreement"), by and among AIM Variable Insurance Funds,
Inc., a Maryland corporation ("AVIF'); ___________________ Life Insurance
Company, a [STATE] life insurance company ("LIFE COMPANY"), on behalf of itself
and each of its segregated asset accounts listed in Schedule A hereto, as the
parties hereto may amend from time to time (each, an "Account," and
collectively, the "Accounts"); and [NAME OF SEPARATE ACCOUNT UNDERWRITER], an
affiliate of LIFE COMPANY and the principal underwriter of the Contracts
(collectively, the "Parties").



                                WITNESSETH THAT:

          WHEREAS, AVIF is registered with the Securities and Exchange
Commission ("SEC") as  an open-end management investment company under the
Investment Company Act of 1940, as amended (the "1940 Act"); and

          WHEREAS, AVIF currently consists of nine separate series ("Series"),
shares ("Shares") of each of which are registered under the Securities Act of
1933, as amended (the " 1933 Act") and are currently sold to one or more
separate accounts of life insurance companies to fund benefits under variable
annuity contracts and variable life insurance contracts; and

          WHEREAS, AVIF will make Shares of each Series listed on Schedule A
hereto as the Parties hereto may amend from time to time (each a "Fund";
reference herein to "AVIF" includes reference to each Fund, to the extent the
context requires) available for purchase by the Accounts; and

          WHEREAS, LIFE COMPANY will be the issuer of certain variable annuity
contracts and variable life insurance contracts ("Contracts") as set forth on
Schedule A hereto, as the Parties hereto may amend from time to time, which
Contracts (hereinafter collectively, the "Contracts"), if required by applicable
law, will be registered under the 1933 Act; and

          WHEREAS, LIFE COMPANY will fund the Contracts through the Accounts,
each of which may be divided into two or more subaccounts ("Subaccounts";
reference herein to an "Account" includes reference to each Subaccount thereof
to the extent the context requires); and

          WHEREAS, LIFE COMPANY will serve as the depositor of the Accounts,
each of which is registered as a unit investment trust investment company under
the 1940 Act (or exempt therefrom), and the security interests deemed to be
issued by the Accounts under the Contracts will be registered as securities
under the 1933 Act (or exempt therefrom); and

                                       1
<PAGE>
 
          WHEREAS, to the extent permitted by applicable insurance laws and
regulations, LIFE COMPANY intends to purchase Shares in one or more of the Funds
on behalf of the Accounts to fund the Contracts; and

          WHEREAS, UNDERWRITER is a broker-dealer registered with the SEC under
the Securities Exchange Act of 1934 (111934 Act") and a member in good standing
of the National Association of Securities Dealers, Inc. ("NASD");

          NOW, THEREFORE, in consideration of the mutual benefits and promises
contained herein, the Parties hereto agree as follows:


                          Section 1. Available Funds
                          --------------------------

          1.1  Availability.
               -------------

          AVIF will make Shares of each Fund available to LIFE COMPANY for
purchase and redemption at net asset value and with no sales charges, subject to
the terms and conditions of this Agreement.  The Board of Directors of AVIF may
refuse to sell Shares of any Fund to any person, or suspend or terminate the
offering of Shares of any Fund if such action is required by law or by
regulatory authorities having jurisdiction or if, in the sole discretion of the
Directors acting in good faith and in light of their fiduciary duties under
federal and any applicable state laws, such action is deemed in the best
interests of the shareholders of such Fund.

          1.2  Addition, Deletion or Modification of Funds.
               --------------------------------------------

          The Parties hereto may agree, from time to time, to add other Funds to
provide additional funding media for the Contracts, or to delete, combine, or
modify existing Funds, by amending Schedule A hereto. Upon such amendment to
Schedule A, any applicable reference to a Fund, AVIF, or its Shares herein shall
include a reference to any such additional Fund.  Schedule A, as amended from
time to time, is incorporated herein by reference and is a part hereof.

          1.3  No Sales to the General Public.
               -------------------------------

          AVIF represents and warrants that no Shares of any Fund have been or
win be sold to the general public.

                                       2
<PAGE>
 
                       Section 2. Processing Transactions
                       ----------------------------------

          2.1  Timely Pricing and Orders.
               --------------------------

          (a)  AVIF or its designated agent will use its best efforts to provide
LIFE COMPANY with the net asset value per Share for each Fund by 5:30 p.m.
Central Time on each Business Day. As used herein, "Business Day" shall mean any
day on which (i) the New York Stock Exchange is open for regular trading, (ii)
AVIF calculates the Fund's net asset value, and (iii) LIFE COMPANY is open for
business.

          (b)  LIFE COMPANY will use the data provided by AVIF each Business Day
pursuant to paragraph (a) immediately above to the Account unit values and to
process transactions that receive that same Business Day's Account unit values.
LIFE COMPANY will perform such Account processing the same Business Day, and
will place corresponding orders to purchase or redeem Shares with AVIF by 9:00
a.m. Central Time the following Business Day; provided, however, that AVIF shall
provide additional time to LIFE COMPANY in the event that AVIF is unable to meet
the 5:30 p.m. time stated in paragraph (a) immediately above. Such additional
time shall be equal to the additional time that AVIF takes to make the net asset
values available to LIFE COMPANY.

          (c)  With respect to payment of the purchase price by LIFE COMPANY and
of redemption proceeds by AVIF, LIFE COMPANY and AVIF shall net purchase and
redemption orders with respect to each Fund and shall transmit one net payment
per Fund in accordance with Section 2.2, below.

          (d)  If AVIF provides materially incorrect Share net asset value
information (as determined under SEC guidelines), LIFE COMPANY shall be entitled
to an adjustment to the number of Shares purchased or redeemed to reflect the
correct net asset value per Share.  Any-material error in the calculation or
reporting of net asset value per Share, dividend or capital gain information
shall be reported promptly upon discovery to LIFE COMPANY.

          2.2  Timely Payments.
               --------------- 

          LIFE COMPANY will wire payment for net purchases to a custodial
account designated by AVIF by 1:00 p.m. Central Time on the same day as the
order for Shares is placed, to the extent practicable.  AVIF will wire payment
for net redemptions to an account designated by LIFE COMPANY by 1:00 p.m.
Central Time on the same day as the Order is placed, to the extent practicable,
but in any event within five (5) calendar days after the date the order is
placed in order to enable LIFE COMPANY to pay redemption proceeds within the
time specified in Section 22(e) of the 1940 Act or such shorter period of time
as may be required by law.

                                       3
<PAGE>
 
          2.3  Applicable Price.
               -----------------

          (a)  Share purchase payments and redemption orders that result from
purchase payments, premium payments, surrenders and other transactions under
Contracts (collectively, "Contract transactions") and that LIFE COMPANY receives
prior to the close of regular trading on the New York Stock Exchange on a
Business Day will be executed at the net asset values of the appropriate Funds
next computed after receipt by AVIF or its designated agent of the orders.  For
purposes of this Section 2.3(a), LIFE COMPANY shall be the designated agent of
AVIF for receipt of orders relating to Contract transactions on each Business
Day and receipt by such designated agent shall constitute receipt by AVIF;
provided that AVIF receives notice of such orders by 9:00 a.m. Central Time on
the next following Business Day or such later time as computed in accordance
with Section 2.1(b) hereof.

          (b)  All other Share purchases and redemptions by LIFE COMPANY will be
effected at the net asset values of the appropriate Funds next computed after
receipt by AVIF or its designated agent of the order therefor and such orders
will be irrevocable.

          2.4  Dividends and Distributions.
               --------------------------- 

          AVIF will furnish notice by wire or telephone (followed by written
confirmation) on or prior to the payment date to LIFE COMPANY of any income
dividends or capital gain distributions payable on the Shares of any Fund.  LIFE
COMPANY hereby elects to reinvest all dividends and capital gains distributions
in additional Shares of the corresponding Fund at the ex-dividend date net asset
values until LIFE COMPANY otherwise notifies AVIF in writing, it being agreed by
the Parties that the ex-dividend date and the payment date with respect to any
dividend or distribution will be the same Business Day.  LIFE COMPANY reserves
the right to revoke this election and to receive all such income dividends and
capital gain distributions in cash.

          2.5  Book Entry.
               ---------- 

          Issuance and transfer of AVIF Shares will be by book entry only. Stock
certificates will not be issued to LIFE COMPANY.  Shares ordered from AVIF will
be recorded in an appropriate title for LIFE COMPANY, on behalf of its Account.


                         Section 3. Costs and Expenses
                         -----------------------------

          3.1  General.
               --------

          Except as otherwise specifically provided herein, each Party will bear
 all expenses incident to its performance under this Agreement.

                                       4
<PAGE>
 
          3.2  Registration.
               -------------

          (a)  AVIF will bear the cost of its registering as a management
investment company under the 1940 Act and registering its Shares under the 1933
Act, and keeping such registrations current and  effective;  including,  without
limitation,  the  preparation  of  and  filing  with  the  SEC  of Forms N-SAR
and Rule 24f-2 Notices with respect to AVIF and its Shares and payment of all
applicable registration or filing fees with respect to any of the foregoing.

          (b)  LIFE COMPANY will bear the cost of registering, to the extent
required, each Account as a unit investment trust under the 1940 Act and
registering units of interest under the Contracts under the 1933 Act and keeping
such registrations current and effective; including, without limitation, the
preparation and filing with the SEC of Forms N-SAR and Rule 24f-2 Notices with
respect to each Account and its units of interest and payment of all applicable
registration or filing fees with respect to any of the foregoing.

          3.3  Other (Sales-Related)
               ---------------------

          (a)  AVIF will bear, or arrange for others to bear, the costs of
preparing, filing with the SEC and setting for printing AVIF's prospectus,
statement of additional information and any amendments or supplements thereto
(collectively, the "AVIF Prospectus"), periodic reports to shareholders, AVIF
proxy material and other shareholder communications.

          (b)  IDS Life of New York will bear the costs of preparing, filing
with the SEC and setting for printing each Account's prospectus, statement of
additional information and any amendments or supplements thereto (collectively,
the "Account Prospectus"), any periodic reports to Contract owners, annuitants,
insureds or participants (as appropriate) under the Contracts (collectively,
"Participants"), voting instruction solicitation material, and other Participant
communications.

          (c)  LIFE COMPANY will print in quantity and deliver to existing
Participants the documents described in Section 3.3(b) above and the prospectus
provided by AVIF in camera ready or computer diskette form.  AVIF will print the
AVIF statement of additional information, proxy materials relating to AVIF and
periodic reports of AVIF.

          3.4  Other (Sales-Related).
               ---------------------- 

          LIFE COMPANY will bear the expenses of distribution.  These expenses
would include by way of illustration, but are not limited to, the costs of
distributing to Participants the following documents, whether they relate to the
Account or AVIF: prospectuses, statements of additional information, proxy
materials and periodic reports.  These costs would also include the costs of
preparing, printing, and distributing sales literature and advertising relating
to the Funds, as well as filing such materials with, and obtaining approval
from, the SEC, NASD, any state insurance regulatory authority, and any other
appropriate regulatory authority, to the extent required.

                                       5
<PAGE>
 
          3.5  Parties To Cooperate.
               ---------------------

          Each Party agrees to cooperate with the others, as applicable, in
arranging to print, mail and/or deliver, in a timely manner, combined or
coordinated prospectuses or other materials of AVIF and the Accounts.


                          Section 4. Legal Compliance
                          ---------------------------

          4.1  Tax Laws.
               ---------

          (a)  AVIF represents and warrants that each Fund is currently
qualified as a regulated investment company ("RIC") under Subchapter M of the
Internal Revenue Code of 1986, as amended (the "Code"), and represents that it
will use its best efforts to qualify and to maintain qualification of each Fund
as a RIC. AVIF will notify LIFE COMPANY immediately upon having a reasonable
basis for believing that a Fund has ceased to so qualify or that it might not so
qualify in the future.

          (b)  AVIF represents that it will use its best efforts to comply and
to maintain each Fund compliance with the diversification requirements set forth
in Section 817(h) of the Code and Section 1.817-5(b) of the regulations under
the Code. AVIF will notify LIFE COMPANY immediately upon having a reasonable
basis for believing that a Fund has ceased to so comply or that a Fund might not
so comply in the future. In the event of a breach of this Section 4.1(b) by
AVIF, it will take all reasonable to adequately diversify the Fund so as to
achieve compliance within the grace period afforded by Section 1.817-5 of the
regulations under the Code.

          (c)  LIFE COMPANY agrees that if the Internal Revenue Service ("IRS")
asserts in writing in connection with any governmental audit or review of LIFE
COMPANY or, to LIFE  COMPANY's knowledge, of any Participant, that any Fund has
failed to comply with the diversification requirements of Section 817(h) of the
Code or LIFE COMPANY otherwise becomes aware of any facts that could give rise
to any claim against AVIF or its affiliates as a result of such a failure or
alleged failure:

               (i)     LIFE COMPANY shall promptly notify AVIF of such assertion
                       or potential claim (subject to the Confidentiality
                       provisions of Section 18 as to any Participant);

               (ii)    LIFE COMPANY shall consult with AVIF as to how to
                       minimize any liability that may arise as a result of such
                       failure or alleged failure;

                                       6
<PAGE>
 
(iii)  LIFE COMPANY shall use its best efforts to minimize any liability of AVIF
       or its affiliates resulting - from such failure, including, without
       limitation, demonstrating, pursuant to Treasury Regulations Section 
       1.817-5(a)(2), to the Commissioner of the IRS that such failure was
       inadvertent;

(iv)   LIFE COMPANY shall permit AVIF, its affiliates and their legal and
       accounting advisors to participate in any conferences, settlement
       discussions or other administrative or judicial proceeding or contests
       (including judicial appeals thereof) with the IRS, any Participant or any
       other claimant regarding any claims that could give rise to liability to
       AVIF or its affiliates as a result of such a failure or alleged failure;
       provided, however, that LIFE COMPANY will retain control of the conduct
       of such conferences discussions, proceedings, contests or appeals;

(v)    any written materials to be submitted by LIFE COMPANY to the IRS, any
       Participant or any other claimant in connection with any of the foregoing
       Proceedings or contests (including, without limitation, any such
       materials to be submitted to the IRS pursuant to Treasury Regulations
       Section 1.817-5(a)(2)), (a) shall be provided by LIFE COMPANY to AVIF
       (together with any supporting information or analysis); subject to the
       confidentiality provisions of Section 18, at least ten (10) business days
       or such shorter period to which the Parties hereto agree prior to the day
       on which such proposed materials are to be submitted, and (b) shall not
       be submitted by LIFE COMPANY to any such person without the express
       written consent of AVIF which shall not be unreasonably withheld;

(vi)   LIFE COMPANY shall provide AVIF or its affiliates and their accounting
       and legal advisors with such cooperation as AVIF shall reasonably request
       (including, without limitation, by permitting AVIF, and its accounting
       and legal advisors to review the relevant books and records of LIFE
       COMPANY) in order to facilitate review by AVIF or its advisors of any
       written submissions provided to it pursuant to the preceding clause or
       its assessment of the validity or amount of any claim against its arising
       from such a failure or alleged failure;

(vii)  LIFE COMPANY shall not with respect to any claim of the IRS or any
       Participant that would give rise to a claim against AVIF or its
       affiliates (a) compromise or settle any claim, (b) accept any adjustment
       on audit, or (c) forego any allowable administrative or judicial appeals,
       without the express written consent of AVIF or its affiliates, which
       shall not be unreasonably withheld, provided that LIFE COMPANY shall not
       be required, after exhausting all administrative penalties, to appeal any
       adverse judicial decision unless AVIF or its affiliates shall have
       provided an opinion of independent

                                       7
<PAGE>
 
                        counsel to the effect that a reasonable basis exists for
                        taking such appeal; and provided further that the costs
                        of any such appeal shall be borne equally by the Parties
                        hereto; and

               (viii)   AVIF and its affiliates shall have no liability as a
                        result of such failure or alleged failure if LIFE
                        COMPANY fails to comply with any of the foregoing
                        clauses (i) through (vii), and such failure could be
                        shown to have materially contributed to the liability.

          Should AVIF or any of its affiliates refuse to give its written
consent to any compromise or settlement of any claim or liability hereunder,
LIFE COMPANY may, in its discretion, authorize AVIF or its affiliates to act in
the name of LIFE COMPANY in, and to control the conduct of, such conferences,
discussions, proceedings, contests or appeals and all administrative or judicial
appeals thereof, and in that event AVIF or its affiliates shall bear the fees
and expenses associated with the conduct of the proceedings that it is so
authorized to control; provided, that in no event shall LIFE COMPANY have any
liability resulting from AVIF's refusal to accept the proposed settlement or
compromise with respect to any failure caused by AVIF. As used in this
Agreement, the term "affiliates" shall have the same meaning as "affiliated
person" as defined in Section 2(a)(3) of the 1940 Act.

          (d)  LIFE COMPANY represents and warrants that the Contracts currently
are and will be treated as annuity contracts or life insurance contracts under
applicable provisions of the Code and that it will use its best efforts to
maintain such treatment; LIFE COMPANY will notify AVIF immediately upon having a
reasonable basis for believing that any of the Contracts have ceased to be so
treated or that they might not be so treated in the future.

          (e)  LIFE COMPANY represents and warrants that each Account is a
"segregated asset account" and that interests in each Account are offered
exclusively through the purchase of or transfer into a "variable contact,"
within the meaning of such terms under Section 817 of the Code and the
regulations thereunder. LIFE COMPANY will use its best efforts to continue to
meet such definitional requirements, and it will notify AVIF immediately upon
having a reasonable basis for believing that such requirements have ceased to be
met or that they might not be met in the future.

          4.2  Insurance and Certain Other Laws.
               -------------------------------- 

        (a)  AVIF will use its best efforts to comply with any applicable state
insurance laws or regulations, to the extent specifically requested in writing
by LIFE COMPANY, including,: the furnishing of information not otherwise
available to LIFE COMPANY which is required by state insurance law to enable
LIFE COMPANY to obtain the authority needed to issue the Contracts in any
applicable state.

        (b)  LIFE COMPANY represents and warrants that (i) it is an insurance
company duly organized, validly existing and in good standing under the laws of
the State of New York and has full corporate power, authority and legal right to
execute, deliver and perform its duties and comply with its obligations
under this Agreement, (ii) it has legally and validly established and maintains
each Account as a segregated asset 

                                       8
<PAGE>
 
account under Section 4240 of the New York Insurance Law and the regulations
thereunder, and (iii) the Contracts comply in all material respects with all
other applicable federal and state laws and regulations.

        (c)  AVIF represents and warrants that it is a corporation duly
organized; validly existing, and in good standing under the laws of the State of
Maryland and has full power, authority, and legal right to execute, deliver and
perform its duties and comply with its obligations under this Agreement.

          4.3  Securities Laws.
               --------------- 

          (a)  LIFE COMPANY represents and warrants that (i) interests in each
Account pursuant to the Contracts will be registered under the 1933 Act to the
extent required by the 1933 Act, (ii) the Contracts will be duly authorized for
issuance and sold in compliance with all applicable federal and state laws,
including, without limitation, the 1933 Act, the 1934 Act, the 1940 Act and New
York law, (iii) each Account is and will remain registered under the 1940 Act,
to the extent required by the 1940 Act, (iv) each Account does and will comply,
in all material respects with the requirements of the 1940 Act and the rules
thereunder, to the extent required, (v) each Account's 1933 Act registration
statement relating to the Contracts, together with any amendments thereto, will
at all times comply in all material respects with the requirements of the 1933
Act and the rules thereunder, (vi) LIFE COMPANY will amend the registration
statement for its Contracts under the 1933 Act and for its Accounts under the
1940 Act from time to time as required in order to effect the continuous
offering of its Contracts or as may otherwise be required by applicable law, and
(vii) each Account Prospectus will at all times comply in all material respects
with the requirements of the 1933 Act and the rules thereunder.

          (b)  AVIF represents and warrants that (i) Shares sold pursuant to
this Agreement will be registered under the 1933 Act to the extent required by
the 1933 Act and duly authorized for issuance and sold in compliance with
Maryland law, (ii) AVIF is and will remain registered under the 1940 Act to the
extent required by the 1940 Act, (iii) AVIF will amend the registration
statement for its Shares under the 1933 Act and itself under the 1940 Act from
time to time as required in order to effect the continuous offering of its
Shares, (iv) AVIF does and will comply in all material respects with the
requirements of the 1940 Act and the rules thereunder, (v) AVIF's 1933 Act
registration statement, together with any amendments thereto, will at all times
comply, in all material respects with the requirements of the 1933 Act and rules
thereunder, and (vi) AVIF"S Prospectus will at all times comply in all material
respects with the requirements of the 1933 Act and the rules thereunder.

          (c)  AVIF will at its expense register and qualify its Shares for sale
in accordance with the laws of any state or other jurisdiction if and to the
extent reasonably deemed advisable by AVIF.

          (d)  AVIF currently does not intend to make any payments to
distribution expenses pursuant to Rule 12b-1 under the 1940 Act or otherwise,
although it reserves the right to make such payments in the future. To the
extent that it decides to finance distribution expenses pursuant to Rule 12b-1,
AVIF undertakes to have its 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.

                                       9
<PAGE>
 
          (e)  AVIF represents and warrants that all of its trustees, officers,
employees, investment advisers, and other individuals/entities having access to
the funds and/or securities of the Fund are and 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 bond includes coverage for larceny and embezzlement
and is issued by a reputable bonding company.

          4.4  Notice of Certain Proceedings and Other Circumstances.
               ------------------------------------------------------

          (a)  AVIF will immediately notify LIFE COMPANY of (i) the issuance by
any court or regulatory body of any stop order, cease and desist order, or other
similar order with respect to AVIF's registration statement under the 1933 Act
or AVIF Prospectus, (fl) any request by the SEC for any amendment to such
registration statement or AVIF Prospectus that may affect the offering of Shares
of AVIF, (iii) the initiation of any proceedings for that purpose or for any
other purpose relating to the registration or offering of AVIF's Shares, or (iv)
any other action or circumstances that may prevent the lawful offer or sale of
Shares of any Fund in any state or jurisdiction, including, without limitation,
any circumstances in which (a) such Shares are not registered and, in all
material respects, issued and sold in accordance with applicable state and
federal law, or (b) such law precludes the use of such Shares as an underlying
investment medium of the Contracts issued or to be issued by LIFE COMPANY. AVIF
will make every reasonable effort to prevent the issuance, with respect to any
Fund, of any such stop order, cease and desist order or similar order and, if
any such order is issued, to obtain the lifting thereof at the earliest possible
time.

          (b)  LIFE COMPANY will immediately notify AVIF of (i) the issuance by
any court or regulatory body of any stop order, cease and desist order, or other
similar order with respect to each Account's registration statement under the
1933 Act relating to the Contracts or each Account Prospectus, (ii) any request
by the SEC for any amendment to such registration statement or Account
Prospectus that may affect the offering of Shares of AVIF, (iii) the initiation
of any proceedings for that purpose or for any other purpose relating to the
registration or offering of each Account's interests pursuant to the Contracts,
or (iv) any other action or circumstances that may prevent the lawful offer or
sale of said interests in any state or jurisdiction, including, without Stations
any circumstances in which said interests are not registered and, in all
material respects, issued and sold in accordance with applicable state and
federal law. LIFE COMPANY will make every reasonable effort to prevent the
issuance-of any such stop order, cease and desist order or similar order and, if
any such order is issued, to obtain the lifting thereof at the earliest possible
time.

          4.5  LIFE COMPANY To Provide Documents; Information About AVIF.
               --------------------------------------------------------- 

          (a)  LIFE COMPANY will provide to AVIF or its designated agent at
least one (1) complete copy of all SEC registration statements, Account
Prospectuses, reports, any preliminary and final voting instruction solicitation
material, applications for exemptions, requests for no-action letters, and all
amendments to any of the above, that relate to each Account or the Contracts,
contemporaneously with the filing of such document with the SEC or other
regulatory authorities.

          (b)  LIFE COMPANY will provide to AVIF or its designated agent at
least one (1) complete copy of each piece of sales literature or other
promotional material in which AVIF or any of its affiliates is named, at least
five (5) Business Days prior to its use or such shorter period as the

                                      10
<PAGE>
 
Parties hereto may, from time to time, agree upon. No such material shall be
used if AVIF or its designated agent objects to such use within five (5)
Business Days after receipt of such material or such shorter period as the
Parties hereto may, from time to time, agree upon. AVIF hereby designates AIM as
the entity to receive such sales literature, until such time as AVIF appoints
another designated agent by giving notice to LIFE COMPANY in the manner required
by Section 9 hereof.

          (c)  Neither LIFE COMPANY nor any of its affiliates, will give any
information or make any representations or statements on behalf of or concerning
AVIF or its affiliates in connection with the sale of the Contracts other than
(i) the information or representations contained in the registration statement,
including the AVIF Prospectus contained therein, relating to Shares, as such
registration statement and AVIF Prospectus may be amended from time to time; or
(ii) in reports or proxy materials for AVIF; or (iii) in published reports for
AVIF that are in the public domain and approved by AVIF for distribution; or
(iv) in sales literature or other promotional material approved by AVIF, except
with the express written permission of AVIF.

          (d)  LIFE COMPANY shall adopt and implement procedures reasonably
designed to ensure that information concerning AVIF and its affiliates that is
intended for use only by brokers or agents selling the Contracts (i.e.,
information that is not intended for distribution to Participants) ("broker only
materials") is so used, and neither AVIF nor any of its affiliates shall be
liable for any losses, damages or expenses relating to the improper use of such
broker only materials.

          (e)  For the purposes of this Section 4.5, the phrase "sales
literature or other promotional material" includes, but is not limited to,
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 billboards, motion pictures, or other public media,
(e.g., on-line networks such as the Internet or other electronic messages),
sales literature (i.e., any written communication distributed or made generally
available to customers or the public, including brochures, circulars, research
reports, market letters, form letters, seminar texts, reprints or excerpts of
any other advertisement, sales literature, or published article), educational or
materials or other communications distributed or made generally available to
some or all agents or employees, registration statements, prospects statements
of additional information, shareholder reports, and proxy materials and any
other material constituting sales literature or advertising under the NASD
rules, the 1933 Act or the 1940 Act.

          4.6  AVIF To Provide Documents; Information About LIFE COMPANY,
               ----------------------------------------------------------

          (a)  AVIF will provide to LIFE COMPANY at least one (1) complete copy
of all SEC registration statements, AVIF Prospectuses, reports, any preliminary
and final proxy material, applications for exemptions, requests for no-action
letters, and all amendments to any of the above, that relate to AVIF or the
Shares of a Fund, contemporaneously with the filing of such document with the
SEC or other regulatory authorities.

          (b)  AVIF will provide to LIFE COMPANY camera ready or computer
diskette copies of all AVIF prospectuses and printed copies, in an amount
specified by LIFE COMPANY, of AVIF statements of additional information, proxy
materials, periodic reports to shareholders and other materials required by law
to be sent to Participants who have allocated any Contract value to a Fund. AVIF
will provide such copies to LIFE COMPANY in a timely manner so as to enable LIFE

                                      11
<PAGE>
 
COMPANY, as the case may be, to print and distribute such materials within the
time required by law to be furnished to Participants.

          (c)  AVIF will provide to LIFE COMPANY or its designated agent at
least one (1) complete copy of each piece of sales literature or other
promotional material in which LIFE COMPANY, or any of its respective affiliates
is named, or that refers to the Contracts, at least five (5) Business Days prior
to its use or such shorter period as the Parties hereto may, from time to time,
agree upon. No such material shall be used if LIFE COMPANY or its designated
agent objects to such use within five (5) Business Days after receipt of such
material or such shorter period as the Parties hereto may, from time to time,
agree upon. LIFE COMPANY shall receive all such sales literature until such time
as it appoints a designated agent by giving notice to AVIF in the manner
required by Section 9 hereof.

          (d)  Neither AVIF nor any of its affiliates will give any information
or make any representations or statements on behalf of or concerning LIFE
COMPANY, each Account, or the Contracts other than (i) the information or
representations contained in the registration statement, including each Account
Prospectus contained therein, relating to the Contracts, as such registration
statement and Account Prospectus may be amended from time to time; or (ii) in
published reports for the Account or the Contracts that are in the public domain
and approved by LIFE COMPANY for distribution; or (iii) in sales literature or
other promotional material approved by LIFE COMPANY or its affiliates, except
with the express written permission of LIFE COMPANY.

          (e)  AVIF shall cause its principal underwriter to adopt and implement
procedures reasonably designed to ensure that information concerning LIFE
COMPANY, and its respective affiliates that is intended for use only by brokers
or agents selling the Contracts (i. e., information that is not intended for
distribution to Participants) ("broker only materials") is so used, and neither
LIFE COMPANY, nor any of its respective affiliates shall be liable for any
losses, damages or expenses relating to the improper use of such broker only
materials.

          (f)  For purposes of this Section 4.6, the phrase "sales literature or
other promotional material" includes, but is not limited to, 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 billboards, motion pictures, or other public media, (e.g., on-
line networks such as the Internet or other electronic messages), sales
literature (i.e., any written communication distributed or made generally
available to customers or the public, including brochures, circulars, research
reports, market letters, form letters, seminar texts, reprints or excerpts of
any other advertisement, sales literature, or published article), educational or
training materials or other communications distributed or made generally
available to some or all agents or employees, registration statements,
prospectuses, statements of additional information, shareholder reports, and
proxy materials and any other material constituting sales literature or
advertising under the NASD rules, the 1933 Act or the 1940 Act.

                                      12
<PAGE>
 
                      Section 5. Mixed and Shared Funding
                      -----------------------------------

          5.1  General.
               ------- 

          The SEC has granted an order to AVIF exempting it from certain
provisions of the 1940 Act and rules thereunder so that AVIF may be available
for investment by certain other entities, including, without limitation,
separate accounts funding variable annuity contracts or variable life insurance
contracts, separate accounts of insurance companies unaffiliated with LIFE
COMPANY, and trustees of qualified pension and retirement plans (collectively,
"Mixed and Shared Funding"). The Parties recognize that the SEC has imposed
terms and conditions for such orders that are substantially identical to many of
the provisions of this Section 5. Sections 5.2 through 5.8 below shall apply
pursuant to such an exemptive order granted to AVIF. AVIF hereby notifies LIFE
COMPANY that, in the event that AVIF implements Mixed and Shared Funding, it may
be appropriate to include in the prospectus pursuant to which a Contract is
offered disclosure regarding the potential risks of Mixed and Shared Funding.

          5.2  Disinterested Directors.
               ------------------------

          AVIF agrees that its Board of Directors shall at all times consist of
directors a majority of whom (the "Disinterested Directors") are not interested
persons of AVIF within the meaning of Section 2(a)(19) of the 1940 Act and the
Rules thereunder and as modified by any applicable orders of the SEC, except
that if this condition is not met by reason of the death, disqualification, or
bona fide resignation of any director, then the operation of this condition
shall be suspended (a) for a period of forty-five (45) days if the vacancy or
vacancies may be filed by the Board; (b) for a period of sixty (60) days if a
vote of shareholders is required to fill the vacancy or vacancies; or (c) for
such longer period as the SEC may prescribe by order upon application.

          5.3  Monitoring for Material Irreconcilable Conflicts.
               -------------------------------------------------

          AVIF agrees that its Board of Directors will monitor for the existence
of any material irreconcilable conflict between the interests of the
Participants in all separate accounts of life insurance companies utilizing AVIF
("Participating Insurance Companies"), including each Account, and participants
in all qualified retirement and pension plans investing in AVIF ("Participating
Plans"). LIFE COMPANY agrees to inform the Board of Directors of AVIF of the
existence of or any potential for any such material irreconcilable conflict of
which it is aware. The concept of a "material irreconcilable conflict" is not
defined by the 1940 Act or the rules thereunder, but the Parties recognize that
such a conflict may arise for a variety of reasons, including, without
limitation:

          (a)  an action by any state insurance or other regulatory authority;

          (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;

                                      13
<PAGE>
 
          (d)  the manner in which the investments of any Fund are being
managed;

          (e)  a difference in voting instructions given by variable annuity
contract and variable life insurance contract Participants or by Participants of
different Participating Insurance Companies;

          (f)  a decision by a Participating Insurance Company to disregard the
voting instructions of Participants; or

          (g)  a decision by a Participating Plan to disregard the voting
instructions of Plan participants.

          Consistent with the SEC's requirements in connection with exemptive
orders of the type referred to in Section 5.1 hereof, LIFE COMPANY will assist
the Board of Directors in carrying out its responsibilities by providing the
Board of Directors with all information reasonably necessary for the Board of
Directors to consider any issue raised, including information as to a decision
by LIFE COMPANY to disregard voting instructions of Participants.

          5.4  Conflict Remedies.
               ------------------

          (a)  It is agreed that if it is determined by a majority of the
members of the Board of Directors or a majority of the Disinterested Directors
that a material irreconcilable conflict exists, LIFE COMPANY will, if it is a
Participating Insurance Company for which a material irreconcilable conflict is
relevant, at its own expense and to the extent reasonably practicable (as
determined by a majority of the Disinterested Directors), take whatever steps
are necessary to remedy or eliminate the material irreconcilable conflict, which
steps may include, but are not limited to:

          (i)  withdrawing the assets allocable to some or all of the Accounts
               from AVIF or any Fund and reinvesting such assets in a different
               investment medium, including another Fund of AVIF, or submitting
               the question whether such segregation should be implemented to a
               vote of all affected Participants and, as appropriate,
               segregating the assets of any particular group (e.g., annuity
               Participants, life insurance Participants or all Participants)
               that votes in favor of such segregation, or offering to the
               affected Participants the option of making such a change; and

          (ii) establishing a new registered investment company of the type
               defined as a to "management company" in Section 4(3) of the 1940
               Act or a new separate amount that is operated as a management
               company.

          (b)  If the material irreconcilable conflict arises because of LIFE
COMPANY's decision to disregard Participant voting instructions and that
decision represents a minority position or would preclude a majority vote, LIFE
COMPANY may be required, at AVIF's election, to withdraw each Account's
investment in AVIF or any Fund. No charge or penalty will be imposed as a result
of such withdrawal. Any such withdrawal must take place within six (6) months
after AVIF gives notice to LIFE COMPANY that this provision is being
implemented, and until such withdrawal AVIF shall continue to accept and
implement orders by LIFE COMPANY for the purchase and redemption of Shares of
AVIF.

                                      14
<PAGE>
 
          (c)  If a material irreconcilable conflict arises because a particular
state insurance regulator's decision applicable to LIFE COMPANY conflicts with
the majority of other state regulators, then LIFE COMPANY will withdraw each
Account's investment in AVIF within six (6) months after AVIF's Board of
Directors informs LIFE COMPANY that it has determined that such decision has
created a material irreconcilable conflict, and until such withdrawal AVIF shall
continue to accept and implement orders by LIFE COMPANY for the purchase and
redemption of Shares of AVIF. No charge or penalty will be imposed as a result
of such withdrawal.

          (d)  LIFE COMPANY agrees that any remedial action taken by it in
resolving any material irreconcilable conflict will be carried out at its
expense and with a view only to the interests of Participants.

          (e)  For purposes hereof, a majority of the Disinterested Directors
will determine whether or not any proposed action adequately remedies any
material irreconcilable conflict. In no event, however, will AVIF or any of its
affiliates be required to establish a new funding medium for any Contracts. LIFE
COMPANY will not be required by the terms hereof to establish a new funding
medium for any Contracts if an offer to do so has been declined by vote of a
majority of Participants materially adversely affected by the material
irreconcilable conflict.

          5.5  Notice to LIFE COMPANY
               ----------------------

          AVIF will promptly make known in writing to LIFE COMPANY the Board of
Directors of the existence of a material irreconcilable conflict, a description
of the facts that give rise to such conflict and the implications of such
conflict.

          5.6  Information Requested by Board of Directors.
               --------------------------------------------

          LIFE COMPANY and AVIF (or its investment adviser) will at least
annually submit to the Board of Directors of AVIF such reports, materials or
data as the Board of Directors may reasonably request so that the Board of
Directors may fully carry out the obligations imposed upon it by the provisions
hereof or any exemptive order granted by the SEC to permit Mixed and Shared
Funding, and said reports, materials and data will be submitted at any
reasonable time deemed appropriate by the Board of Directors. All reports
received by the Board of Directors of potential or existing conflicts, and all
Board of Directors actions with regard to determining the existence of a
conflict, notifying Participating Insurance Companies and Participating Plans of
a conflict, and determining whether any proposed action adequately remedies a
conflict, will be properly recorded in the minutes of the Board of Directors or
other appropriate records, and such minutes or other records will be made
available to the SEC upon request.

          5.7  Compliance with SEC Rules.
               ------------------------- 

          If, at any time during which AVIF is serving as an investment medium
for variable life insurance Contracts, 1940 Act Rules 6e-3(T) or, if applicable,
6e-2 are amended or Rule 6e-3 is adopted to provide exemptive relief with
respect to Mixed and Shared Funding, AVIF agrees that it will comply with the
terms and conditions thereof and that the terms of this Section 5 shall be
deemed modified if and only to the extent required in order also to comply with
the terms and conditions of such exemptive relief that is afforded by any of
said rules that are applicable.

                                      15
<PAGE>
 
          5.8  Other Requirements.
               -------------------

          AVIF will require that each Participating Insurance Company and
Participating Plan enter into an agreement with AVIF that contains in substance
the same provisions as are set forth in Sections 4.1(b), 4.1 (d), 4.3(a),
4.4(b), 4.5 (a), 5, and 10 of this Agreement.



                            Section 6. Termination
                            ----------------------

          6.1  Events of Termination.
               ----------------------

          Subject to Section 6.4 below, this Agreement will terminate as to a
Fund:

          (a)  at the option of any party, with or without cause with respect to
the Fund, upon six (6) months advance written notice to the other parties, or,
if later, upon receipt of any required exemptive relief from the SEC, unless
otherwise agreed to in writing by the parties; or

          (b)  at the option of AVIF upon institution of formal proceedings
against LIFE COMPANY or its affiliates by the NASD, the SEC, any state insurance
regulator or any other regulatory body regarding LIFE COMPANY's obligations
under this Agreement or related to the sale of the Contracts, the operation of
each Account, or the purchase of Shares, if, in each case, AVIF reasons
determines that such proceedings, or the facts on which such proceedings would
be based, have a material likelihood of imposing material adverse consequences
on the Fund with respect to which the Agreement is to be determinated; or

          (c)  at the option of LIFE COMPANY upon institution of formal
proceedings against AVIF, its principal underwriter, or its investment adviser
by the NASD, the SEC, or any state insurance regulator or any other regulatory
body regarding AVIF's obligations under this Agreement or related to the
operation or management of AVIF or the purchase of AVIF Shares, if, in each
case, LIFE COMPANY reasonably determines that such proceedings, or the facts on
which such proceedings would be based, have a material likelihood of imposing
material adverse consequences on LIFE COMPANY, or the Subaccount corresponding
to the Fund with respect to which the Agreement is to be terminated; or

          (d)  at the option of any Party in the event that (i) the Fund's
Shares are not registered and, in all material respects, issued and sold in
accordance with any applicable federal or state law, or (ii) such law precludes
the use of such Shares as an underlying investment medium of the Contracts
issued or to be issued by LIFE COMPANY; or

          (e)  upon termination of the corresponding Subaccount's investment in
the Fund pursuant to Section 5 hereof; or

          (f)  at the option of LIFE COMPANY if the Fund ceases to qualify as a
RIC under Subchapter M of the Code or under successor or similar provisions, or
if LIFE COMPANY reasonably believes that the Fund may fail to so qualify; or

                                      16
<PAGE>
 
          (g)  at the option of LIFE COMPANY if the Fund fails to comply with
Section 817(h) of the Code or with successor or similar provisions, or if LIFE
COMPANY reasonably believes that the Fund may fail to so comply; or

          (h)  at the option of AVIF if the Contracts issued by LIFE COMPANY
cease to qualify as annuity contracts or life insurance contracts under the Code
(other than by reason of the Fund's noncompliance with Section 817(h) or
Subchapter M of the Code) or if interests in an Account under the Contracts are
not registered, where required, and, in all material respects, are not issued or
sold in accordance with any applicable federal or state law; or

          (i)  upon another Party's material breach of any provision of this
Agreement.

          6.2  Notice Requirement for Termination.
               -----------------------------------

          No termination of this Agreement will be effective unless and until
the Party terminating this Agreement gives prior written notice to the other
Party to this Agreement of its intent to terminate, and such notice shall set
forth the basis for such termination. Furthermore:

          (a)  in the event that any termination is based upon the provisions of
Sections 6. 1 (a) or 6.1 (e) hereof, such prior written notice shall be given at
least six (6) months in advance of the effective date of termination unless a
shorter time is agreed to by the Parties hereto;

          (b)  in the event that any termination is based upon the provisions of
Sections 6. 1 (b) or 6. 1 (c) hereof, such prior written notice shall be given
at least ninety (90) days in advance of the effective date of termination unless
a shorter time is agreed to by the Parties hereto; and

          (c)  in the event that any termination is based upon the provisions of
Sections 6. 1 (d), 6.1 (f), 6. 1 (g), 6. 1 (h) or 6. 1 (i) hereof, such prior
written notice shall be given as soon as possible within twenty-four (24) hours
after the terminating Party learns of the event causing termination to be
required.

          6.3  Funds To Remain Available.
               --------------------------

          Notwithstanding any termination of this Agreement, AVIF will, at the
option of LIFE COMPANY, continue to make available additional shares of the Fund
pursuant to the terms and conditions of this Agreement, for all Contracts in
effect on the effective date of termination of this Agreement (hereinafter
referred to as "Existing Contracts."). Specifically, without limitation, the
owners of the Existing Contracts will be permitted to reallocate investments in
the Fund (as in effect on such date), redeem investments in the Fund and/or
invest in the Fund upon the making of additional purchase payments under the
Existing Contracts. The parties agree that this Section 6.3 will not apply to
any terminations under Section 5 and the effect of such terminations will be
governed by Section 5 of this Agreement.

                                      17
<PAGE>
 
          6.4  Survival of Warranties and Indemnifications.
               --------------------------------------------

          All warranties and indemnifications will survive the termination of
this Agreement.

          6.5  Continuance of Agreement for Certain Purposes.
               ----------------------------------------------

     If any Party terminates this Agreement with respect to any Fund pursuant to
Sections 6. 1 (b), 6. 1 (c), 6. 1 (d), 6. 1 (f), 6. 1 (g), 6. 1 (h) or 6. 1 (i)
hereof, Agreement shall nevertheless continue in effect as to any Shares of that
Fund that are outstanding as of the date of such termination (the "Initial
Termination Date"). This continuation shall extend to the earlier of the date as
of which an Account owns no Shares of the affected Fund or a date (the "Final
Termination Date") six (6) months following the Initial Termination Date, except
that LIFE COMPANY may, by written notice shorten said six (6) month period in
the case of a termination pursuant to Sections 6. 1 (d), 6. 1 (f), 6. 1 (g), 6.1
(h) or 6. 1 (i).


             Section 7. Parties To Cooperate Respecting Termination
             ------------------------------------------------------

          The Parties hereto agree to cooperate and give reasonable assistance
to one another in taking all necessary and appropriate steps for the purpose of
ensuring that an Account owns no Shares of a Fund after the Final Termination
Date with respect thereto, or, in the case of a termination pursuant to Section
6.1(a), the termination date specified in the notice of termination. Such steps
may include combining the affected Account with another Account, substituting
other mutual fund shares for those of the affected Fund, or otherwise
terminating participation by the Contracts in such Fund.


                             Section 8. Assignment
                             ---------------------

          This Agreement may not be assigned by any Party, except with the
written consent of each other Party.


                              Section 9. Notices
                              ------------------

          Notices and communications required or permitted by Section 9 hereof
will be given by means mutually acceptable to the Parties concerned. Each other
notice or communication required or permitted by this Agreement will be given to
the following persons at the following addresses and facsimile numbers, or such
other persons, addresses or facsimile numbers as the Party receiving such
notices or communications may subsequently direct in writing:

               UNDERWRITER
               LIFE COMPANY
               Street Address
               City, State Zip Code
               Facsimile:

                                      18
<PAGE>
 
               Attn.: [NAME OF PERSON]

               AIM Variable Insurance Funds, Inc.
               11 Greenway Plaza, Suite 1919
               Houston, TX 77046
               Facsimile:  713-993-9185

               Attn.: Nancy L. Martin, Esquire


                         Section 10.  Voting Procedures
                         ------------------------------

          Subject to the cost allocation procedures set forth in Section 3
hereof, LIFE COMPANY will distribute all proxy material furnished by AVIF to
Participants to whom pass-through voting privileges are required to be extended
and will solicit voting instructions from Participants. LIFE COMPANY will vote
Shares in accordance with timely instructions received from Participants. LIFE
COMPANY will vote Shares that are (a) not attributable to Participants to whom
pass-through voting privileges are extended, or (b) attributable to
Participants, but for which no timely instructions have been received, in the
same proportion as Shares for which said instructions have been received from
Participants, so long as and to the extent that the SEC continues to interpret
the 1940 Act to require pass-through voting privileges for Participants. Neither
LIFE COMPANY nor any of its affiliates will in any way recommend action in
connection with or oppose or interfere with the solicitation of proxies for the
Shares held for such Participants. LIFE COMPANY reserves the right to vote
shares held in any Account in its own right, to the extent permitted by law.
LIFE COMPANY shall be responsible for assuring that each of its Accounts holding
Shares calculates voting privileges in a manner consistent with that of other
Participating Insurance Companies or in the manner required by the Mixed and
Shared Funding exemptive order obtained by AVIF. AVIF will notify LIFE COMPANY
of any changes of interpretations or amendments to Mixed and Shared Funding
exemptive, order it has obtained. AVIF with comply with all provisions of the
1940 Act requiring voting by shareholders, and in particular, AVIF either will
provide for annual meetings (except insofar as the SEC may interpret Section 16
of the 1940 Act not to require such meetings) or will comply with Section 16(c)
of the 1940 Act (although AVIF is not one of the trusts described in Section
16(c) of that Act) as well as with Sections 16(a) and, if and when applicable,
16(b). Further, AVIF will act in accordance with the SEC's interpretation of the
requirements of Section 16(a) with respect to periodic elections of directors
and with whatever rules the SEC may promulgate with respect thereto.


                        Section 11.  Foreign Tax Credits
                        --------------------------------

          AVIF agrees to consult in advance with LIFE COMPANY concerning any
decision to elect or not to elect pursuant to Section 853 of the Code to pass
through the benefit of any foreign tax credits to its shareholders.

                                      19
<PAGE>
 
                          Section 12.  Indemnification
                          ----------------------------

          12.1   Of AVIF by LIFE COMPANY and UNDERWRITER.
                 ----------------------------------------

          (a)    Except to the extent provided in Sections 12.1(b) and 12.1(c),
below, LIFE COMPANY and UNDERWRITER agree to indemnify and hold harmless AVIF,
its affiliates, and each person, if any, who controls AVIF or its affiliates
within the meaning of Section 15 of the 1933 Act and each of their respective
directors and officers, (collectively, the "Indemnified Parties" for purposes of
this Section 12.1) against any and all losses, claims, damages, liabilities
(including amounts paid in settlement with the written consent of LIFE COMPANY
and UNDERWRITER) or actions in respect thereof (including, to the extent
reasonable, legal and other expenses), to which the Indemnified Parties may
become subject under any statute, regulation, at common law or otherwise;
provided, the Account owns shares of the Fund and insofar as such losses,
claims, damages, liabilities or actions:

          (i)    arise out of or are based upon any untrue statement or alleged
                 untrue statement of any material fact contained in any
                 Account's 1933 Act registration statement, any Account
                 Prospectus, the Contracts, or sales literature or advertising
                 for the Contracts (or any amendment or supplement to any of the
                 foregoing), or arise out of or are based upon the omission or
                 the alleged omission to state therein a material fact 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 LIFE COMPANY or UNDERWRITER by or on behalf of
                 AVIF for use in any Account's 1933 Act registration statement,
                 any Account Prospectus, the Contracts, or sales literature or
                 advertising or otherwise for use in connection with the sale of
                 Contracts or Shares (or any amendment or supplement to any of
                 the foregoing); or

          (ii)   arise out of or as a result of any other statements or
                 representations (other than statements or representations
                 contained in AVIF's 1933 Act registration statement, AVIF
                 Prospectus, sales literature or advertising of AVIF, or any
                 amendment or supplement to any of the foregoing, not supplied
                 for use therein by or on behalf of LIFE COMPANY, UNDERWRITER or
                 their respective affiliates and on which such persons have
                 reasonably relied) or the negligent, illegal or fraudulent
                 conduct of LIFE COMPANY, UNDERWRITER or their respective
                 affiliates or persons under their control (including, without
                 limitation, their employees and "Associated Persons," as that
                 term is defined in paragraph (m) of Article I of the NASD's By-
                 Laws), in connection with the sale or distribution of the
                 Contracts or Shares; or

          (iii)  arise out of or are based upon any untrue statement or alleged
                 untrue statement of any material fact contained in AVIF's 1933
                 Act registration statement, AVIF Prospectus, sales literature
                 or advertising of AVIF, or any amendment or supplement to any
                 of the foregoing, or the omission or alleged omission to state
                 therein a material fact required to be stated therein or
                 necessary to make the statements therein not misleading if such
                 a statement or omission was made in reliance upon and in
                 conformity with information furnished to AVIF or its affiliates
                 by or on behalf of LIFE COMPANY, 

                                      20
<PAGE>
 
                 UNDERWRITER or their respective affiliates for use in AVIF's
                 1933 Act registration statement, AVIF Prospectus, sales
                 literature or advertising of AVIF, or any amendment or
                 supplement to any of the foregoing; or

          (iv)   arise as a result of any failure by LIFE COMPANY or UNDERWRITER
                 to perform the obligations, provide the services and furnish
                 the materials required of them under the terms of this
                 Agreement, or any material breach of any representation and/or
                 warranty made by LIFE COMPANY or UNDERWRITER in this Agreement
                 or arise out of or result from any other material breach of
                 this Agreement by LIFE COMPANY or UNDERWRITER; or

          (v)    arise as a result of failure by the Contracts issued by LIFE
                 COMPANY to qualify as annuity contracts or the insurance
                 contracts under the Code, otherwise than by reason of any
                 Fund's failure to comply with Subchapter M or Section 817(h) of
                 the Code.

          (b)    Neither LIFE COMPANY nor UNDERWRITER shall be liable under this
Section 12.1 with respect to any losses, claims, damages, liabilities or actions
to which an Indemnified Party would otherwise be subject by reason if willful
misfeasance, bad faith, or gross negligence in the performance by that
Indemnified Party of its duties or by reason of that Indemnified Party's
reckless disregard of obligations or duties (i) under this Agreement, or (ii) to
AVIF.

          (c)    Neither LIFE COMPANY nor UNDERWRITER shall be liable under this
Section 12.1 with respect to any action against an Indemnified Party unless AVIF
shall have notified LIFE COMPANY and UNDERWRITER in writing within a reasonable
time after the summons or other first legal process giving information of the
nature of the action shall have been served upon such Indemnified Party (or
after such Indemnified Party shall have received notice of such service on any
designated agent), but failure to notify LIFE COMPANY and UNDERWRITER of any
such action shall not relieve LIFE COMPANY and UNDERWRITER from any liability
which they may have to the Indemnified Party against whom such action is brought
otherwise than on account of this Section 12.1. Except as otherwise provided
herein, in case any such action is brought against an Indemnified Party, LIFE
COMPANY and UNDERWRITER shall be entitled to participate, at their own expense,
in the defense of such action and also shall be entitled to assume the defense
thereof, with counsel approved by the Indemnified Party named in the action,
which approval shall not be unreasonably withheld. After notice from LIFE
COMPANY or UNDERWRITER to such Indemnified Party of LIFE COMPANY's or
UNDERWRITER's election to assume the defense thereof, the Indemnified Party will
cooperate fully with LIFE COMPANY and UNDERWRITER and shall bear the fees and
expenses of any additional counsel retained by it, and neither LIFE COMPANY nor
UNDERWRITER will be liable to such Indemnified Party under this Agreement for
any legal or other expenses subsequently incurred by such Indemnified Party
independently in connection with the defense thereof, other than reasonable
costs of investigation.

          12.2   Of LIFE COMPANY and UNDERWRITER by AVIF -
                 ---------------------------------------  

          (a)    Except to the extent provided in Sections 12.2(c), 12.2(d) and
12.2(e), below, AVIF agrees to indemnify and hold harmless LIFE COMPANY,
UNDERWRITER, their respective affiliates, and each person, if any, who controls
LIFE COMPANY, UNDERWRITER or their respective affiliates within the meaning of
Section 15 of the 1933 Act and each of their respective

                                      21
<PAGE>
 
directors and officers, (collectively, the "Indemnified Parties" for purposes of
this Section 12.2) against any and all losses, claims, damages, liabilities
(including amounts paid in settlement with the written consent of AVIF ) or
actions in respect thereof (including, to the extent reasonable, legal and other
expenses), to which the Indemnified Parties may become subject under any
statute, regulation, at common law, or otherwise; provided, the Account owns
shares of the Fund and insofar as such losses, claims, damages, liabilities or
actions:

          (i)    arise out of or are based upon any untrue statement or alleged
                 untrue statement of any material fact contained in AVIF's 1933
                 Act registration statement, AVIF Prospectus or sales literature
                 or advertising of AVIF (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 AVIF or its affiliates by or on behalf
                 of LIFE COMPANY, UNDERWRITER or their respective affiliates for
                 use in AVIF's 1933 Act registration statement, AVIF Prospectus,
                 or in sales literature or advertising or otherwise for use in
                 connection with the sale of Contracts or Shares (or any
                 amendment or supplement to any of the foregoing); or

          (ii)   arise out of or as a result of any other statements or
                 representations (other than statements or representations
                 contained in any Account's 1933 Act registration statement, any
                 Account Prospectus, sales literature or advertising for the
                 Contracts, or any amendment or supplement to any of the
                 foregoing, not supplied for use therein by or on behalf of AVIF
                 or its affiliates and on which such persons have reasonably
                 relied) or the negligent, illegal or fraudulent conduct of AVIF
                 or its affiliates or persons under its control (including,
                 without limitation, their employees and "Associated Persons" as
                 that Term is defined in Section (n) of Article 1 of the NASD 
                 By-Laws), in connection with the sale or distribution of AVIF
                 Shares; or

          (iii)  arise out of or are based upon any untrue statement or alleged
                 untrue statement of any material fact contained in any
                 Account's 1933 Act registration statement, any Account
                 Prospectus, sales literature or advertising covering the
                 Contracts, or any amendment or supplement to any of the
                 foregoing, or the omission or alleged omission to state therein
                 a material fact required to be stated therein or necessary to
                 make the statements therein not misleading, if such statement
                 or omission was made in reliance upon and in conformity with
                 information furnished to LIFE COMPANY, UNDERWRITER or their
                 respective affiliates by or on behalf of AVIF for use in any
                 Accounts 1933 Act registration statement, any Account
                 Prospectus, sales literature or advertising covering the
                 Contracts, or any amendment or supplement to any of the
                 foregoing; or

                                      22
<PAGE>
 
          (iv)   arise as a result of any failure by AVIF to perform the
                 obligations, provide the services and furnish the materials
                 required of it under the terms of this Agreement, or any
                 material breach of any representation and/or warranty made by
                 AVIF in this Agreement or arise out of or result from any other
                 material breach of this Agreement by AVIF.

     (b)  Except to the extent provided in Sections 12.2(c), 12.2(d) and 12.2(e)
hereof, AVIF agrees to indemnify and hold harmless the Indemnified Parties from
and against any and all losses, claims, damages, liabilities (including amounts
paid in settlement thereof with, the written consent of AVIF) or actions in
respect thereof (including, to the extent reasonable, legal and other expenses)
to which the Indemnified Parties may become subject directly or indirectly under
any statute, at common law or otherwise, insofar as such losses, claims,
damages, liabilities or actions directly or indirectly result from or arise out
of the failure of any Fund to operate as a regulated investment company in
compliance with (i) Subchapter M of the Code and regulations thereunder, or (ii)
Section 817(h) of the Code and regulations thereunder, including, without
limitation, any income taxes and related penalties, rescission charges,
liability under state law to Participants asserting liability against LIFE
COMPANY pursuant to the Contracts, the costs of any ruling and closing agreement
or other settlement with the IRS, and the cost of any substitution by LIFE
COMPANY of Shares of another investment company or portfolio for those of any
adversely affected Fund as a funding medium for each Account that LIFE COMPANY
reasonably deems necessary or appropriate as a result of the noncompliance.

     (c)  AVIF shall not be liable under this Section 12.2 with respect to any
losses, claims, damages, liabilities or actions to which an Indemnified Party
would otherwise be subject by reason of willful misfeasance, bad faith or gross
negligence in the performance by that Indemnified Party of its duties or by
reason of such Indemnified Party's reckless disregard of its obligations and
duties (i) under this Agreement, or (ii) to LIFE COMPANY, UNDERWRITER, each
Account or Participants.

     (d)  AVIF shall not be liable under this Section 12.2 with respect to any
action against an Indemnified Party unless the Indemnified Party shall have
notified AVIF in writing within a reasonable time after the summons or other
first legal process giving information of the nature of the action shall have
been served upon such Indemnified Party (or after such Indemnified Party shall
have received notice of such service on any designated agent), but failure to
notify AVIF of any such action shall not relieve AVIF from any liability which
it may have to the Indemnified Party against whom such action is brought
otherwise than on account of this Section 12.2. Except as otherwise provided
herein, in case any such action is brought against an Indemnified Party, AVIF
will be entitled to participate, at its own expense, in the defense of such
action and also shall be entitled to assume the defense thereof (which shall
include, without limitation, the conduct of any ruling request and closing
agreement or other settlement proceeding with the IRS), with counsel approved by
the Indemnified Party named in the action, which approval shall not be
unreasonably withheld. After notice from AVIF to such Indemnified Party of
AVIF's election to assume the defense thereof, the Indemnified Party will
cooperate fully with AVIF and shall bear the fees and expenses of any additional
counsel retained by it, and AVIF will not be liable to such Indemnified Party
under this Agreement for any legal or other expenses subsequently by such
Indemnified Party independently in connection with the defense thereof, other
than reasonable costs of investigation.

                                      23
<PAGE>
 
     (e)  In no event shall AVIF be liable under the indemnification provisions
contained in this Agreement to any individual or entity, including, without
limitation, LIFE COMPANY, UNDERWRITER or any other Participating Insurance
Company or any Participant, with respect to any losses, claims, damages,
liabilities or expenses that arise out of or result from (i) a breach of any
representation, warranty, and/or covenant made by LIFE COMPANY or UNDERWRITER
hereunder or by any Participating Insurance Company under an agreement
containing substantially similar representations, warranties and covenants; (ii)
the failure by LIFE COMPANY or any Participating Insurance Company to maintain
its segregated asset account (which invests in any Fund) as a legally and
validly established segregated asset account under applicable state law and as a
duly registered unit investment trust under the provisions of the 1940 Act
(unless exempt therefrom); or (iii) the failure by LIFE COMPANY or any
Participating Insurance Company to maintain its variable annuity or life
insurance contracts (with respect to which any Fund serves as an underlying
funding vehicle) as annuity contracts or life insurance contracts under
applicable provisions of the Code.

     12.3 Effect of Notice.
          ---------------- 
 
     Any notice given by the indemnifying Party to an Indemnified Party referred
to in Sections 12. 1(c) or 12.2(d) above of participation in or control of any
action by the indemnifying Party will in no event be deemed to be an admission
by the indemnifying Party of liability, culpability or responsibility, and the
in Party will remain free to contest liability with respect to the claim among
the Parties or otherwise.

     12.4 Successors
          ----------

     A successor by law of any Party shall be entitled to the benefits of the
indemnification contained in this Section 12.


                          Section 13.  Applicable Law
                          ---------------------------

     This Agreement will be construed and the provisions hereof interpreted
     under and in accordance with Maryland law, without regard for that state's
     principles of conflict of laws.


                     Section 14.  Execution in Counterparts
                     --------------------------------------

     This Agreement may be executed simultaneously in two or more counterparts,
each of which taken together will constitute one and the same instrument.


                           Section 15.  Severability
                           -------------------------

     If any provision of this Agreement is held or made invalid by a court
decision, statute, rule or otherwise, the remainder of this Agreement will not
be affected thereby.

                                      24
<PAGE>
 
                        Section 16.  Rights Cumulative
                        ------------------------------

          The rights, remedies and obligations contained in this Agreement are
cumulative and are in addition to any and all rights, remedies and obligations,
at law or in equity, that the Parties are entitled to under federal and state
laws.


                             Section 17.  Headings
                             ---------------------

          The Table of Contents and headings used in this Agreement are for
purposes of reference only and shall not limit or define the meaning of the
provisions of this Agreement.


                         Section 18.  Confidentiality
                         ----------------------------

          AVIF acknowledges that the identities of the customers of LIFE COMPANY
or any of its affiliates (collectively, the "LIFE COMPANY Protected Parties" for
purposes of this Section 18), information maintained regarding those customers,
and all computer programs and procedures or other information developed by the
LIFE COMPANY Protected Parties or any of their employees or agents in connection
with LIFE COMPANY's performance of its duties under this Agreement are the
valuable property of the LIFE COMPANY Protected Parties. AVIF agrees that if it
comes into possession of any list or compilation of identities of or other
information about the LIFE COMPANY Protected Parties' customers, or any other
information or property of the LIFE COMPANY Protected Parties, other than such
information as may be independently developed or compiled by AVIF from
information supplied to it by the LIFE COMPANY Protected Parties' customers who
also maintain accounts directly with AVIF, AVIF withhold such information or
property in confidence and refrain from using, disclosing or distributing any of
such information or other property except: (a) with LIFE COMPANY's prior written
consent; or (b) as required by law or judicial process. LIFE COMPANY
acknowledges that the identities of the customers of AVIF or any of its
affiliates (collectively the "AVIF Protected Parties" for purposes of this
Section 18), information maintained regarding those customers, and all computer
programs and procedures or other information developed by the AVIF Protected
Parties or any of their employees or agents in connection with AVIF's
performance of its duties under this Agreement are the valuable property of the
AVIF Protected Parties. LIFE COMPANY agrees that if it comes into possession of
any list or compilation of the identities of or other information about the AVIF
Protected Parties' customers or any other information or property of the AVIF
Protected Parties, other than such information as may be independently developed
or compiled by LIFE COMPANY from information supplied to it by the AVIF
Protected Parties' customers who also maintain accounts directly with LIFE
COMPANY, LIFE COMPANY will hold such information or property in confidence and
refrain from using, disclosing or distributing any of such information or other
property. except: (a) with AVIF's prior written consent; or (b) as required by
law or judicial process. Each party acknowledges that any breach of the
agreements in this Section 18 would result in immediate and irreparable harm to
the other parties for which there would be no adequate remedy at law and agree
that in the event of such a breach, the other parties will be entitled to
equitable relief by way of temporary and permanent injunctions, as well as such
other relief as any court of competent jurisdiction deems appropriate.

                                      25
<PAGE>
 
                    Section 19.  Trademarks and Fund Names
                    --------------------------------------

          (a)  A I M Management Group Inc. ("AIM" or "licensor"), an affiliate
of AVIF, owns all right, title and interest in and to the name, trademark and
service mark "AIM" and such other trade names, trademarks and service marks as
may be set forth on Schedule B, as amended from time to time by written notice
from AIM to LIFE COMPANY (the "AIM licensed marks" or the "licensor's licensed
marks") and is authorized to use and to license other persons to use such marks.
LIFE COMPANY and its affiliates are hereby granted a non-exclusive license to
use the AIM licensed marks in connection with LIFE COMPANY's performance of the
services contemplated under this Agreement, subject to the terms and conditions
set forth in this Section 19.

          (b)  The grant of license to LIFE COMPANY and its affiliates ( the
"licensee") shall terminate automatically upon termination of this Agreement.
Upon automatic termination, the licensee shall cease to use the licensor's
licensed marks, except that LIFE COMPANY shall have the right to continue to
service any outstanding Contracts bearing any of the AIM licensed marks. Upon
AIM's elective termination of this license, LIFE COMPANY and its affiliates
shall immediately cease to issue any new activity or life insurance contracts
bearing any of the AIM licensed marks and shall likewise cease any activity
which suggests that it has any right under any of the AIM licensed marks or that
it has any association with AIM except that LIFE COMPANY shall have the right to
continue to service outstanding Contracts bearing any of the AIM licensed marks.

          (c)  The licensee shall obtain the prior written approval of the
licensor for the public release by such licensee of any materials bearing the
licensor's licensed marks. The licensor's approvals shall not be unreasonably
withheld.

          (d)  During the term of this grant of license, a licensor may request
that a licensee submit samples of any materials bearing any of the licensor's
licensed marks which were previously approved by the licensor but, due to
changed circumstances, the licensor may wish to reconsider. If, on
reconsideration, or on initial review, respectively, any such samples fail to
meet with the written approval of the licensor, then the licensee shall
immediately cease distributing such disapproved materials. The licensor's
approval shall not be unreasonably withheld, and the licensor, when requesting
reconsideration of a prior approval, shall assume the reasonable expenses of
withdrawing and replacing such disapproved materials. The licensee shall obtain
the prior written approval of the licensor for the use of any new materials
developed to replace the disapproved materials, in the manner set forth above.

          (e)  The licensee hereunder: (i) acknowledges and stipulates that, to
the best of the knowledge of the licensee, the licensor's licensed marks are
valid and enforceable trademarks and/or service marks and that such licensee
does not own the licensor's licensed marks and claims no rights therein other
than as a licensee under this Agreement; (ii) agrees never to contend otherwise
in legal proceedings or in other circumstances; and (iii) acknowledges and
agrees that the use of the licensor's licensed marks pursuant to this grant of
license shall inure to the benefit of the licensor.

                                      26
<PAGE>
 
                       Section 20.  Parties to Cooperate
                       ---------------------------------

          Each party to this Agreement will cooperate with each other party and
all appropriate governmental authorities (including, without limitation, the
SEC, the NASD and state insurance regulators) and will permit each other and
such authorities reasonable access to its books and records (including copies
thereof) in connection with any investigation or inquiry relating to this
Agreement or the transactions contemplated hereby.

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

                                      27
<PAGE>
 
       IN WITNESS WHEREOF, the Parties have caused this Agreement to be executed
in their names and on their behalf by and through their duly authorized officers
signing below.



                                         AIM VARIABLE INSURANCE FUNDS, INC.
 
 
Attest:                                  By:               
       ----------------------------         ------------------------------------
       Nancy L. Martin                   Name:  Robert H. Graham
       Assistant Secretary               Title: President
 
 
                                         LIFE INSURANCE COMPANY, on behalf of

                                         itself and its separate accounts
 
Attest:                                  By:               
       ----------------------------            ---------------------------------

Name:                                    Name:             
       ----------------------------            ---------------------------------

Title:                                   Title:            
       ----------------------------            ---------------------------------


                                         SEPARATE ACCOUNT UNDERWRITER

Attest:                                  By:               
       ----------------------------            ---------------------------------

Name:                                    Name:             
       ----------------------------            ---------------------------------

Title:                                   Title:            
       ----------------------------            ---------------------------------

                                      28
<PAGE>
 
SCHEDULE A



FUNDS AVAILABLE UNDER THE CONTRACTS
- -----------------------------------

 .   AIM VARIABLE INSURANCE FUNDS, INC.

       [LIST APPLICABLE PORTFOLIOS]


SEPARATE ACCOUNTS UTILIZING THE FUNDS
- -------------------------------------


CONTRACTS FUNDED BY THE SEPARATE ACCOUNTS
- -----------------------------------------

 .

                                      29
<PAGE>
 
SCHEDULE B

 .    AIM VARIABLE INSURANCE FUNDS, INC.

        AIM__________________Fund

 .    AIM and Design

                                      30

<PAGE>
 
                                                                    EXHIBIT 10.a


                        Consent of Independent Auditors

We consent to the reference to our firm under the captions "Experts" and
"Financial Statements" and to the use of our reports dated April 9, 1997 (with
respect to the financial statements of Security Life Separate Account A1), April
11, 1997 (with respect to the financial statements of Security Life of Denver
Insurance Company), and April 11, 1997, (with respect to the financial statement
schedules of Security Life of Denver Insurance Company), included in Post-
Effective Amendment No. 5 to the Registration Statement (Form N-4 No. 33-78444
and 811-8196) and related Prospectus of Security Life of Denver Insurance
Company and Security Life Separate Account A1 dated December 31, 1997.


                                        /s/ Ernst & Young LLP
                                        ERNST & YOUNG LLP

Denver, Colorado
December 18, 1997

<PAGE>
 
                                                                  EXHIBIT 10.(b)

                                  CONSENT OF
                                  ----------
                             MAYER, BROWN & PLATT
                             --------------------

        We hereby consent to the reference to our firm under the caption "Legal 
Matters" in the Prospectus comprising a part of Post-Effective Amendment No. 5 
to the Form N-4 Registration Statement of Security Life Separate Account A1 with
respect to the Exchequer Variable Annuity, File Nos. 33-78444 and 811-8196.




                                        /s/ Mayer Brown & Platt

                                            MAYER BROWN & PLATT

Washington, D.C.
December 18, 1997

<PAGE>
 
Average Annual Total Return for Non-Money Market Subaccounts     Exhibit 13



                                 P(1 + T)/n/ = ERV

Where:

     [P]   equals a hypothetical initial purchase payment of $1,000

     [T]   equals the average annual total return ( or fractional period 
           thereof)

     [n]   equals the number of years

     [ERV] equals the ending redeemable value of a hypothetical $1,000 Purchase
           Payment made at the beginning of the period

Except Subaccounts with less than 1 year from the inception date to 12/31/95

     Alger American Leveraged AllCap
     Fidelity VIP II Contrafund

                                P(1 + Cumulative Total Return) = ERV

Where:

     [P]                        equals a hypothetical initial purchase payment
                                of $1,000

     [ERV]                      equals the ending redeemable value of a
                                hypothetical $1,000 Purchase Payment made at the
                                beginning of the period

     [Cumulative Total Return]  equals the total return since inception
<PAGE>
 
                                VIP MONEY MARKET

                         7-DAY YIELD AND EFFECTIVE YIELD

                           7-day period ended 12/31/96




YIELD
- -----

(Base Period Return) x (365/7)

         = 0.000693637 x (365/7)

         = 3.62%


EFFECTIVE YIELD
- ---------------

(1 + Base Period Return)/365/7/ - 1

         = (1 + 0.000847909)/365/7/ - 1

         = 3.68%


Where:

UV = Unit Value

NCS = UV\\12/31/96\\ - UV \\12/24/96\\

    = 10.871675 - 10.863931

    =  0.00774400


ES = Annual Contract Charge per Week, based on Average Account Size

   = (30/(365/7)) / Average Account Size of $30,000

   = 0.00001918


Base Period Return = (NCS / UV\\Beginning of Period\\) - ES

                        = (0.00774400/10.863931) - 0.00001918

                        = 0.000693637
<PAGE>
 
Neuberger & Berman Limited Maturity Bond

Period: 1
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
            Payments                                                                  Value
            ----------------------------------------                                  ---------------------------------------------
   DATE         Surrendered       Not Surrendered      AUV Begin         AUV End            Surrender            Non-Surrender
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                     <C>                 <C>            <C>             <C>                      <C>                    <C>   
 12/29/95               1000.00             1000.00        10.354473        10.636980                1027.28               1027.28
 12/31/96                -70.00                0.00        10.636980        10.636980                 -70.00                  0.00
 12/31/96                 -1.00               -1.00        10.636980        10.636980                  -1.00                 -1.00
- -----------------------------------------------------------------------------------------------------------------------------------
                      Assuming Contract Surrendered ERV:             956.28           Avg. Annual Return:                   -4.37%
                  Assuming Contract Not Surrendered ERV:             1026.28          Avg. Annual Return:                    2.63%
</TABLE>

<TABLE>
<CAPTION>

Period: 5
- -----------------------------------------------------------------------------------------------------------------------------------

            Payments                                                                  Value
            ----------------------------------------                                  ---------------------------------------------
   DATE         Surrendered       Not Surrendered      AUV Begin         AUV End            Surrender            Non-Surrender
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                     <C>                 <C>            <C>             <C>                      <C>                    <C>   
 12/31/91               1000.00             1000.00         8.857421        10.636980                1200.91               1200.91
 12/31/92                 -1.00               -1.00         9.175083        10.636980                  -1.16                 -1.16
 12/31/93                 -1.00               -1.00         9.635558        10.636980                  -1.10                 -1.10
 12/30/94                 -1.00               -1.00         9.476333        10.636980                  -1.12                 -1.12
 12/29/95                 -1.00               -1.00        10.354473        10.636980                  -1.03                 -1.03
 12/31/96                -30.00                0.00        10.636980        10.636980                 -30.00                  0.00
 12/31/96                 -1.00               -1.00        10.636980        10.636980                  -1.00                 -1.00
- -----------------------------------------------------------------------------------------------------------------------------------
                      Assuming Contract Surrendered ERV:             1165.50          Avg. Annual Return:                    3.11%
                  Assuming Contract Not Surrendered ERV:             1195.50          Avg. Annual Return:                    3.64%
</TABLE>

<TABLE>
<CAPTION>

Period: 10
- -----------------------------------------------------------------------------------------------------------------------------------

            Payments                                                                  Value
            ----------------------------------------                                  ---------------------------------------------
   DATE         Surrendered       Not Surrendered      AUV Begin         AUV End            Surrender            Non-Surrender
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                     <C>                 <C>            <C>             <C>                      <C>                    <C>   
 12/31/86               1000.00             1000.00         6.487222        10.636980                1639.68               1639.68
 12/31/87                 -1.00               -1.00         6.574126        10.636980                  -1.62                 -1.62
 12/30/88                 -1.00               -1.00         6.939007        10.636980                  -1.53                 -1.53
 12/29/89                 -1.00               -1.00         7.570956        10.636980                  -1.40                 -1.40
 12/31/90                 -1.00               -1.00         8.076844        10.636980                  -1.32                 -1.32
 12/31/91                 -1.00               -1.00         8.857421        10.636980                  -1.20                 -1.20
 12/31/92                 -1.00               -1.00         9.175083        10.636980                  -1.16                 -1.16
 12/31/93                 -1.00               -1.00         9.635558        10.636980                  -1.10                 -1.10
 12/30/94                 -1.00               -1.00         9.476333        10.636980                  -1.12                 -1.12
 12/29/95                 -1.00               -1.00        10.354473        10.636980                  -1.03                 -1.03
 12/31/96                 -1.00               -1.00        10.636980        10.636980                  -1.00                 -1.00
 12/31/96                  0.00                0.00        10.636980        10.636980                   0.00                  0.00
- -----------------------------------------------------------------------------------------------------------------------------------
                      Assuming Contract Surrendered ERV:             1627.20          Avg. Annual Return:                    4.99%
                  Assuming Contract Not Surrendered ERV:             1627.20          Avg. Annual Return:                    4.99%
</TABLE>
<PAGE>
 
Neuberger & Berman Growth

Period:  1
<TABLE>
<CAPTION>

- -----------------------------------------------------------------------------------------------------------------------------------
            Payments                                                                  Value
            ----------------------------------------                                  ---------------------------------------------
   DATE         Surrendered       Not Surrendered      AUV Begin         AUV End            Surrender            Non-Surrender
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                     <C>                 <C>            <C>              <C>                      <C>                   <C>    
 12/29/95               1000.00             1000.00        12.373154        13.300629                1074.96               1074.96
 12/31/96                -70.00                0.00        13.300629        13.300629                 -70.00                  0.00
 12/31/96                 -1.00               -1.00        13.300629        13.300629                  -1.00                 -1.00
- -----------------------------------------------------------------------------------------------------------------------------------
                      Assuming Contract Surrendered ERV:             1003.96          Avg. Annual Return:                    0.40%
                  Assuming Contract Not Surrendered ERV:             1073.96          Avg. Annual Return:                    7.40%
</TABLE>

Period: 5
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
            Payments                                                                  Value
            ----------------------------------------                                  ---------------------------------------------
   DATE         Surrendered       Not Surrendered      AUV Begin         AUV End            Surrender            Non-Surrender
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                   <C>                 <C>             <C>             <C>                      <C>                   <C>    
 12/31/91               1000.00             1000.00         8.979787        13.300629                1481.17               1481.17
 12/31/92                 -1.00               -1.00         9.687686        13.300629                  -1.37                 -1.37
 12/31/93                 -1.00               -1.00        10.189535        13.300629                  -1.31                 -1.31
 12/30/94                 -1.00               -1.00         9.535951        13.300629                  -1.39                 -1.39
 12/29/95                 -1.00               -1.00        12.373154        13.300629                  -1.07                 -1.07
 12/31/96                -30.00                0.00        13.300629        13.300629                 -30.00                  0.00
 12/31/96                 -1.00               -1.00        13.300629        13.300629                  -1.00                 -1.00
- -----------------------------------------------------------------------------------------------------------------------------------
                      Assuming Contract Surrendered ERV:             1445.03          Avg. Annual Return:                    7.64%
                  Assuming Contract Not Surrendered ERV:             1475.03          Avg. Annual Return:                    8.08%
</TABLE>

Period: 10
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
            Payments                                                                  Value
            ----------------------------------------                                  ---------------------------------------------
   DATE         Surrendered       Not Surrendered      AUV Begin         AUV End            Surrender            Non-Surrender
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                    <C>                 <C>             <C>             <C>                      <C>                   <C>    
 12/31/86               1000.00             1000.00         5.244131        13.300629                2536.29               2536.29
 12/31/87                 -1.00               -1.00         4.912190        13.300629                  -2.71                 -2.71
 12/30/88                 -1.00               -1.00         6.094771        13.300629                  -2.18                 -2.18
 12/29/89                 -1.00               -1.00         7.772261        13.300629                  -1.71                 -1.71
 12/31/90                 -1.00               -1.00         7.027747        13.300629                  -1.89                 -1.89
 12/31/91                 -1.00               -1.00         8.979787        13.300629                  -1.48                 -1.48
 12/31/92                 -1.00               -1.00         9.687686        13.300629                  -1.37                 -1.37
 12/31/93                 -1.00               -1.00        10.189535        13.300629                  -1.31                 -1.31
 12/30/94                 -1.00               -1.00         9.535951        13.300629                  -1.39                 -1.39
 12/29/95                 -1.00               -1.00        12.373154        13.300629                  -1.07                 -1.07
 12/31/96                 -1.00               -1.00        13.300629        13.300629                  -1.00                 -1.00
 12/31/96                  0.00                0.00        13.300629        13.300629                   0.00                  0.00
- -----------------------------------------------------------------------------------------------------------------------------------
                      Assuming Contract Surrendered ERV:             2520.17          Avg. Annual Return:                    9.68%
                  Assuming Contract Not Surrendered ERV:             2520.17          Avg. Annual Return:                    9.68%
</TABLE>
<PAGE>
 
Neuberger & Berman Government Income

Period: 1
<TABLE>
<CAPTION>

- -----------------------------------------------------------------------------------------------------------------------------------
            Payments                                                                  Value
            ----------------------------------------                                  ---------------------------------------------
   DATE         Surrendered       Not Surrendered      AUV Begin         AUV End            Surrender            Non-Surrender
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                     <C>                 <C>            <C>              <C>                       <C>                   <C>   
 12/29/95               1000.00             1000.00        10.719566        10.696933                 997.89                997.89
 12/31/96                -70.00                0.00        10.696933        10.696933                 -70.00                  0.00
 12/31/96                 -1.00               -1.00        10.696933        10.696933                  -1.00                 -1.00
- -----------------------------------------------------------------------------------------------------------------------------------
                      Assuming Contract Surrendered ERV:             926.89           Avg. Annual Return:                   -7.31%
                  Assuming Contract Not Surrendered ERV:             996.89           Avg. Annual Return:                   -0.31%
</TABLE>
<TABLE> 
<CAPTION> 
Period:     Inception
- -----------------------------------------------------------------------------------------------------------------------------------
            Payments                                                                  Value
            ----------------------------------------                                  ---------------------------------------------
   DATE         Surrendered       Not Surrendered      AUV Begin         AUV End            Surrender            Non-Surrender
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                     <C>                 <C>             <C>             <C>                      <C>                   <C>    
  3/22/94               1000.00             1000.00         9.707404        10.696933                1101.94               1101.94
  3/22/95                 -1.00               -1.00        10.002655        10.696933                  -1.07                 -1.07
  3/22/96                 -1.00               -1.00        10.385854        10.696933                  -1.03                 -1.03
 12/31/96                -50.00                0.00        10.696933        10.696933                 -50.00                  0.00
 12/31/96                 -1.00               -1.00        10.696933        10.696933                  -1.00                 -1.00
- -----------------------------------------------------------------------------------------------------------------------------------
                      Assuming Contract Surrendered ERV:             1048.84          Avg. Annual Return:                    1.73%
                  Assuming Contract Not Surrendered ERV:             1098.84          Avg. Annual Return:                    3.45%
                                        2.778082192 Years:                          2
                                                    Days:                         284
</TABLE>
<PAGE>
 
Neuberger & Berman Partners

Period: 1
<TABLE>
<CAPTION>

- -----------------------------------------------------------------------------------------------------------------------------------
                                                                                       
            Payments                                                                  Value
            ----------------------------------------                                  ---------------------------------------------
   DATE         Surrendered       Not Surrendered      AUV Begin         AUV End            Surrender            Non-Surrender
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                     <C>                 <C>            <C>              <C>                      <C>                   <C>    
 12/29/95               1000.00             1000.00        13.170928        16.810185                1276.31               1276.31
 12/31/96                -70.00                0.00        16.810185        16.810185                 -70.00                  0.00
 12/31/96                 -1.00               -1.00        16.810185        16.810185                  -1.00                 -1.00
- -----------------------------------------------------------------------------------------------------------------------------------
                      Assuming Contract Surrendered ERV:             1205.31          Avg. Annual Return:                   20.53%
                  Assuming Contract Not Surrendered ERV:             1275.31          Avg. Annual Return:                   27.53%
</TABLE>
<TABLE> 
<CAPTION> 
Period: Inception

- -----------------------------------------------------------------------------------------------------------------------------------
            Payments                                                                  Value
            ----------------------------------------                                  ---------------------------------------------
   DATE         Surrendered       Not Surrendered      AUV Begin         AUV End            Surrender            Non-Surrender
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                     <C>                 <C>            <C>              <C>                      <C>                   <C>    
  3/22/94               1000.00             1000.00        10.147149        16.810185                1656.64               1656.64
  3/22/95                 -1.00               -1.00        10.435004        16.810185                  -1.61                 -1.61
  3/22/96                 -1.00               -1.00        14.252438        16.810185                  -1.18                 -1.18
 12/31/96                -50.00                0.00        16.810185        16.810185                 -50.00                  0.00
 12/31/96                 -1.00               -1.00        16.810185        16.810185                  -1.00                 -1.00
- -----------------------------------------------------------------------------------------------------------------------------------
                      Assuming Contract Surrendered ERV:             1602.85          Avg. Annual Return:                   18.51%
                  Assuming Contract Not Surrendered ERV:             1652.85          Avg. Annual Return:                   19.83%
                                        2.778082192 Years:                          2
                                                    Days:                         284
</TABLE>
<PAGE>
 
Alger American Small
Cap

Period: 1
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------

            Payments                                                                  Value
            ----------------------------------------                                  ---------------------------------------------
   DATE         Surrendered       Not Surrendered      AUV Begin         AUV End            Surrender            Non-Surrender
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                     <C>                 <C>            <C>              <C>                      <C>                   <C>    
 12/29/95               1000.00             1000.00        14.532525        14.912080                1026.12               1026.12
 12/31/96                -70.00                0.00        14.912080        14.912080                 -70.00                  0.00
 12/31/96                 -1.00               -1.00        14.912080        14.912080                  -1.00                 -1.00
- -----------------------------------------------------------------------------------------------------------------------------------
                      Assuming Contract Surrendered ERV:             955.12           Avg. Annual Return:                   -4.49%
                  Assuming Contract Not Surrendered ERV:             1025.12          Avg. Annual Return:                    2.51%
</TABLE>

Period: 5
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------

            Payments                                                                  Value
            ----------------------------------------                                  ---------------------------------------------
   DATE         Surrendered       Not Surrendered      AUV Begin         AUV End            Surrender            Non-Surrender
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                     <C>                 <C>             <C>             <C>                      <C>                   <C>    
 12/31/91               1000.00             1000.00         9.543641        14.912080                1562.51               1562.51
 12/31/92                 -1.00               -1.00         9.729723        14.912080                  -1.53                 -1.53
 12/31/93                 -1.00               -1.00        10.855579        14.912080                  -1.37                 -1.37
 12/30/94                 -1.00               -1.00        10.224293        14.912080                  -1.46                 -1.46
 12/29/95                 -1.00               -1.00        14.532525        14.912080                  -1.03                 -1.03
 12/31/96                -30.00                0.00        14.912080        14.912080                 -30.00                  0.00
 12/31/96                 -1.00               -1.00        14.912080        14.912080                  -1.00                 -1.00
- -----------------------------------------------------------------------------------------------------------------------------------
                      Assuming Contract Surrendered ERV:             1526.12          Avg. Annual Return:                    8.82%
                  Assuming Contract Not Surrendered ERV:             1556.12          Avg. Annual Return:                    9.25%
</TABLE>

Period: Inception
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------

            Payments                                                                  Value
            ----------------------------------------                                  ---------------------------------------------
   DATE         Surrendered       Not Surrendered      AUV Begin         AUV End            Surrender            Non-Surrender
- -----------------------------------------------------------------------------------------------------------------------------------
 <S>                    <C>                 <C>             <C>             <C>                      <C>                   <C>  
  9/21/88               1000.00             1000.00         3.684017        14.912080                4047.78               4047.78
  9/21/89                 -1.00               -1.00         5.622091        14.912080                  -2.65                 -2.65
  9/21/90                 -1.00               -1.00         5.414196        14.912080                  -2.75                 -2.75
  9/21/91                 -1.00               -1.00         8.102764        14.912080                  -1.84                 -1.84
  9/21/92                 -1.00               -1.00         8.412239        14.912080                  -1.77                 -1.77
  9/21/93                 -1.00               -1.00        10.085818        14.912080                  -1.48                 -1.48
  9/21/94                 -1.00               -1.00         9.894775        14.912080                  -1.51                 -1.51
  9/21/95                 -1.00               -1.00        16.299758        14.912080                  -0.91                 -0.91
  9/23/96                 -1.00               -1.00        15.277735        14.912080                  -0.98                 -0.98
 12/31/96                 -1.00               -1.00        14.912080        14.912080                  -1.00                 -1.00
 12/31/96                  0.00                0.00        14.912080        14.912080                   0.00                  0.00
- -----------------------------------------------------------------------------------------------------------------------------------
                      Assuming Contract Surrendered ERV:             4032.88          Avg. Annual Return:                   18.35%
                  Assuming Contract Not Surrendered ERV:             4032.88          Avg. Annual Return:                   18.35%
                                        8.276712329 Years:                          8
                                                    Days:                         101
</TABLE>
<PAGE>
 
Alger American 
MidCap

Period: 1
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------

            Payments                                                                  Value
            ----------------------------------------                                  ---------------------------------------------
   DATE         Surrendered       Not Surrendered      AUV Begin         AUV End            Surrender            Non-Surrender
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                     <C>                 <C>            <C>              <C>                      <C>                   <C>    
 12/29/95               1000.00             1000.00        14.459792        15.938068                1102.23               1102.23
 12/31/96                -70.00                0.00        15.938068        15.938068                 -70.00                  0.00
 12/31/96                 -1.00               -1.00        15.938068        15.938068                  -1.00                 -1.00
- -----------------------------------------------------------------------------------------------------------------------------------
                      Assuming Contract Surrendered ERV:                      1031.23 Avg. Annual Return:                    3.12%
                  Assuming Contract Not Surrendered ERV:                      1101.23 Avg. Annual Return:                   10.12%
</TABLE>
Period: Inception
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------

            Payments                                                                  Value
            ----------------------------------------                                  ---------------------------------------------
   DATE         Surrendered       Not Surrendered      AUV Begin         AUV End            Surrender            Non-Surrender
- -----------------------------------------------------------------------------------------------------------------------------------
 <S>                    <C>                 <C>             <C>             <C>                      <C>                   <C> 
  5/3/93                1000.00             1000.00         7.633996        15.938068                2087.78               2087.78
  5/3/94                  -1.00               -1.00         9.902054        15.938068                  -1.61                 -1.61
  5/3/95                  -1.00               -1.00        11.372863        15.938068                  -1.40                 -1.40
  5/3/96                  -1.00               -1.00        15.956467        15.938068                  -1.00                 -1.00
 12/31/96                -40.00                0.00        15.938068        15.938068                 -40.00                  0.00
 12/31/96                 -1.00               -1.00        15.938068        15.938068                  -1.00                 -1.00
- -----------------------------------------------------------------------------------------------------------------------------------
                      Assuming Contract Surrendered ERV:             2042.77          Avg. Annual Return:                   21.53%
                  Assuming Contract Not Surrendered ERV:             2082.77          Avg. Annual Return:                   22.18%
                                        3.663013699 Years:                          3
                                                    Days:                         242
</TABLE>
<PAGE>
 
Fidelity VIP II Asset
Manager

Period: 1
<TABLE>
<CAPTION>

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

            Payments                                                                  Value
            ----------------------------------------                                  ---------------------------------------------
   DATE         Surrendered       Not Surrendered      AUV Begin         AUV End            Surrender            Non-Surrender
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                     <C>                 <C>            <C>              <C>                      <C>                   <C>    
 12/29/95               1000.00             1000.00        10.901988        12.306005                1128.79               1128.79
 12/31/96                -70.00                0.00        12.306005        12.306005                 -70.00                  0.00
 12/31/96                 -1.00               -1.00        12.306005        12.306005                  -1.00                 -1.00
- -----------------------------------------------------------------------------------------------------------------------------------
                      Assuming Contract Surrendered ERV:             1057.79          Avg. Annual Return:                    5.78%
                  Assuming Contract Not Surrendered ERV:             1127.79          Avg. Annual Return:                   12.78%
</TABLE>

Period: 5
<TABLE>
<CAPTION>

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

            Payments                                                                  Value
            ----------------------------------------                                  ---------------------------------------------
   DATE         Surrendered       Not Surrendered      AUV Begin         AUV End            Surrender            Non-Surrender
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                     <C>                 <C>             <C>             <C>                      <C>                   <C>    
 12/31/91               1000.00             1000.00         7.793512        12.306005                1579.01               1579.01
 12/31/92                 -1.00               -1.00         8.574688        12.306005                  -1.44                 -1.44
 12/31/93                 -1.00               -1.00        10.238603        12.306005                  -1.20                 -1.20
 12/30/94                 -1.00               -1.00         9.463751        12.306005                  -1.30                 -1.30
 12/29/95                 -1.00               -1.00        10.901988        12.306005                  -1.13                 -1.13
 12/31/96                -30.00                0.00        12.306005        12.306005                 -30.00                  0.00
 12/31/96                 -1.00               -1.00        12.306005        12.306005                  -1.00                 -1.00
- -----------------------------------------------------------------------------------------------------------------------------------
                      Assuming Contract Surrendered ERV:             1542.94          Avg. Annual Return:                    9.06%
                  Assuming Contract Not Surrendered ERV:             1572.94          Avg. Annual Return:                    9.48%
</TABLE>

Period: Inception
<TABLE>
<CAPTION>

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

            Payments                                                                  Value
            ----------------------------------------                                  ---------------------------------------------
   DATE         Surrendered       Not Surrendered      AUV Begin         AUV End            Surrender            Non-Surrender
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                     <C>                 <C>             <C>             <C>                      <C>                   <C>    
  9/6/89                1000.00             1000.00         6.122528        12.306005                2009.95               2009.95
  9/6/90                  -1.00               -1.00         6.103416        12.306005                  -2.02                 -2.02
  9/6/91                  -1.00               -1.00         7.512977        12.306005                  -1.64                 -1.64
  9/6/92                  -1.00               -1.00         8.292409        12.306005                  -1.48                 -1.48
  9/6/93                  -1.00               -1.00         9.594260        12.306005                  -1.28                 -1.28
  9/6/94                  -1.00               -1.00         9.895360        12.306005                  -1.24                 -1.24
  9/6/95                  -1.00               -1.00        10.516803        12.306005                  -1.17                 -1.17
  9/6/96                  -1.00               -1.00        11.298560        12.306005                  -1.09                 -1.09
 12/31/96                 -1.00               -1.00        12.306005        12.306005                  -1.00                 -1.00
 12/31/96                  0.00                0.00        12.306005        12.306005                   0.00                  0.00
- -----------------------------------------------------------------------------------------------------------------------------------
                      Assuming Contract Surrendered ERV:             1999.03          Avg. Annual Return:                    9.93%
                  Assuming Contract Not Surrendered ERV:             1999.03          Avg. Annual Return:                    9.93%
                                        7.317808219 Years:                          7
                                                    Days:                         116
</TABLE>
<PAGE>
 
Fidelity VIP Growth

Period: 1
<TABLE> 
<CAPTION> 
- -----------------------------------------------------------------------------------------------------------------------------------
            Payments                                                                  Value
            ----------------------------------------                                  ---------------------------------------------
   DATE         Surrendered       Not Surrendered      AUV Begin         AUV End            Surrender            Non-Surrender
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                     <C>                 <C>            <C>              <C>                      <C>                   <C>    
 12/29/95               1000.00             1000.00        13.498056        15.249262                1129.74               1129.74
 12/31/96                -70.00                0.00        15.249262        15.249262                 -70.00                  0.00
 12/31/96                 -1.00               -1.00        15.249262        15.249262                  -1.00                 -1.00
- -----------------------------------------------------------------------------------------------------------------------------------
                      Assuming Contract Surrendered ERV:             1058.74          Avg. Annual Return:                    5.87%
                  Assuming Contract Not Surrendered ERV:             1128.74          Avg. Annual Return:                   12.87%
</TABLE>

Period: 5
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
            Payments                                                                  Value
            ----------------------------------------                                  ---------------------------------------------
   DATE         Surrendered       Not Surrendered      AUV Begin         AUV End            Surrender            Non-Surrender
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                     <C>                 <C>             <C>             <C>                      <C>                   <C>    
 12/31/91               1000.00             1000.00         8.121373        15.249262                1877.67               1877.67
 12/31/92                 -1.00               -1.00         8.744036        15.249262                  -1.74                 -1.74
 12/31/93                 -1.00               -1.00        10.280387        15.249262                  -1.48                 -1.48
 12/30/94                 -1.00               -1.00        10.123779        15.249262                  -1.51                 -1.51
 12/29/95                 -1.00               -1.00        13.498056        15.249262                  -1.13                 -1.13
 12/31/96                -30.00                0.00        15.249262        15.249262                 -30.00                  0.00
 12/31/96                 -1.00               -1.00        15.249262        15.249262                  -1.00                 -1.00
- -----------------------------------------------------------------------------------------------------------------------------------
                      Assuming Contract Surrendered ERV:             1840.81          Avg. Annual Return:                   12.98%
                  Assuming Contract Not Surrendered ERV:             1870.81          Avg. Annual Return:                   13.35%
</TABLE>

Period: 10
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
            Payments                                                                  Value
            ----------------------------------------                                  ---------------------------------------------
   DATE         Surrendered       Not Surrendered      AUV Begin         AUV End            Surrender            Non-Surrender
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                     <C>                 <C>             <C>             <C>                      <C>                   <C>    
 12/31/86               1000.00             1000.00         4.329751        15.249262                3521.97               3521.97
 12/31/87                 -1.00               -1.00         4.420589        15.249262                  -3.45                 -3.45
 12/30/88                 -1.00               -1.00         5.032390        15.249262                  -3.03                 -3.03
 12/29/89                 -1.00               -1.00         6.518761        15.249262                  -2.34                 -2.34
 12/31/90                 -1.00               -1.00         5.666544        15.249262                  -2.69                 -2.69
 12/31/91                 -1.00               -1.00         8.121373        15.249262                  -1.88                 -1.88
 12/31/92                 -1.00               -1.00         8.744036        15.249262                  -1.74                 -1.74
 12/31/93                 -1.00               -1.00        10.280387        15.249262                  -1.48                 -1.48
 12/30/94                 -1.00               -1.00        10.123779        15.249262                  -1.51                 -1.51
 12/29/95                 -1.00               -1.00        13.498056        15.249262                  -1.13                 -1.13
 12/31/96                 -1.00               -1.00        15.249262        15.249262                  -1.00                 -1.00
 12/31/96                  0.00                0.00        15.249262        15.249262                   0.00                  0.00
- -----------------------------------------------------------------------------------------------------------------------------------
                      Assuming Contract Surrendered ERV:             3501.72          Avg. Annual Return:                   13.35%
                  Assuming Contract Not Surrendered ERV:             3501.72          Avg. Annual Return:                   13.35%
</TABLE>
<PAGE>
 
Fidelity VIP Overseas

Period: 1
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
            Payments                                                                  Value
            ----------------------------------------                                  ---------------------------------------------
   DATE         Surrendered       Not Surrendered      AUV Begin         AUV End            Surrender            Non-Surrender
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                     <C>                 <C>            <C>              <C>                      <C>                   <C>    
 12/29/95               1000.00             1000.00        10.337964        11.528156                1115.13               1115.13
 12/31/96                -70.00                0.00        11.528156        11.528156                 -70.00                  0.00
 12/31/96                 -1.00               -1.00        11.528156        11.528156                  -1.00                 -1.00
- -----------------------------------------------------------------------------------------------------------------------------------
                      Assuming Contract Surrendered ERV:             1044.13          Avg. Annual Return:                    4.41%
                  Assuming Contract Not Surrendered ERV:             1114.13          Avg. Annual Return:                   11.41%
</TABLE>

Period: 5
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
            Payments                                                                  Value
            ----------------------------------------                                  ---------------------------------------------
   DATE         Surrendered       Not Surrendered      AUV Begin         AUV End            Surrender            Non-Surrender
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                     <C>                 <C>             <C>             <C>                      <C>                   <C>    
 12/31/91               1000.00             1000.00         8.029405        11.528156                1435.74               1435.74
 12/31/92                 -1.00               -1.00         7.060068        11.528156                  -1.63                 -1.63
 12/31/93                 -1.00               -1.00         9.551010        11.528156                  -1.21                 -1.21
 12/30/94                 -1.00               -1.00         9.569602        11.528156                  -1.20                 -1.20
 12/29/95                 -1.00               -1.00        10.337964        11.528156                  -1.12                 -1.12
 12/31/96                -30.00                0.00        11.528156        11.528156                 -30.00                  0.00
 12/31/96                 -1.00               -1.00        11.528156        11.528156                  -1.00                 -1.00
- -----------------------------------------------------------------------------------------------------------------------------------
                      Assuming Contract Surrendered ERV:             1399.58          Avg. Annual Return:                    6.95%
                  Assuming Contract Not Surrendered ERV:             1429.58          Avg. Annual Return:                    7.41%
</TABLE>

Period: Inception
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
            Payments                                                                  Value
            ----------------------------------------                                  ---------------------------------------------
   DATE         Surrendered       Not Surrendered      AUV Begin         AUV End            Surrender            Non-Surrender
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                     <C>                 <C>             <C>             <C>                      <C>                   <C>    
  1/28/87               1000.00             1000.00         6.306914        11.528156                1827.86               1827.86
  1/28/88                 -1.00               -1.00         5.695276        11.528156                  -2.02                 -2.02
  1/30/89                 -1.00               -1.00         6.524918        11.528156                  -1.77                 -1.77
  1/29/90                 -1.00               -1.00         7.686389        11.528156                  -1.50                 -1.50
  1/28/91                 -1.00               -1.00         7.497366        11.528156                  -1.54                 -1.54
  1/28/92                 -1.00               -1.00         8.118096        11.528156                  -1.42                 -1.42
  1/28/93                 -1.00               -1.00         7.308738        11.528156                  -1.58                 -1.58
  1/28/94                 -1.00               -1.00         9.872681        11.528156                  -1.17                 -1.17
  1/30/95                 -1.00               -1.00         9.227880        11.528156                  -1.25                 -1.25
  1/29/96                 -1.00               -1.00        10.397338        11.528156                  -1.11                 -1.11
 12/31/96                 -1.00               -1.00        11.528156        11.528156                  -1.00                 -1.00
 12/31/96                  0.00                0.00        11.528156        11.528156                   0.00                  0.00
- -----------------------------------------------------------------------------------------------------------------------------------
                      Assuming Contract Surrendered ERV:             1813.51          Avg. Annual Return:                    6.18%
                  Assuming Contract Not Surrendered ERV:             1813.51          Avg. Annual Return:                    6.18%
                                        9.923287671 Years:                          9
                                                    Days:                         337
</TABLE>
<PAGE>
 
Fidelity VIP Money Market

Period: 1
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
            Payments                                                                  Value
            ----------------------------------------                                  ---------------------------------------------
   DATE         Surrendered       Not Surrendered      AUV Begin         AUV End            Surrender            Non-Surrender
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                     <C>                 <C>            <C>              <C>                      <C>                   <C>    
 12/29/95               1000.00             1000.00        10.472600        10.871675                1038.11               1038.11
 12/31/96                -70.00                0.00        10.871675        10.871675                 -70.00                  0.00
 12/31/96                 -1.00               -1.00        10.871675        10.871675                  -1.00                 -1.00
- -----------------------------------------------------------------------------------------------------------------------------------
                      Assuming Contract Surrendered ERV:             967.11           Avg. Annual Return:                   -3.29%
                  Assuming Contract Not Surrendered ERV:             1037.11          Avg. Annual Return:                    3.71%
</TABLE>

Period: 5
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
            Payments                                                                  Value
            ----------------------------------------                                  ---------------------------------------------
   DATE         Surrendered       Not Surrendered      AUV Begin         AUV End            Surrender            Non-Surrender
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                     <C>                 <C>             <C>             <C>                      <C>                   <C>    
 12/31/91               1000.00             1000.00         9.397774        10.871675                1156.84               1156.84
 12/31/92                 -1.00               -1.00         9.616996        10.871675                  -1.13                 -1.13
 12/31/93                 -1.00               -1.00         9.778098        10.871675                  -1.11                 -1.11
 12/30/94                 -1.00               -1.00        10.039907        10.871675                  -1.08                 -1.08
 12/29/95                 -1.00               -1.00        10.472600        10.871675                  -1.04                 -1.04
 12/31/96                -30.00                0.00        10.871675        10.871675                 -30.00                  0.00
 12/31/96                 -1.00               -1.00        10.871675        10.871675                  -1.00                 -1.00
- -----------------------------------------------------------------------------------------------------------------------------------
                      Assuming Contract Surrendered ERV:             1121.47          Avg. Annual Return:                    2.32%
                  Assuming Contract Not Surrendered ERV:             1151.47          Avg. Annual Return:                    2.86%
</TABLE>

Period: 10
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
            Payments                                                                  Value
            ----------------------------------------                                  ---------------------------------------------
   DATE         Surrendered       Not Surrendered      AUV Begin         AUV End            Surrender            Non-Surrender
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                     <C>                 <C>             <C>             <C>                      <C>                   <C>    
 12/31/86               1000.00             1000.00         7.093025        10.871675                1532.73               1532.73
 12/31/87                 -1.00               -1.00         7.436058        10.871675                  -1.46                 -1.46
 12/30/88                 -1.00               -1.00         7.864588        10.871675                  -1.38                 -1.38
 12/29/89                 -1.00               -1.00         8.452319        10.871675                  -1.29                 -1.29
 12/31/90                 -1.00               -1.00         8.993961        10.871675                  -1.21                 -1.21
 12/31/91                 -1.00               -1.00         9.397774        10.871675                  -1.16                 -1.16
 12/31/92                 -1.00               -1.00         9.616996        10.871675                  -1.13                 -1.13
 12/31/93                 -1.00               -1.00         9.778098        10.871675                  -1.11                 -1.11
 12/30/94                 -1.00               -1.00        10.039907        10.871675                  -1.08                 -1.08
 12/29/95                 -1.00               -1.00        10.472600        10.871675                  -1.04                 -1.04
 12/31/96                 -1.00               -1.00        10.871675        10.871675                  -1.00                 -1.00
 12/31/96                  0.00                0.00        10.871675        10.871675                   0.00                  0.00
- -----------------------------------------------------------------------------------------------------------------------------------
                      Assuming Contract Surrendered ERV:             1520.87          Avg. Annual Return:                    4.28%
                  Assuming Contract Not Surrendered ERV:             1520.87          Avg. Annual Return:                    4.28%
</TABLE>
<PAGE>
 
Fidelity VIP II Index 500

Period: 1
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
            Payments                                                                  Value
            ----------------------------------------                                  ---------------------------------------------
   DATE         Surrendered       Not Surrendered      AUV Begin         AUV End            Surrender            Non-Surrender
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                     <C>                 <C>            <C>              <C>                      <C>                   <C>    
 12/29/95               1000.00             1000.00        13.105685        15.855024                1209.78               1209.78
 12/31/96                -70.00                0.00        15.855024        15.855024                 -70.00                  0.00
 12/31/96                 -1.00               -1.00        15.855024        15.855024                  -1.00                 -1.00
- -----------------------------------------------------------------------------------------------------------------------------------
                      Assuming Contract Surrendered ERV:             1138.78          Avg. Annual Return:                   13.88%
                  Assuming Contract Not Surrendered ERV:             1208.78          Avg. Annual Return:                   20.88%
</TABLE>

Period: Inception
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
            Payments                                                                  Value
            ----------------------------------------                                  ---------------------------------------------
   DATE         Surrendered       Not Surrendered      AUV Begin         AUV End            Surrender            Non-Surrender
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                    <C>                 <C>             <C>             <C>                      <C>                   <C>    
  8/27/92               1000.00             1000.00         8.524935        15.855024                1859.84               1859.84
  8/27/93                 -1.00               -1.00         9.590550        15.855024                  -1.65                 -1.65
  8/29/94                 -1.00               -1.00         9.978250        15.855024                  -1.59                 -1.59
  8/28/95                 -1.00               -1.00        11.871460        15.855024                  -1.34                 -1.34
  8/27/96                 -1.00               -1.00        14.240640        15.855024                  -1.11                 -1.11
 12/31/96                -30.00                0.00        15.855024        15.855024                 -30.00                  0.00
 12/31/96                 -1.00               -1.00        15.855024        15.855024                  -1.00                 -1.00
- -----------------------------------------------------------------------------------------------------------------------------------
                      Assuming Contract Surrendered ERV:             1823.15          Avg. Annual Return:                   14.82%
                  Assuming Contract Not Surrendered ERV:             1853.15          Avg. Annual Return:                   15.25%
                                      4.345205479 Years:                            4
                                                   Days:                          126
</TABLE>
<PAGE>
 
INVESCO Total 
Return

Period: 1
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
            Payments                                                                  Value
            ----------------------------------------                                  ---------------------------------------------
   DATE         Surrendered       Not Surrendered      AUV Begin         AUV End              Surrender            Non-Surrender
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                     <C>                 <C>            <C>              <C>                      <C>                   <C>    
 12/29/95               1000.00             1000.00        12.137346        13.410796                1104.92               1104.92
 12/31/96                -70.00                0.00        13.410796        13.410796                 -70.00                  0.00
 12/31/96                 -1.00               -1.00        13.410796        13.410796                  -1.00                 -1.00
- -----------------------------------------------------------------------------------------------------------------------------------
                      Assuming Contract Surrendered ERV:             1033.92          Avg. Annual Return:                    3.39%
                  Assuming Contract Not Surrendered ERV:             1103.92          Avg. Annual Return:                   10.39%
</TABLE>

Period: Inception
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
            Payments                                                                  Value
            ----------------------------------------                                  ---------------------------------------------
   DATE         Surrendered       Not Surrendered      AUV Begin         AUV End              Surrender            Non-Surrender
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                     <C>                 <C>             <C>             <C>                      <C>                   <C>    
  6/2/94                1000.00             1000.00         9.949878        13.410796                1347.84               1347.84
  6/2/95                  -1.00               -1.00        11.137010        13.410796                  -1.20                 -1.20
  6/3/96                  -1.00               -1.00        12.565703        13.410796                  -1.07                 -1.07
 12/31/96                -50.00                0.00        13.410796        13.410796                 -50.00                  0.00
 12/31/96                 -1.00               -1.00        13.410796        13.410796                  -1.00                 -1.00
- -----------------------------------------------------------------------------------------------------------------------------------
                      Assuming Contract Surrendered ERV:             1294.56          Avg. Annual Return:                   10.52%
                  Assuming Contract Not Surrendered ERV:             1344.56          Avg. Annual Return:                   12.16%
                                        2.580821918 Years:                          2
                                                    Days:                         212
</TABLE>
<PAGE>
 
INVESCO Industrial 
Income

Period: 1
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
            Payments                                                                  Value
            ----------------------------------------                                  ---------------------------------------------
   DATE         Surrendered       Not Surrendered      AUV Begin         AUV End            Surrender            Non-Surrender
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                     <C>                 <C>            <C>              <C>                      <C>                   <C>    
 12/29/95               1000.00             1000.00        12.961463        15.610389                1204.37               1204.37
 12/31/96                -70.00                0.00        15.610389        15.610389                 -70.00                  0.00
 12/31/96                 -1.00               -1.00        15.610389        15.610389                  -1.00                 -1.00
- -----------------------------------------------------------------------------------------------------------------------------------
                      Assuming Contract Surrendered ERV:             1133.37          Avg. Annual Return:                   13.34%
                  Assuming Contract Not Surrendered ERV:             1203.37          Avg. Annual Return:                   20.34%
</TABLE>

Period: Inception
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
            Payments                                                                  Value
            ----------------------------------------                                  ---------------------------------------------
   DATE         Surrendered       Not Surrendered      AUV Begin         AUV End            Surrender            Non-Surrender
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                     <C>                 <C>            <C>              <C>                      <C>                   <C>    
  8/10/94               1000.00             1000.00        10.168040        15.610389                1535.24               1535.24
  8/10/95                 -1.00               -1.00        11.616629        15.610389                  -1.34                 -1.34
  8/12/96                 -1.00               -1.00        14.331076        15.610389                  -1.09                 -1.09
 12/31/96                -50.00                0.00        15.610389        15.610389                 -50.00                  0.00
 12/31/96                 -1.00               -1.00        15.610389        15.610389                  -1.00                 -1.00
- -----------------------------------------------------------------------------------------------------------------------------------
                      Assuming Contract Surrendered ERV:             1481.81          Avg. Annual Return:                   17.87%
                  Assuming Contract Not Surrendered ERV:             1531.81          Avg. Annual Return:                   19.52%
                                      2.391780822 Years:                            2
                                                   Days:                          143
</TABLE>
<PAGE>
 
INVESCO High Yield

Period: 1
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
            Payments                                                                  Value
            ----------------------------------------                                  ---------------------------------------------
   DATE         Surrendered       Not Surrendered      AUV Begin         AUV End            Surrender            Non-Surrender
- -----------------------------------------------------------------------------------------------------------------------------------
<S>             <C>                <C>                 <C>              <C>                 <C>                  <C>    
 12/29/95               1000.00             1000.00        11.899038        13.665773                1148.48               1148.48
 12/31/96                -70.00                0.00        13.665773        13.665773                 -70.00                  0.00
 12/31/96                 -1.00               -1.00        13.665773        13.665773                  -1.00                 -1.00
- -----------------------------------------------------------------------------------------------------------------------------------
                      Assuming Contract Surrendered ERV:             1077.48          Avg. Annual Return:                    7.75%
                  Assuming Contract Not Surrendered ERV:             1147.48          Avg. Annual Return:                   14.75%
</TABLE>

Period: Inception
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
            Payments                                                                  Value
            ----------------------------------------                                  ---------------------------------------------
   DATE         Surrendered       Not Surrendered      AUV Begin         AUV End            Surrender            Non-Surrender
- -----------------------------------------------------------------------------------------------------------------------------------
<S>             <C>                <C>                 <C>              <C>                 <C>                  <C>    
  8/10/94               1000.00             1000.00        10.118618        13.665773                1350.56               1350.56
  8/10/95                 -1.00               -1.00        10.935448        13.665773                  -1.25                 -1.25
  8/12/96                 -1.00               -1.00        12.415184        13.665773                  -1.10                 -1.10
 12/31/96                -50.00                0.00        13.665773        13.665773                 -50.00                  0.00
 12/31/96                 -1.00               -1.00        13.665773        13.665773                  -1.00                 -1.00
- -----------------------------------------------------------------------------------------------------------------------------------
                      Assuming Contract Surrendered ERV:             1297.21          Avg. Annual Return:                   10.54%
                  Assuming Contract Not Surrendered ERV:             1347.21          Avg. Annual Return:                   12.16%
                                        2.597260274 Years:                          2
                                                    Days:                         218
</TABLE>
<PAGE>
 
INVESCO Utilities

Period: 1
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
            Payments                                                                  Value
            ----------------------------------------                                  ---------------------------------------------
   DATE         Surrendered       Not Surrendered      AUV Begin         AUV End            Surrender            Non-Surrender
- -----------------------------------------------------------------------------------------------------------------------------------
<S>             <C>               <C>                  <C>               <C>                <C>                  <C>    
 12/29/95               1000.00             1000.00        10.824082        12.021293                1110.61               1110.61
 12/31/96                -70.00                0.00        12.021293        12.021293                 -70.00                  0.00
 12/31/96                 -1.00               -1.00        12.021293        12.021293                  -1.00                 -1.00
- -----------------------------------------------------------------------------------------------------------------------------------
                      Assuming Contract Surrendered ERV:             1039.61          Avg. Annual Return:                    3.96%
                  Assuming Contract Not Surrendered ERV:             1109.61          Avg. Annual Return:                   10.96%
</TABLE>

Period: Inception
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
            Payments                                                                  Value
            ----------------------------------------                                  ---------------------------------------------
   DATE         Surrendered       Not Surrendered      AUV Begin         AUV End            Surrender            Non-Surrender
- -----------------------------------------------------------------------------------------------------------------------------------
<S>             <C>               <C>                 <C>               <C>                 <C>                  <C>    
  1/1/95                1000.00             1000.00        10.072302        12.021293                1193.50               1193.50
  1/2/96                  -1.00               -1.00        10.832269        12.021293                  -1.11                 -1.11
 12/31/96                -60.00                0.00        12.021293        12.021293                 -60.00                  0.00
 12/31/96                 -1.00               -1.00        12.021293        12.021293                  -1.00                 -1.00
- -----------------------------------------------------------------------------------------------------------------------------------
                      Assuming Contract Surrendered ERV:             1131.39          Avg. Annual Return:                    6.37%
                  Assuming Contract Not Surrendered ERV:             1191.39          Avg. Annual Return:                    9.15%
                                                  2 Years:                          2
                                                    Days:                           0
</TABLE>
<PAGE>
 
Van Eck Worldwide Balanced

Period: 1
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
            Payments                                                                  Value
            ----------------------------------------                                  ---------------------------------------------
   DATE         Surrendered       Not Surrendered      AUV Begin         AUV End            Surrender            Non-Surrender
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                     <C>                 <C>             <C>             <C>                      <C>                   <C>    
 12/29/95               1000.00             1000.00         9.850778        10.833013                1099.71               1099.71
 12/31/96                -70.00                0.00        10.833013        10.833013                 -70.00                  0.00
 12/31/96                 -1.00               -1.00        10.833013        10.833013                  -1.00                 -1.00
- -----------------------------------------------------------------------------------------------------------------------------------
                      Assuming Contract Surrendered ERV:             1028.71          Avg. Annual Return:                    2.87%
                  Assuming Contract Not Surrendered ERV:             1098.71          Avg. Annual Return:                    9.87%
</TABLE>

Period:  Inception
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
            Payments                                                                  Value
            ----------------------------------------                                  ---------------------------------------------
   DATE         Surrendered       Not Surrendered      AUV Begin         AUV End            Surrender            Non-Surrender
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                     <C>                 <C>            <C>              <C>                      <C>                   <C>    
 12/23/94               1000.00             1000.00        10.013754        10.833013                1081.81               1081.81
 12/26/95                 -1.00               -1.00         9.842147        10.833013                  -1.10                 -1.10
 12/23/96                 -1.00               -1.00        10.778176        10.833013                  -1.01                 -1.01
 12/31/96                -50.00                0.00        10.833013        10.833013                 -50.00                  0.00
 12/31/96                 -1.00               -1.00        10.833013        10.833013                  -1.00                 -1.00
- -----------------------------------------------------------------------------------------------------------------------------------
                      Assuming Contract Surrendered ERV:             1028.71          Avg. Annual Return:                    1.41%
                  Assuming Contract Not Surrendered ERV:             1078.71          Avg. Annual Return:                    3.82%
                                        2.021917808 Years:                          2
                                                    Days:                           8
</TABLE>
<PAGE>
 
Van Eck Gold & Natural Resources

Period: 1
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
            Payments                                                                  Value
            ----------------------------------------                                  ---------------------------------------------
   DATE         Surrendered       Not Surrendered      AUV Begin         AUV End              Surrender            Non-Surrender
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                     <C>                 <C>            <C>              <C>                      <C>                   <C>    
 12/29/95               1000.00             1000.00        10.056038        11.690254                1162.51               1162.51
 12/31/96                -70.00                0.00        11.690254        11.690254                 -70.00                  0.00
 12/31/96                 -1.00               -1.00        11.690254        11.690254                  -1.00                 -1.00
- -----------------------------------------------------------------------------------------------------------------------------------
                      Assuming Contract Surrendered ERV:             1091.51          Avg. Annual Return:                    9.15%
                  Assuming Contract Not Surrendered ERV:             1161.51          Avg. Annual Return:                   16.15%
</TABLE>

Period: 5
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
            Payments                                                                  Value
            ----------------------------------------                                  ---------------------------------------------
   DATE         Surrendered       Not Surrendered      AUV Begin         AUV End              Surrender            Non-Surrender
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                     <C>                 <C>             <C>             <C>                      <C>                   <C>    
 12/31/91               1000.00             1000.00         6.396149        11.690254                1827.70               1827.70
 12/31/92                 -1.00               -1.00         6.041523        11.690254                  -1.93                 -1.93
 12/31/93                 -1.00               -1.00         9.808442        11.690254                  -1.19                 -1.19
 12/30/94                 -1.00               -1.00         9.197895        11.690254                  -1.27                 -1.27
 12/29/95                 -1.00               -1.00        10.056038        11.690254                  -1.16                 -1.16
 12/31/96                -30.00                0.00        11.690254        11.690254                 -30.00                  0.00
 12/31/96                 -1.00               -1.00        11.690254        11.690254                  -1.00                 -1.00
- -----------------------------------------------------------------------------------------------------------------------------------
                      Assuming Contract Surrendered ERV:             1791.14          Avg. Annual Return:                   12.36%
                  Assuming Contract Not Surrendered ERV:             1821.14          Avg. Annual Return:                   12.74%
</TABLE>

Period: Inception
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
            Payments                                                                  Value
            ----------------------------------------                                  ---------------------------------------------
   DATE         Surrendered       Not Surrendered      AUV Begin         AUV End              Surrender            Non-Surrender
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                     <C>                 <C>             <C>             <C>                      <C>                   <C>    
  9/1/89                1000.00             1000.00         7.308592        11.690254                1599.52               1599.52
  9/4/90                  -1.00               -1.00         7.305985        11.690254                  -1.60                 -1.60
  9/3/91                  -1.00               -1.00         6.471593        11.690254                  -1.81                 -1.81
  9/1/92                  -1.00               -1.00         6.590711        11.690254                  -1.77                 -1.77
  9/1/93                  -1.00               -1.00         8.904001        11.690254                  -1.31                 -1.31
  9/1/94                  -1.00               -1.00        10.265811        11.690254                  -1.14                 -1.14
  9/1/95                  -1.00               -1.00         9.926361        11.690254                  -1.18                 -1.18
  9/3/96                  -1.00               -1.00        11.241954        11.690254                  -1.04                 -1.04
 12/31/96                 -1.00               -1.00        11.690254        11.690254                  -1.00                 -1.00
 12/31/96                  0.00                0.00        11.690254        11.690254                   0.00                  0.00
- -----------------------------------------------------------------------------------------------------------------------------------
                      Assuming Contract Surrendered ERV:             1588.67          Avg. Annual Return:                    6.52%
                  Assuming Contract Not Surrendered ERV:             1588.67          Avg. Annual Return:                    6.52%
                                      7.331506849 Years:                            7
                                                   Days:                          121
</TABLE>
<PAGE>
 
Alger American 
Growth

Period: 1
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
            Payments                                                                  Value
            ----------------------------------------                                  ---------------------------------------------
   DATE         Surrendered       Not Surrendered      AUV Begin         AUV End              Surrender            Non-Surrender
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                     <C>                 <C>            <C>              <C>                      <C>                   <C>    
 12/29/95               1000.00             1000.00        11.979391        13.374111                1116.43               1116.43
 12/31/96                -70.00                0.00        13.374111        13.374111                 -70.00                  0.00
 12/31/96                 -1.00               -1.00        13.374111        13.374111                  -1.00                 -1.00
- -----------------------------------------------------------------------------------------------------------------------------------
                      Assuming Contract Surrendered ERV:             1045.43          Avg. Annual Return:                    4.54%
                  Assuming Contract Not Surrendered ERV:             1115.43          Avg. Annual Return:                   11.54%
</TABLE>

Period: 5
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
            Payments                                                                  Value
            ----------------------------------------                                  ---------------------------------------------
   DATE         Surrendered       Not Surrendered      AUV Begin         AUV End              Surrender            Non-Surrender
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                     <C>                 <C>             <C>             <C>                      <C>                   <C>    
 12/31/91               1000.00             1000.00         6.684838        13.374111                2000.66               2000.66
 12/31/92                 -1.00               -1.00         7.398782        13.374111                  -1.81                 -1.81
 12/31/93                 -1.00               -1.00         8.924397        13.374111                  -1.50                 -1.50
 12/30/94                 -1.00               -1.00         8.917268        13.374111                  -1.50                 -1.50
 12/29/95                 -1.00               -1.00        11.979391        13.374111                  -1.12                 -1.12
 12/31/96                -30.00                0.00        13.374111        13.374111                 -30.00                  0.00
 12/31/96                 -1.00               -1.00        13.374111        13.374111                  -1.00                 -1.00
- -----------------------------------------------------------------------------------------------------------------------------------
                      Assuming Contract Surrendered ERV:             1963.74          Avg. Annual Return:                   14.45%
                  Assuming Contract Not Surrendered ERV:             1993.74          Avg. Annual Return:                   14.80%
</TABLE>

Period: Inception
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
            Payments                                                                  Value
            ----------------------------------------                                  ---------------------------------------------
   DATE         Surrendered       Not Surrendered      AUV Begin         AUV End              Surrender            Non-Surrender
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                     <C>                 <C>             <C>             <C>                      <C>                   <C>    
  1/9/89                1000.00             1000.00         3.839553        13.374111                3483.25               3483.25
  1/9/90                  -1.00               -1.00         4.708103        13.374111                  -2.84                 -2.84
  1/9/91                  -1.00               -1.00         4.577247        13.374111                  -2.92                 -2.92
  1/9/92                  -1.00               -1.00         6.964488        13.374111                  -1.92                 -1.92
  1/9/93                  -1.00               -1.00         7.392342        13.374111                  -1.81                 -1.81
  1/9/94                  -1.00               -1.00         9.109101        13.374111                  -1.47                 -1.47
  1/9/95                  -1.00               -1.00         8.906842        13.374111                  -1.50                 -1.50
  1/9/96                  -1.00               -1.00        11.140019        13.374111                  -1.20                 -1.20
 12/31/96                 -1.00               -1.00        13.374111        13.374111                  -1.00                 -1.00
 12/31/96                  0.00                0.00        13.374111        13.374111                   0.00                  0.00
- -----------------------------------------------------------------------------------------------------------------------------------
                      Assuming Contract Surrendered ERV:             3468.58          Avg. Annual Return:                   16.87%
                  Assuming Contract Not Surrendered ERV:             3468.58          Avg. Annual Return:                   16.87%
                                        7.978082192 Years:                          7
                                                    Days:                         357
</TABLE>
<PAGE>
 
Alger American Leveraged AllCap

Period: 1
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
            Payments                                                                  Value
            ----------------------------------------                                  ---------------------------------------------
   DATE         Surrendered       Not Surrendered      AUV Begin         AUV End              Surrender            Non-Surrender
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                  <C>                 <C>            <C>              <C>                      <C>                   <C>    
 12/29/95               1000.00             1000.00        14.738364        16.266010                1103.65               1103.65
 12/31/96                -70.00                0.00        16.266010        16.266010                 -70.00                  0.00
 12/31/96                 -1.00               -1.00        16.266010        16.266010                  -1.00                 -1.00
- -----------------------------------------------------------------------------------------------------------------------------------
                      Assuming Contract Surrendered ERV:             1032.65          Avg. Annual Return:                    3.27%
                  Assuming Contract Not Surrendered ERV:             1102.65          Avg. Annual Return:                   10.27%
</TABLE>

Period: Inception
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
            Payments                                                                  Value
            ----------------------------------------                                  ---------------------------------------------
   DATE         Surrendered       Not Surrendered      AUV Begin         AUV End              Surrender            Non-Surrender
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                     <C>                 <C>             <C>             <C>                      <C>                   <C>    
  1/1/95                1000.00             1000.00         8.575351        16.266010                1896.83               1896.83
  1/2/96                  -1.00               -1.00        14.764072        16.266010                  -1.10                 -1.10
 12/31/96                -60.00                0.00        16.266010        16.266010                 -60.00                  0.00
 12/31/96                 -1.00               -1.00        16.266010        16.266010                  -1.00                 -1.00
- -----------------------------------------------------------------------------------------------------------------------------------
                      Assuming Contract Surrendered ERV:             1834.73          Avg. Annual Return:                   36.86%
                  Assuming Contract Not Surrendered ERV:             1894.73          Avg. Annual Return:                   39.15%
                                      1.934246575 Years:                            1
                                                   Days:                          341
</TABLE>
<PAGE>
 
AIM VI - Government Securities Portfolio

Period: 1
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
            Payments                                                                  Value
            ----------------------------------------                                  ---------------------------------------------
   DATE         Surrendered       Not Surrendered      AUV Begin         AUV End            Surrender            Non-Surrender
- -----------------------------------------------------------------------------------------------------------------------------------
<S>             <C>               <C>                 <C>               <C>                 <C>                  <C>    
 12/31/95               1000.00             1000.00        10.000000        10.074701                1007.47               1007.47
 12/31/96                -70.00                0.00        10.074701        10.074701                 -70.00                  0.00
 12/31/96                 -1.00               -1.00        10.074701        10.074701                  -1.00                 -1.00
- -----------------------------------------------------------------------------------------------------------------------------------
                      Assuming Contract Surrendered ERV:             936.47           Avg. Annual Return:                   -6.35%
                  Assuming Contract Not Surrendered ERV:             1006.47          Avg. Annual Return:                    0.65%
</TABLE>

Period: Inception
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
            Payments                                                                  Value
            ----------------------------------------                                  ---------------------------------------------
   DATE         Surrendered       Not Surrendered      AUV Begin         AUV End            Surrender            Non-Surrender
- ------------------------------------------------------------------------------------------------------------------------------------
<S>             <C>               <C>                 <C>               <C>                 <C>                  <C>    
  5/5/93                1000.00             1000.00        10.000000        11.147324                1114.73               1114.73
  5/5/94                  -1.00               -1.00         9.789064        11.147324                  -1.14                 -1.14
  5/5/95                  -1.00               -1.00        10.343316        11.147324                  -1.08                 -1.08
  5/3/96                  -1.00               -1.00        10.628854        11.147324                  -1.05                 -1.05
 12/31/96                -40.00                0.00        11.147324        11.147324                 -40.00                  0.00
 12/31/96                 -1.00               -1.00        11.147324        11.147324                  -1.00                 -1.00
- -----------------------------------------------------------------------------------------------------------------------------------
                      Assuming Contract Surrendered ERV:             1070.47          Avg. Annual Return:                    1.88%
                  Assuming Contract Not Surrendered ERV:             1110.47          Avg. Annual Return:                    2.90%
                                        3.660273973 Years:                          3
                                                    Days:                         241
</TABLE>
<PAGE>
 
Van Eck Worldwide Emerging Markets Fund

Period: 1
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
            Payments                                                                  Value
            ----------------------------------------                                  ---------------------------------------------
   DATE         Surrendered       Not Surrendered      AUV Begin         AUV End            Surrender            Non-Surrender
- -----------------------------------------------------------------------------------------------------------------------------------
<S>             <C>               <C>                 <C>               <C>                 <C>                  <C>    
 12/31/95               1000.00             1000.00        10.000000        12.490811                1249.08               1249.08
 12/31/96                -70.00                0.00        12.490811        12.490811                 -70.00                  0.00
 12/31/96                 -1.00               -1.00        12.490811        12.490811                  -1.00                 -1.00
- -----------------------------------------------------------------------------------------------------------------------------------
                      Assuming Contract Surrendered ERV:             1178.08          Avg. Annual Return:                   17.81%
                  Assuming Contract Not Surrendered ERV:             1248.08          Avg. Annual Return:                   24.81%
</TABLE>

Period: Inception
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
            Payments                                                                  Value
            ----------------------------------------                                  ---------------------------------------------
   DATE         Surrendered       Not Surrendered      AUV Begin         AUV End            Surrender            Non-Surrender
- ------------------------------------------------------------------------------------------------------------------------------------
<S>             <C>               <C>                 <C>               <C>                 <C>                  <C>    
 12/27/95               1000.00             1000.00        10.000000        12.364399                1236.44               1236.44
 12/27/96                 -1.00               -1.00        12.367690        12.364399                  -1.00                 -1.00
 12/31/96                -60.00                0.00        12.364399        12.364399                 -60.00                  0.00
 12/31/96                 -1.00               -1.00        12.364399        12.364399                  -1.00                 -1.00
- -----------------------------------------------------------------------------------------------------------------------------------
                      Assuming Contract Surrendered ERV:             1174.44          Avg. Annual Return:                   17.24%
                  Assuming Contract Not Surrendered ERV:             1234.44          Avg. Annual Return:                   23.16%
                                        1.010958904 Years:                          1
                                                    Days:                           4
</TABLE>

<PAGE>

                                                                      EXHIBIT 16

                    ING GROUP - U.S.A. Holding Company System
                             As of December 31, 1997

ING Group N.V. (The Netherlands) - No FEIN(non-insurer)
  ING Bank N.V. (The Netherlands) - No FEIN(non-insurer)
  ING Verzekeringen N.V. (The Netherlands) - No Fein (non-insurer)
     ING Insurance International B.V. (The Netherlands) - No FEIN(non-insurer)
        Nederlands Reassurantie Groep Holding N.V. (The Netherlands) (non-
         insurer)
           NRG America Holding Company (Pennsylvania) (non-insurer) (23-2074221)
              NRG America Syndicate (New York) (non-insurer) (22-2281839) 
              NRG America Management Corporation (Pennsylvania) (23-1667532) 
              Philadelphia Reinsurance Corporation (Pennsylvania) (23-1620930)
        Nationale-Nederlanden Intertrust B.V. (The Netherlands) (non-insurer)
           NNUS Realty Corporation (Delaware) (non-insurer) (13-3062172)
        The Equitable of Iowa Companies, Inc.
        ING America Insurance Holdings, Inc. (Delaware) (non-insurer) (02-
         0333654)
           ING North America Insurance Corporation (Delaware) (non-insurer) (52-
            1317217)
           Internationale-Nederlanden U.S. P&C Corporation, Inc. (Delaware) 
            (non-insurance) (51-0290450)
              Excelsior Insurance Company (New Hampshire) (15-0302550)
              Peerless Insurance Company (New Hampshire) (02-0177030)
              America First Insurance Company (Florida) (58-0953149)
              Alabama First Insurance Company (Alabama) (63-0830057)
              Fidelity Southern Insurance Company (Texas) (74-1276503)
              Diversified Settlements, Inc. (New Hampshire) (non-insurer) 
               (02-0424648) 
              The Netherlands Insurance Company (New Hampshire) (02-0342937) 
              Indiana Insurance Company (Indiana) (35-0410010)
                 Consolidated Insurance Company (Indiana) (35-6018568)
              Cooling Grumme Mumford Company, Inc. (Indiana) (non-insurance)  
               (35-6018566)
           Internationale Nederlanden America Life Corporation (Georgia) (non-
            insurer) (58- 1360182)
              Southland Life Insurance Company (Texas) (75-0572420)
              GAC Capital, Inc. (Delaware) (non-insurer) (51-0266924)
              Life Insurance Company of Georgia (Georgia) (58-0298930)
                 Springstreet Associates, Inc. (Georgia) (non-insurer) (58-
                  1822054)
           Security Life of Denver Insurance Company (Colorado) (84-0499703)
              ING America Equities, Inc. (Colorado) (non-insurer) (84-0499703)
              Midwestern United Life Insurance Company (Indiana) (35-0838945)
              First Secured Mortgage Deposit Corporation (Colorado) (non-
               insurance) (84-1086427)
              First ING of New York (New York) (13-2740556)
              Wilderness Associate (Colorado) (non-insurer)
           Columbine Life Insurance Company (Colorado) (52-1222820)
           Security Life of Denver International, LTD (non-insurer) 
           SLR Management, LTD (Bermuda) (non-insurer) 
           Lion Custom Investments (Delaware) (non-insurer) 
           Orange Investment Enterprises, Inc. (Delaware) (non-insurer) 
           ING Segures Sociedad Anonima de Capital Variable (Mexico) Insurer 
           ING Investment Management Inc. (Delaware) (58-1515059)

<TABLE> <S> <C>

<PAGE>
 
<ARTICLE> 6
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-START>                             JAN-01-1996
<PERIOD-END>                               DEC-31-1996
<INVESTMENTS-AT-COST>                       54,275,545
<INVESTMENTS-AT-VALUE>                      57,137,579
<RECEIVABLES>                                        0
<ASSETS-OTHER>                                       0
<OTHER-ITEMS-ASSETS>                                 0
<TOTAL-ASSETS>                              57,137,579
<PAYABLE-FOR-SECURITIES>                             0
<SENIOR-LONG-TERM-DEBT>                              0
<OTHER-ITEMS-LIABILITIES>                    (719,248)
<TOTAL-LIABILITIES>                          (719,248)
<SENIOR-EQUITY>                                      0
<PAID-IN-CAPITAL-COMMON>                             0
<SHARES-COMMON-STOCK>                                0
<SHARES-COMMON-PRIOR>                                0
<ACCUMULATED-NII-CURRENT>                            0
<OVERDISTRIBUTION-NII>                               0
<ACCUMULATED-NET-GAINS>                              0
<OVERDISTRIBUTION-GAINS>                             0
<ACCUM-APPREC-OR-DEPREC>                             0
<NET-ASSETS>                                57,856,827
<DIVIDEND-INCOME>                            1,183,779
<INTEREST-INCOME>                                    0
<OTHER-INCOME>                                       0
<EXPENSES-NET>                                 241,127
<NET-INVESTMENT-INCOME>                        942,652
<REALIZED-GAINS-CURRENT>                       401,852
<APPREC-INCREASE-CURRENT>                    2,675,307
<NET-CHANGE-FROM-OPS>                        4,019,811
<EQUALIZATION>                                       0
<DISTRIBUTIONS-OF-INCOME>                            0
<DISTRIBUTIONS-OF-GAINS>                             0
<DISTRIBUTIONS-OTHER>                                0
<NUMBER-OF-SHARES-SOLD>                      5,742,883
<NUMBER-OF-SHARES-REDEEMED>                  2,615,086
<SHARES-REINVESTED>                                  0
<NET-CHANGE-IN-ASSETS>                      44,630,293
<ACCUMULATED-NII-PRIOR>                              0
<ACCUMULATED-GAINS-PRIOR>                            0
<OVERDISTRIB-NII-PRIOR>                              0
<OVERDIST-NET-GAINS-PRIOR>                           0
<GROSS-ADVISORY-FEES>                                0
<INTEREST-EXPENSE>                                   0
<GROSS-EXPENSE>                                      0
<AVERAGE-NET-ASSETS>                        35,541,681
<PER-SHARE-NAV-BEGIN>                                0
<PER-SHARE-NII>                                      0
<PER-SHARE-GAIN-APPREC>                              0
<PER-SHARE-DIVIDEND>                                 0
<PER-SHARE-DISTRIBUTIONS>                            0
<RETURNS-OF-CAPITAL>                                 0
<PER-SHARE-NAV-END>                                  0
<EXPENSE-RATIO>                                      0
<AVG-DEBT-OUTSTANDING>                               0
<AVG-DEBT-PER-SHARE>                                 0
        


</TABLE>


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