SECURITY LIFE SEPARATE ACCOUNT L1
485B24F, 1997-05-01
Previous: CIDCO INC, DEF 14A, 1997-05-01
Next: SECURITY LIFE SEPARATE ACCOUNT L1, 485B24F, 1997-05-01



<PAGE>
 


    
    As filed with the Securities and Exchange Commission on April 30, 1997

                                                       Registration No. 33-88148

                      SECURITIES AND EXCHANGE COMMISSION

                            Washington, D.C. 20549

                               _________________

                                   FORM S-6

               FOR REGISTRATION UNDER THE SECURITIES ACT OF 1933

                    OF SECURITIES OF UNIT INVESTMENT TRUSTS

                           REGISTERED ON FORM N-8B-2



                        Post-Effective Amendment No. 2

                               _________________

                       SECURITY LIFE SEPARATE ACCOUNT L1

                             (Exact Name of Trust)



                   SECURITY LIFE OF DENVER INSURANCE COMPANY

                              (Name of Depositor)

                                 1290 Broadway

                          Denver, Colorado 80203-5699

             (Address of Depositor's Principal Executive Offices)     

<TABLE>    
<CAPTION>
<S>                                       <C>     
                                          Copy to:
GARY W. WAGGONER, ESQ.                    DIANE E. AMBLER, ESQ.
Security Life of Denver Insurance         Mayer, Brown & Platt
 Company                                  2000 Pennsylvania Avenue, N.W.
1290 Broadway                             Washington, D.C.  20006-1882
Denver, Colorado 80203-5699               (202) 778-0641

(Name and Address of Agent for Service)                  
</TABLE>
     

                               ________________

   
It is proposed that this filing will become effective:

     ___ on (date) pursuant to paragraph (a) of Rule 485

     ___ 60 days after filing pursuant to paragraph (a) of Rule 485

      X  on May 1, 1997 pursuant to paragraph (b) of Rule 485
     ---                                                     

     ___ immediately upon filing pursuant to paragraph (b) of Rule 485

     ___ this post-effective amendment designates a new effective date for a
            previously filed post-effective amendment     


Title and amount of securities being registered:  Interests under variable life
insurance policies.



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

    
     

    
Pursuant to Rule 24f-2 under the Investment Company Act of 1940, the Registrant
has registered an indefinite amount of securities.  Registrant filed its Form
24f-2 on March 3, 1997 for its most recent fiscal year ending December 31, 
1996.     
<PAGE>
 
             SECURITY LIFE SEPARATE ACCOUNT L1 (File No. 33-88148)

                             Cross-Reference Table

<TABLE>
<CAPTION>
Form N-8B-2 Item No.         Caption in Prospectus
- --------------------         ---------------------               
<S>                          <C>
1, 2                         Cover; Security Life of Denver Insurance Company;
                             Security Life Separate Account L1
 
3                            Inapplicable
 
4                            Security Life of Denver Insurance Company
 
5, 6                         Security Life Separate Account L1
 
7                            Inapplicable
 
8                            Financial Statements
 
9                            Inapplicable
 
10(a), (b), (c), (d), (e)    Policy Summary; Policy Values, Determining the
                             Value of Amounts in the Divisions of the Variable
                             Account; Charges, Deductions and Refunds; 
                             Surrender; Partial Withdrawals; The Guaranteed
                             Interest Division; Transfers of Account Values;
                             Right to Exchange Policy; Lapse; Reinstatement;
                             Premiums
 
10(f)                        Voting Privileges; Right to Change Operations
 
10(g), (h)                   Right to Change Operations
 
10(i)                        Tax Considerations; Detailed Information about the
                             Strategic Advantage Variable Universal Life Policy;
                             Other General Policy Provisions; The Guaranteed
                             Interest Division
 
11, 12                       Security Life Separate Account L1
 
13                           Policy Summary; Charges, Deductions and Refunds;
                             Corporate Purchasers and Group or Sponsored
                             Arrangements
</TABLE>

                                      (ii)
<PAGE>
 
<TABLE>
<CAPTION>
Form N-8B-2 Item No.          Caption in Prospectus
- --------------------          ---------------------
<S>                           <C>
14, 15                        Policy Summary; Free Look; Other General Policy
                              Provisions; Applying for a Policy
 
16                            Premiums; Allocation of Net Premiums; How We
                              Calculate Accumulation Unit Values for Each 
                              Division
 
17                            Payment; Surrender; Partial Withdrawal
 
18                            Policy Summary; Tax Considerations; Detailed
                              Information about the Strategic Advantage Variable
                              Universal Life Policy; Security Life Separate
                              Account L1; Persistency Refund
 
19                            Reports to Policy Owners; Notification and
                              Claims Procedures; Performance Information
                              
 
20                            See 10(g) & 10(a)
 
21                            Policy Loans
 
22                            Policy Summary; Premiums; Grace Period; Security
                              Life Separate Account L1; Detailed Information
                              about the Strategic Advantage Variable Universal
                              Life Policy
 
23                            Inapplicable
 
24                            Inapplicable
 
25                            Security Life of Denver Insurance Company
 
26                            Inapplicable
 
27, 28, 29, 30                Security Life of Denver Insurance Company
 
31, 32, 33, 34                Inapplicable
 
35                            Inapplicable
 
36                            Inapplicable
</TABLE>

                                     (iii)
<PAGE>
 
<TABLE>
<CAPTION>
Form N-8B-2 Item No.          Caption in Prospectus
- --------------------          ---------------------
<S>                           <C>
37                            Inapplicable
 
38, 39, 40, 41(a)             Other General Policy Provisions; Distribution of 
                              the Policies; Security Life of Denver Insurance
                              Company
                               
41(b), 41(c), 42, 43          Inapplicable
 
44                            Determining the Value  in the Divisions of the
                              Variable Account; How We Calculate Accumulation
                              Unit Values for Each Division
 
45                            Inapplicable
 
46                            Partial Withdrawals; Detailed Information about
                              the Strategic Advantage Variable Universal Life
                              Policy
 
47, 48, 49, 50                Inapplicable
 
51                            Detailed Information about the Strategic Advantage
                              Variable Universal Life Policy
 
52                            Determining the Value  in the Divisions of the
                              Variable Account; Right to Change Operations
 
53(a)                         Tax Considerations
 
53(b), 54, 55                 Inapplicable
 
56, 57, 58                    Inapplicable
 
59                            Financial Statements
</TABLE>

                                     (iv)
<PAGE>
 
                  STRATEGIC ADVANTAGE VARIABLE UNIVERSAL LIFE

               A FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE POLICY

                                   issued by

                   SECURITY LIFE OF DENVER INSURANCE COMPANY

                                      AND

                       SECURITY LIFE SEPARATE ACCOUNT L1


    
This prospectus describes Strategic Advantage, an individual flexible premium
variable universal life insurance policy (the "Policy" or collectively,
"Policies") issued by Security Life of Denver Insurance Company ("Security
Life"). The Policy provides insurance coverage with flexibility in death
benefits and premium payments. The Policy is designed primarily for use on a
multiple-life basis where the Insureds share a common employment or business
relationship, and it may be owned individually or by a corporation, trust,
association or similar entity. The Policy is funded by Security Life Separate
Account L1 (the "Variable Account"). Seventeen Divisions of the Variable Account
are available under the Policy. A Guaranteed Interest Division, which guarantees
a minimum fixed rate of interest, is also available. Purchasers may utilize both
the Divisions of the Variable Account and the Guaranteed Interest Division
simultaneously. The Loan Division represents amounts we set aside as collateral
for any Policy Loans taken.     
 
We will pay the Death Proceeds when the Insured dies if the Policy is still in
force. The Death Proceeds will equal the death benefit, reduced by any
outstanding Policy Loan, accrued loan interest, and any charges due during the
grace period. The death benefit consists of two elements: the Base Death Benefit
and any amount added by Rider. The Policy will remain in force as long as the
Net Account Value remains positive. If at all times during the first three
Policy years, the sum of premiums paid minus Partial Withdrawals taken and any
Policy Loan and accrued loan interest is greater than or equal to one twelfth of
the Minimum Annual Premium times the number of completed months this Policy has
been in effect, the Policy will not lapse regardless of the amount of the Net
Account Value. If the Guaranteed Minimum Death Benefit provision is purchased,
the Stated Death Benefit portion of the Policy will remain in force for the
Guarantee Period. To continue the Guarantee Period, the required premiums must
be paid and the Net Account Value must remain diversified.
 
The Policy permits the Owner to choose from three death benefit options which
may increase the Base Death Benefit above the Stated Death Benefit: Option 1, a
fixed benefit that equals the Stated Death Benefit; Option 2, a benefit that
equals the Stated Death Benefit plus the Account Value; or Option 3, a benefit
that equals the Stated Death Benefit plus the sum of premiums paid minus Partial
Withdrawals taken to date. The Base Death Benefit in force as of any Valuation
Date will not be less than the amount necessary to qualify the Policy as a life
insurance contract under the Internal Revenue Code in existence at the time the
Policy is issued.
 

 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.

       THIS PROSPECTUS SHOULD BE READ AND RETAINED FOR FUTURE REFERENCE.
         A PROSPECTUS FOR THE PORTFOLIO OR PORTFOLIOS BEING CONSIDERED
  MUST ACCOMPANY THIS PROSPECTUS AND SHOULD BE READ IN CONJUNCTION HEREWITH.


    
DATE OF PROSPECTUS: MAY 1, 1997     
<PAGE>
 
When applying for the Policy, the Owner will irrevocably choose which of two
tests for compliance with the Federal income tax law definition of life
insurance we will apply to the Policy. These tests are the Cash Value
Accumulation Test and the Guideline Premium/Cash Value Corridor Test. If the
Guideline Premium/Cash Value Corridor Test is chosen, premium amounts will be
limited based on the death benefit of the Policy. See Life Insurance
Definition, page 47.  

                                          
We will not allocate funds to the Policy until we receive at least one quarter
of the Minimum Annual Premium, and we have approved the Policy for issue.
Thereafter, the timing and amount of premium payments may vary, within specified
limits. A higher premium level may be required to keep the Guaranteed Minimum
Death Benefit in force. After certain deductions have been made, Net Premiums
may be allocated to one or more of the Divisions of the Variable Account and to
the Guaranteed Interest Division. A Policy may be returned according to the
terms of the Right to Examine Policy Period (also called the Free Look Period),
during which time Net Premiums allocated to the Variable Account will be held in
the Division investing in the Fidelity VIP Money Market Portfolio of the
Variable Account. The assets of the Divisions of the Variable Account will be
used to purchase, at net asset value, shares of designated Portfolios of various
investment companies. The Policy Account Value is the sum of the amounts in the
Divisions of the Variable Account plus the amount in the Guaranteed Interest
Division and the amount in the Loan Division. The value of the amounts allocated
to the Divisions of the Variable Account will vary with the investment
experience of the corresponding Portfolios; there is no minimum guaranteed cash
value for amounts allocated to the Divisions of the Variable Account. The value
of amounts allocated to the Guaranteed Interest Division will depend on the
interest rates we declare. The Account Value will also reflect deductions for
the cost of insurance c. and expenses, as well as increases for additional Net
Premiums.     

Replacing existing insurance coverage with the Policy described in this
prospectus may not be advantageous.


ISSUED BY:          Security Life of Denver 
                    Insurance Company       
                    Security Life Center    
                    1290 Broadway           
                    Denver, CO 80203-5699   
                    (800) 525-9852
 
BROKER DEALER:      ING America Equities,  Inc. 
                    1290 Broadway,          
                    Attn: Variable      
                    Denver, CO 80203-5699
                    (303) 860-2000       


THROUGH ITS:        Security Life Separate Account L1
 
ADMINISTERED AT:    Customer Service Center
                    P.O. Box 173763
                    Denver, CO 80217-3763
                    (800) 933-5858
 
    
PROSPECTUS DATED:  May 1, 1997     

________________________________________________________________________________
                                       2
Strategic Advantage                   
<PAGE>
 
TABLE OF CONTENTS

<TABLE> 
<CAPTION> 
<S>                                                                          <C>
DEFINITION OF SPECIAL TERMS USED IN THIS PROSPECTUS........................... 7

POLICY SUMMARY................................................................10

General Information...........................................................10

Death Benefits................................................................10
Benefits at Maturity..........................................................11
Additional Benefits...........................................................11
Premiums......................................................................11
Allocation of Net Premiums....................................................12
Policy Values.................................................................12
Determining the Value in the Divisions of the Variable Account................12
How We Calculate Accumulation Unit Values for Each Division...................12
Transfers of Account Values...................................................13
Dollar Cost Averaging.........................................................13
Automatic Rebalancing.........................................................13
Loans.........................................................................13
Partial Withdrawals...........................................................14
Surrender.....................................................................14
Right to Exchange Policy......................................................14
Lapse.........................................................................14
Reinstatement.................................................................14
Charges and Deductions........................................................14
Persistency Refund............................................................15
Refund of Sales Charges.......................................................15
Tax Considerations............................................................17

INFORMATION ABOUT SECURITY LIFE, THE VARIABLE ACCOUNT, THE INVESTMENT OPTIONS
AND THE GUARANTEED INTEREST DIVISION..........................................18

Security Life of Denver Insurance Company.....................................18
Security Life Separate Account L1.............................................18
Investment Objectives of the Portfolios.......................................19
The Guaranteed Interest Division..............................................23

DETAILED INFORMATION ABOUT THE STRATEGIC ADVANTAGE
VARIABLE UNIVERSAL LIFE POLICY................................................23

Applying for a Policy.........................................................23

Premiums......................................................................24
     Scheduled Premiums.......................................................24
     Unscheduled Premium Payments.............................................24
     Minimum Annual Premium...................................................24
     Premium Payments Affect The Continuation of Coverage.....................25
     Choice of Definitional Tests.............................................25
     Choice of Guaranteed Minimum Death Benefit Provisions....................25
     Modified Endowment Contracts.............................................25
Allocation of Net Premiums....................................................25
Death Benefits................................................................26
     Death Benefit Options....................................................26
     Changes In Death Benefit Option..........................................26
     Guaranteed Minimum Death Benefit Provision...............................27
     Requirements to Maintain the Guarantee Period............................28
</TABLE> 


________________________________________________________________________________
                                       3
Strategic Advantage                    
<PAGE>
 
<TABLE> 
<S>                                                                         <C>
     Changes In Death Benefit Amounts........................................28
Benefits at Maturity.........................................................29
Additional Benefits..........................................................29
     Accidental Death Benefit Rider..........................................29
     Adjustable Term Insurance Rider.........................................30
     Additional Insured Rider................................................30
     Guaranteed Insurability Rider...........................................30
     Right to Exchange Rider.................................................30
     Waiver of Cost of Insurance Rider.......................................30
     Waiver of Specified Premium Rider.......................................31
Policy Values................................................................31
     Account Value...........................................................31
     Cash Surrender Value....................................................31
     Net Cash Surrender Value................................................31
     Net Account Value.......................................................31
Determining the Value of Amounts in the Divisions of the Variable Account....31
How We Calculate Accumulation Unit Values for Each Division..................31
Transfers of Account Values..................................................32
Dollar Cost Averaging........................................................33
Automatic Rebalancing........................................................33
Policy Loans.................................................................34
Partial Withdrawals........................................................  35
Surrender..................................................................  36
Right to Exchange Policy...................................................  36
Lapse......................................................................  36
     If Guaranteed Minimum Death Benefit Provision Is Not in Effect........  36
     If the Guaranteed Minimum Death Benefit Provision Is in Effect........  37
Grace Period...............................................................  37
Reinstatement..............................................................  37

CHARGES, DEDUCTIONS AND REFUNDS............................................  37

Deductions from Premiums...................................................  37
     Tax Charges...........................................................  37
     Sales Charges.........................................................  38
Daily Deductions from the Variable Account.................................  38
     Mortality and Expense Risk Charge.....................................  38
Monthly Deductions from the Account Value..................................  38
     Initial Policy Charge.................................................  38
     Monthly Administrative Charge.........................................  39
     Cost Of Insurance Charges.............................................  39
     Charges For Additional Benefits.......................................  39
     Guaranteed Minimum Death Benefit Charge...............................  40
     Changes In Monthly Charges............................................  40
Policy Transaction Fees....................................................  40
     Partial Withdrawal....................................................  40
     Transfers.............................................................  40
     Premium Allocation Charges............................................  40
     Illustrations.........................................................  40
Persistency Refund.........................................................  40
Refund of Sales Charges....................................................  42
Charges from Portfolios....................................................  42
Group or Sponsored Arrangements............................................  46
Other Charges..............................................................  46
</TABLE> 


________________________________________________________________________________
                                       4
Strategic Advantage                    
<PAGE>
 
<TABLE> 
<S>                                                                         <C> 
TAX CONSIDERATIONS.......................................................... 47

Life Insurance Definition................................................... 47
Diversification Requirements................................................ 47
Modified Endowment Contracts................................................ 48
Tax Treatment of Premiums................................................... 48
Loans, Lapses, Surrenders and Withdrawals................................... 48
     If the Policy is Not a Modified Endowment Contract..................... 48
     If the Policy is a Modified Endowment Contract......................... 49
Alternative Minimum Tax..................................................... 49
Section 1035 Exchanges...................................................... 49
Tax-exempt Policy Owners.................................................... 50
Changes to Comply with Law.................................................. 50
Other....................................................................... 50

ADDITIONAL INFORMATION ABOUT THE POLICY..................................... 50

Voting Privileges........................................................... 50
Right to Change Operations.................................................. 51
Reports to Owners........................................................... 52

OTHER GENERAL POLICY PROVISIONS............................................. 52

Free Look Period............................................................ 52
The Policy.................................................................. 52
Age......................................................................... 53
Ownership................................................................... 53
Beneficiary................................................................. 53
Collateral Assignment....................................................... 53
Incontestability............................................................ 53
Misstatements of Age or Sex................................................. 53
Suicide..................................................................... 53
Payment..................................................................... 54
Notification and Claims Procedures.......................................... 54
Telephone Privileges........................................................ 54
Non-Participating........................................................... 54
Distribution of the Policies................................................ 54
Settlement Provisions....................................................... 55

ILLUSTRATIONS OF DEATH BENEFITS, ACCOUNT VALUES AND SURRENDER VALUES, AND
ACCUMULATED PREMIUMS........................................................ 57

ADDITIONAL INFORMATION...................................................... 70

Directors and Officers...................................................... 70
State Regulation............................................................ 77
Legal Matters............................................................... 77
Legal Proceedings........................................................... 77
Experts..................................................................... 77
Registration Statement...................................................... 77

FINANCIAL STATEMENTS........................................................ 78

APPENDIX A..................................................................166

APPENDIX B..................................................................174

APPENDIX C..................................................................175

Performance Information.....................................................175
</TABLE> 


________________________________________________________________________________
                                       5
Strategic Advantage                    
<PAGE>
 
               IN THIS PROSPECTUS  "WE," "US" AND "OUR" REFER TO

                  SECURITY LIFE OF DENVER INSURANCE COMPANY.


THIS POLICY IS NOT AVAILABLE IN ALL JURISDICTIONS. THIS PROSPECTUS DOES NOT
CONSTITUTE AN OFFERING IN ANY JURISDICTION IN WHICH SUCH OFFERING MAY NOT BE
LAWFULLY MADE. NO PERSON IS AUTHORIZED TO MAKE ANY REPRESENTATION REGARDING THE
   OFFERING DESCRIBED IN THIS PROSPECTUS OTHER THAN THOSE CONTAINED IN THIS
                 PROSPECTUS OR ANY ATTACHED SUPPLEMENT HERETO.


________________________________________________________________________________
                                       6
Strategic Advantage                    
<PAGE>
 
              DEFINITION OF SPECIAL TERMS USED IN THIS PROSPECTUS

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.
 
ACCOUNT VALUE -- The sum of the amounts allocated to the Divisions of the
     Variable Account and to the Guaranteed Interest Division, as well as any
     amount set aside in the Loan Division to secure a Policy Loan.

    
ACCUMULATION UNIT -- A unit of measurement which we use to calculate the Account
     Value in each Division of the Variable Account.     

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

ADJUSTABLE TERM INSURANCE RIDER -- The Adjustable Term Insurance Rider is
     available to add death benefit coverage to the Policy. The Adjustable Term
     Insurance Rider allows the Owner to schedule the pattern of death benefits
     appropriate for future needs. The Adjustable Term Insurance Rider is not
     guaranteed under the Guaranteed Minimum Death Benefit provision.

AGE -- The Insured's Age at any time is his or her age on the birthday nearest
     the Policy Date increased by the number of full Policy years elapsed since
     the Policy Date.

BASE DEATH BENEFIT -- The Base Death Benefit will vary according to which death
     benefit option is chosen: Under Option 1, the Base Death Benefit equals the
     Stated Death Benefit of the Policy. Under Option 2, the Base Death Benefit
     equals the Stated Death Benefit of the Policy plus the Account Value. Under
     Option 2, the Base Death Benefit fluctuates with the amount of the Account
     Value, but will never be less than the Stated Death Benefit. Under Option
     3, the Base Death Benefit equals the Stated Death Benefit of the Policy
     plus the sum of all premiums paid minus Partial Withdrawals taken under the
     Policy. Under Option 3, the Base Death Benefit generally will increase as
     premiums are paid and decrease as Partial Withdrawals are taken. In no
     event will the Base Death Benefit be less than the Stated Death Benefit.
     The Base Death Benefit may be increased from the amount described to comply
     with the Federal income tax law definition of life insurance, regardless of
     death benefit option selected.

BENEFICIARY(IES) -- The person or persons designated to receive the Death
     Proceeds in the case of the death of the Insured.

CASH SURRENDER VALUE -- The amount of the Account Value plus any refund of sales
     charges due.

CUSTOMER SERVICE CENTER -- Our administrative office at P.O. Box 173763, Denver,
     CO 80217-3763.

    
DEATH PROCEEDS -- The amount payable on the death of the Insured. It equals the
     Base Death Benefit plus any Rider, if applicable, reduced by any
     outstanding Policy Loan and accrued loan interest. If death occurs after
     the Policy has entered the grace period, Death Proceeds will be further
     reduced by any Policy charges incurred but not yet deducted.    

DIVISION(S) -- The investment options available: The Divisions of the Variable
     Account, each of which invests in shares of one of the Portfolios; the
     Guaranteed Interest Division; and the Loan Division.

FREE LOOK PERIOD -- The period of time within which the Owner may examine the
     Policy and return it for a refund. This is also called the Right to Examine
     Policy Period.

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

GUARANTEED INTEREST DIVISION -- Part of our General Account to which a portion
     of the Account Value may be allocated and which provides guarantees of
     principal and interest. See The Guaranteed Interest Division, page 23.

GUARANTEED MINIMUM DEATH BENEFIT -- The provision in the Policy which guarantees
     that the Stated Death Benefit will remain in force for the Guarantee Period
     regardless of the amount of the Net Account Value, provided certain
     conditions are met. See Guaranteed Minimum Death Benefit, page 27.

GUARANTEE PERIOD -- The period during which the Stated Death Benefit is
     guaranteed under the Guaranteed 


________________________________________________________________________________
                                       7
Strategic Advantage                    
<PAGE>
 
    
SCHEDULED PREMIUM -- The premium amount specified by the Owner on the
     application as the amount which is intended to be paid at fixed intervals
     over a specified period of time. Premiums can be paid on a quarterly,
     semiannual, or annual basis, as specified; the Scheduled Premium need not
     be paid, and it may be changed at any time. Also, within limits, the Owner
     may pay less or more than the Scheduled Premium. See Schedule Premiums,
     page 24.    

SEC -- The United States Securities and Exchange Commission.
 
    
STATED DEATH BENEFIT -- The initial amount of Base Death Benefit under the
     Policy. The Stated Death Benefit amount will not vary unless changed by the
     Owner or as a result of a transaction, e.g., a partial withdrawal.    

TARGET DEATH BENEFIT -- When Adjustable Term Insurance Rider is added to the
     Policy, the Owner specifies the Target Death Benefit and Stated Death
     Benefit in the application for the Policy; the Adjustable Term Insurance
     Rider Death Benefit is the difference between the Target Death Benefit and
     the Base Death Benefit provided by the Policy. In no event will the
     Adjustable Term Insurance Rider Death Benefit be less than zero. The
     Adjustable Term Insurance Rider automatically adjusts over time for changes
     in the Base Death Benefit due to the Federal income tax law definition of
     life insurance to keep the Target Death Benefit at the desired amount. The
     Target Death Benefit for each year will be shown in the Schedule when an
     Adjustable Term Insurance Rider exists on the Policy.

TARGET PREMIUM -- The premium on which the sales charge is calculated. See Sales
     Charges, page 38.

TRANSACTION DATE -- The date we receive a premium or an acceptable written or
     telephone request at our Customer Service Center. If a premium or request
     reaches our Customer Service Center on a day which is not a Valuation Date,
     or after the close of business on a Valuation Date (that is, after 4:00
     p.m. Eastern Time), the Transaction Date will be the next succeeding
     Valuation Date.

VALUATION DATE -- Each date as of which the net asset value of the shares 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 that a Division's corresponding Portfolio does not value its shares.

VALUATION PERIOD -- The period which begins at 4:00 p.m. Eastern Time on a
     Valuation Date and ends at 4:00 p.m. Eastern Time on the next succeeding
     Valuation Date.

VARIABLE ACCOUNT -- Security Life Separate Account L1 established by Security
     Life to segregate the assets funding the Policy from the assets in our
     General Account. The Variable Account is divided into Divisions, each of
     which invests in shares of one of the Portfolios.


________________________________________________________________________________
                                       8
Strategic Advantage                    
<PAGE>
 
POLICY SUMMARY

THE PURPOSE OF THIS POLICY SUMMARY IS TO PROVIDE A BRIEF OVERVIEW OF THE POLICY.
FURTHER DETAIL IS PROVIDED IN THE POLICY AND IN THE DETAILED INFORMATION
APPEARING ELSEWHERE IN THIS PROSPECTUS.  THE DISCUSSION IN THIS PROSPECTUS
ASSUMES THAT ANY STATE VARIATION WILL BE COVERED IN A SPECIAL PROSPECTUS
SUPPLEMENT OR IN THE FORM OF POLICY APPROVED IN THAT STATE, AS APPROPRIATE. THE
TERMS UNDER WHICH THE POLICIES ARE ISSUED MAY ALSO VARY FROM THOSE DESCRIBED IN
THIS PROSPECTUS BASED ON PARTICULAR CIRCUMSTANCES. THE DESCRIPTION OF THE
POLICIES IN THIS PROSPECTUS IS SUBJECT TO THE TERMS OF THE POLICY PURCHASED BY
AN OWNER OR ANY RIDER TO IT. AN APPLICANT MAY REVIEW A COPY OF THE POLICY AND
ANY RIDER TO IT ON REQUEST.

GENERAL INFORMATION

The Policy provides life insurance protection on the life of the Insured. So
long as the Policy remains in force, we will pay a death benefit when the
Insured dies. We will pay a maturity benefit in lieu of a death benefit when the
Policy reaches the Maturity Date during the lifetime of the Insured.

Strategic Advantage is designed primarily for use on a multi-life basis where
the Insureds share a common employment or business relationship. The Policy may
be owned individually or by a corporation, trust, association or similar entity.
The Policy may be used for such purposes as informally funding non-qualified
executive deferred compensation or salary continuation plans, retiree medical
benefits, or other purposes.

DEATH BENEFITS

We will pay the Death Proceeds to the Beneficiary upon the death of the Insured
while the Policy remains in force. The Death Proceeds will be equal to the Base
Death Benefit plus any amounts payable from any additional benefits provided by
Rider, reduced by the amount of any outstanding Policy Loan and any accrued loan
interest. See Death Benefit, page ___________________________. If the Policy is
in the grace period, the Death Proceeds will be paid but will be further reduced
by any Policy charges incurred but not deducted. The Death Proceeds may be paid
in one sum or under a variety of settlement options. See Settlement Provisions,
page 55.

When we issue the Policy, the death benefit is equal to the Base Death Benefit
applied for plus any amount added by Adjustable Term Insurance Rider. The
minimum Stated Death Benefit for which we will issue a Policy is $50,000;
however, we may lower the minimum Stated Death Benefit for certain group or
sponsored arrangements.

The Base Death Benefit may vary from the Stated Death Benefit as a result of
choice of death benefit option, increases to keep the Base Death Benefit in
compliance with the Federal income tax law definition of life insurance, changes
in the death benefit option, or increases and decreases requested by the Owner.

The Owner may choose from three death benefit options, which may affect the
amount of the Base Death Benefit. See Death Benefit Options, page ______
____________________. The total Stated Death Benefit is the sum of the Stated
Death Benefits for all coverage segments. The three death benefit options 
are:

 
     Option 1:      The Base Death Benefit equals the total Stated Death
                    Benefit.
                    
     Option 2:      The Base Death Benefit equals the total Stated Death Benefit
                    plus the Account Value. Under this option, the Base Death
                    Benefit fluctuates daily with the amount of the Account
                    Value, but will never be less than the Stated Death Benefit.

     Option 3:      The Base Death Benefit equals the total Stated Death Benefit
                    plus the sum of premiums paid minus Partial Withdrawals
                    taken. In no event will the Base Death Benefit be less than
                    the Stated Death Benefit.
    
The Owner may request a change to the death benefit option on any Policy
anniversary. We may require evidence of insurability according to our normal
rules of underwriting for this type of Policy for a change in death benefit
option. See Changes in Death Benefit Option, page ________________________.     

The Adjustable Term Insurance Rider is available to provide term  insurance
coverage which adjusts automatically over time to fill the difference between
the Target Death Benefit chosen and the Base Death Benefit (which may change as
often as daily). The Adjustable Term Insurance Rider has no externally defined
premium; instead, a cost of insurance charge is deducted monthly from the
Account Value for the Adjustable Term 


________________________________________________________________________________
Strategic Advantage                   
                                       9
<PAGE>
 
Insurance Rider amount in effect. See Adjustable Term Insurance Rider, page
___________________________.

    
Generally, the Policy will remain in force only as long as the Net Account
Value is sufficient to pay all the monthly deductions.  However, if the special
continuation period is in effect (during the first three policy years) and
minimum premiums have been paid as specified in the section on Lapse (see Lapse,
page 36) then the Policy and all Riders are guaranteed not to lapse, regardless
of the amount of the Net Account Value. See Guaranteed Minimum Death Benefit
Provision,  page 27.     

    
The Stated Death Benefit of the Policy may also remain in force after the first
three policy years (special continuation period) even if the Net Account  Value
is insufficient to pay all the monthly deductions if the Guaranteed Minimum
Death Benefit provision is in effect and the requirements have been met. See
Guaranteed Minimum Death Benefit Provision, page 27.    

At least 30 days prior to a Policy anniversary, the Owner may request that the
insurance coverage be increased or decreased.  Increases in the death benefit
are not allowed after the Insured's Age 85. The death benefit may be changed
only once each Policy year on the Policy anniversary.  The change in coverage
may not be for an amount less than $1,000. We may require evidence of
insurability according to our normal rules of underwriting for this type of
Policy for an increase to the Stated or Target Death Benefit. The Stated Death
Benefit may be decreased if the effective date of the decrease will occur after
the later of two years from the Policy Date or two years after the prior
increase is made. Decreases in the death benefit may not decrease the Stated
Death Benefit below the minimum we require to issue this Policy.

Unless otherwise indicated, any request for an increase to the Target Death
Benefit will be assumed to also be a request for an increase to the Stated Death
Benefit so that the amount of the Adjustable Term Insurance Rider at the time of
the increase will not change. In some cases, we may not approve a change if it
would disqualify the Policy as life insurance under applicable Federal income
tax law. See Life Insurance Definition, page 47, and Changes In Death Benefit
Option, page 26.

BENEFITS AT MATURITY

If the Insured is still living on the Maturity Date, we will pay the Net Account
Value. The Policy will then end. See Benefits at Maturity, page 29.

ADDITIONAL BENEFITS

Additional benefits may be included with the Policy, and are attached to the
Policy by Rider. The charge for these additional benefits is deducted monthly
from the Account Value. We offer a variety of additional benefits. See 
Additional Benefits, page 29.

PREMIUMS

    
The Policy is a flexible premium Policy, so the amount and frequency of premium
payments may vary, within limits. Other than the Minimum Annual Premium, 25% of
which must be paid in order for coverage to begin, and any payments required to
keep the Policy in force, there are no required premium payments. The Scheduled
Premium is selected by the Owner, within our limits, when application for the
Policy is made. The Scheduled Premium may not necessarily be sufficient to
maintain the Guarantee Period for one of the Guaranteed Minimum Death Benefit
provisions or keep the Policy in force. Premium reminder notices for the
Scheduled Premiums will be sent on an annual, semi-annual, or quarterly basis.
Monthly payments may be made by Electronic Funds Transfer from a checking
account. The financial institution making the Electronic Funds Transfers may
impose a charge for this service. See Premiums, page 24.     

When applying for the Policy, the Owner will irrevocably choose which of two
tests for compliance with the Federal income tax law definition of life
insurance we will apply to the Policy. These tests are the Cash Value
Accumulation Test and the Guideline Premium/Cash Value Corridor Test. These
tests may limit the amount of premiums that may be paid. See Choice of 
Definitional Test, page 25, and Life Insurance Definition, page 47.

    
The Owner may also choose to purchase one of two Guaranteed Minimum Death
Benefit provisions. These provide a guarantee after the first three policy years
(special continuation period) that the Stated Death Benefit will remain in force
for the Guarantee Period regardless of the amount of the Policy's Net Account
Value. The provision allows a choice of the Guarantee Period:  a) ten-year or to
the Insured's Age 65, whichever is later, or b) lifetime. Premium levels higher
than the Minimum Annual Premium will be required if one of the      


________________________________________________________________________________
                                      10
Strategic Advantage                   
<PAGE>
 
    
Guaranteed Minimum Death Benefit provisions is chosen. An extra charge will be
deducted from the Account Value each month the Guaranteed Minimum Death Benefit
is in effect. In addition on all Monthly Processing Dates during the Guarantee
Period, the Net Account Value must remain diversified according to our
requirements. The Guaranteed Minimum Death Benefit provisions may not be
available in all states. See Changes In Death Benefit Option, page 26.     

We will notify the Policy Owner if the Scheduled Premium would cause the Policy
to immediately be a Modified Endowment Contract under Federal income tax law.
See Modified Endowment Contracts, page 25.

Generally, unscheduled premium payments may be made at any time so long as each
payment is at least $100. We reserve the right to limit unscheduled premiums if
the payment would result in an increase in the amount of Base Death Benefit
required by the Federal income tax law definition of life insurance. If a Policy
Loan is outstanding, any payment which is not a Scheduled Premium payment
received before the Maturity Date is considered a loan repayment, unless
otherwise indicated. See Unschedule Premium Payments, page 24.

Since this is a flexible premium life insurance Policy, the amount of premiums
paid will affect the length of time the Policy will stay in force. See Premium 
Payments Affect The Continuation of Coverage, page 25.

ALLOCATION OF NET PREMIUMS

After certain premium-based charges are deducted from each premium, the balance,
called the Net Premium, is added to the Account Value based on the premium
allocation instructions. Net Premiums may be allocated to one or more of the
Divisions of the Variable Account, or to the Guaranteed Interest Division, or
both. Amounts allocated to the Divisions of the Variable Account will be held in
the Division investing in the Fidelity VIP Money Market Portfolio until the end
of the Free Look Period. At the end of the Free Look Period, this portion of the
Account Value will be reallocated according to the most recent premium
allocation instructions.

Net Premiums received after the Free Look Period will be allocated upon receipt
according to the most recent written premium allocation instructions. Allocation
percentages must be in whole numbers, with the sum equaling 100%. See Allocation
of Net Premiums, page 25.

POLICY VALUES

The Policy Account Value is equal to the sum of the amounts in the Guaranteed
Interest Division and in the Divisions of the Variable Account. It also includes
any amount we set aside in the Loan Division as collateral for any outstanding
Policy Loan. The Account Value reflects Net Premiums paid, as well as deductions
for charges. It will also reflect the investment experience of amounts allocated
to the Divisions of the Variable Account, and interest earned on amounts
allocated to the Guaranteed Interest Division and the Loan Division. Any Partial
Withdrawal, and any service fee, will be deducted from the Account Value.

The Cash Surrender Value of the Policy is equal to the Account Value plus any
refund of sales charges due.

The Net Cash Surrender Value of the Policy is equal to the Cash  Surrender Value
less the amount of any outstanding Policy Loan and accrued loan interest.

The Net Account Value of the Policy is equal to the Account Value less the
amount of any outstanding Policy Loan and accrued loan interest.

DETERMINING THE VALUE IN THE DIVISIONS OF THE VARIABLE ACCOUNT

The amounts included in the Divisions of the Variable Account are measured in
terms of Accumulation Units and Accumulation Unit Values. On any given day, the
value of the amount in a Division of the Variable Account is equal to the
Accumulation Unit Value times the number of Accumulation Units credited in that
Division. The Accumulation Units of each Division of the Variable Account will
have different Accumulation Unit Values. See Determining the Value of Amounts in
the Divisions of the Variable Account, page 31.

HOW WE CALCULATE ACCUMULATION UNIT VALUES FOR EACH DIVISION

We determine Accumulation Unit Values for each Division of the Variable Account
as of each Valuation Date. All Policy transactions are effective as of a
Valuation Date. The Accumulation Unit Value of each Division reflects the
investment experience of the underlying Portfolio for the Valuation Period as
well as asset based charges deducted in connection with the Policy and the
expenses of the Portfolio. See How We Calculate Accumulation Unit Values for 
Each Division. page 31.


________________________________________________________________________________
                                      11
Strategic Advantage                   
<PAGE>
 
TRANSFERS OF ACCOUNT VALUES

After the Free Look Period, up to 12 transfers among Divisions of the Variable
Account or to the Guaranteed Interest Division may be made in each Policy year
without charge. There will be a $25 charge for each transfer over 12 in a Policy
year. Transfers due to the operation of Automatic Rebalancing or Dollar Cost
Averaging are not included in determining the limit on transfers without a
charge. The minimum amount we will transfer is $100.

Once during the first 30 days of each Policy year, transfers may be made from
the Guaranteed Interest Division. Transfer requests received within 30 days
prior to the Policy anniversary will be deemed to occur as of the Policy
anniversary. Transfer requests received on the Policy anniversary or within the
following 30 days will be processed. Transfer requests received at any other
time will not be processed. Transfers of the Account Value to the Guaranteed
Interest Division are not limited to this 30-day period.

Transfer amounts from the Guaranteed Interest Division to the Divisions of the
Variable Account are limited to the greatest of (i) 25% of the balance in the
Guaranteed Interest Division at the time of the first transfer or withdrawal in
a Policy year, (ii) the sum of any amounts transferred and withdrawn from the
Guaranteed Interest Division in the prior Policy year, or, (iii) $100. See 
Transfers of Account Values, page 32.

DOLLAR COST AVERAGING

Dollar Cost Averaging is available by electing this feature on the application,
by completing the appropriate form or by telephone, if the proper telephone
authorization form is on file with us. We offer Dollar Cost Averaging to Owners
who have at least $10,000 either in the Division investing in the Fidelity VIP
Money Market Portfolio or the Division investing in the Neuberger & Berman AMT
Limited Maturity Bond Portfolio of the Variable Account. With Dollar Cost
Averaging, a designated dollar amount of Account Value in the selected Division
will be transferred automatically as of each Monthly Processing Date to one or
more other Divisions of the Variable Account. The monthly transfer under Dollar
Cost Averaging may be no less than $100 per month. Dollar Cost Averaging may
also be used to meet the diversification requirements of the Guaranteed Minimum
Death Benefit provisions. There is no charge for this feature.

    
If both Dollar Cost Averaging and Automatic Rebalancing are elected, Dollar Cost
Averaging will occur first.  As of the first Valuation Date of the next calendar
quarter after Dollar Cost Averaging has  terminated, Automatic Rebalancing will
begin.  When dollar cost averging terminates you will need to change your
premium allocation to your desired Automatic Rebalancing allocation. See Dollar
Cost Averaging, page 33.    

AUTOMATIC REBALANCING

Automatic Rebalancing is available by electing this feature on the application,
by completing the appropriate form or by telephoning us, if the proper telephone
authorization form is on file with us. Automatic Rebalancing allows the Owner to
match Account Value allocations over time to the premium allocation percentages.
As of the first Valuation Date of each calendar quarter, we will automatically
rebalance the amounts in the Divisions to match the current premium allocation
percentages according to the most recent instructions. This will rebalance the
Account Values that may be out of line with those allocation percentages, which
may result, for example, from Divisions which underperform other Divisions in
certain quarters.

With Automatic Rebalancing, Account Values may be reallocated among any number
of Divisions, and those allocations may, within certain limits, be changed at
any time. Automatic Rebalancing may also be used to simplify the process of
meeting the diversification requirements of the Guaranteed Minimum Death Benefit
provisions.

Any transfers as a result of the operation of the Automatic Rebalancing feature
are not counted toward the limit of 12 transfers than can be made each Policy
year without a transfer charge. However, we will charge a fee of $25 each time
premium allocation is changed more often than five times per Policy year;
otherwise, there is no charge for this feature.

If both Dollar Cost Averaging and Automatic Rebalancing are elected, Dollar Cost
Averaging will occur first.  As of the first Valuation Date of the next calendar
quarter after Dollar Cost Averaging has terminated, Automatic Rebalancing will
begin. See Automatic rebalancing,  page 33.

LOANS

    
Loans may be taken against the Policy's Account Value as of the Valuation Date
the loan request is processed. Unless otherwise required by state law, the loan
must be at least $100. Loan interest accrues at an annualized rate of 3.75%. An
amount equal to the Policy Loan is      


________________________________________________________________________________
                                      12
Strategic Advantage                    
<PAGE>
 
     
withdrawn from the Divisions of the Variable Account and from the Guaranteed
Interest Division and is placed in our General Account as collateral for the
loan. We call this segregated amount the Loan Division. The Loan Division earns
a guaranteed rate of interest equal to 3% on an annualized basis. Unless
otherwise indicated, we will assume that any payments, other than Scheduled
Premiums, constitute Policy Loan repayments and not premiums. See Policy Loans,
page 34.     

PARTIAL WITHDRAWALS

A Partial Withdrawal of a portion of the Net Account Value may be requested any
time after the first Policy year, within limits.

One Partial Withdrawal is allowed each Policy year. The minimum Partial
Withdrawal is $100; the maximum Partial Withdrawal is the amount which will
leave $500 as the Net Account Value. We will process only the amount of the
Partial Withdrawal request which will leave $500 as the Net Account Value. If
more than this maximum is requested, we will require a full surrender of the
Policy. When a Partial Withdrawal is taken, the amount of the withdrawal plus a
service fee is deducted from the Account Value. Depending on the amount of the
withdrawal, the Death Proceeds payable under the Policy may also be reduced. No
Partial Withdrawal will be allowed if the Stated Death Benefit remaining in
force after the Partial Withdrawal would be less than the minimum we require to
Issue this Policy at the time of the reduction. See Partial Withdrawals, page 
35.

SURRENDER

The Policy may be surrendered for its Net Cash Surrender Value at any time while
the Insured is living. The Net Cash Surrender Value  of the Policy equals the
Cash Surrender Value minus any Policy Loan and accrued loan interest. We will
compute the Net Cash Surrender Value as of the Valuation Date we receive the
request for surrender and the Policy at our Customer Service Center, and all
insurance coverage will end on that date. See Surrender, page 36.

RIGHT TO EXCHANGE POLICY

    
At any time during the first 24 months following the Policy Date or a requested
increase to the Stated Death Benefit, the Owner may exercise the right to
exchange the Policy from one in which the Account Value is not guaranteed into a
guaranteed Policy unless required differently by state law. This is accomplished
by the transfer of the entire amount in the Divisions of the Variable Account to
the Guaranteed Interest Division, the allocation of all future premium payments
to the Guaranteed Interest Division and the removal of the right to allocate
future amounts to the Variable Account. See Surrender, page 36.     

    
LAPSE     

    
Insurance coverage will continue as long as the Net Account Value of the Policy
is sufficient to pay all the deductions that are taken out of the Account Value
each month.  In addition, during the first three Policy years (the special
continuation period), if on each Monthly Processing Date the sum of the premiums
paid, less the sum of Partial Withdrawals, any outstanding Policy Loan and
accrued loan interest is greater than or equal to one twelfth of the Minimum
Annual Premium times the number of completed Policy months, then the Policy and
all attached Riders are guaranteed not to lapse, regardless of the amount of the
Net Account  Value.     

    
Also, if the Guaranteed Minimum Death Benefit provision has been elected and the
Guarantee Period has not ended, the Stated Death Benefit will remain in effect
after the first three policy years (special continuation period) regardless of
the amount of the Net Account Value. Any Policy charges during the Guarantee
Period which would reduce the Net Account Value below zero will be waived. The
Guarantee Period will end if the Policy does not meet the monthly premium test
or if on any Monthly Processing Date the Net Account Value is not diversified
according to our requirements as explained under Guaranteed Minimum Death 
Benefit Provision, page ___________________________.  See Lapse, page 36.     

REINSTATEMENT

    
A lapsed Policy and its Riders may be reinstated within five years of its lapse
if it has not been surrendered for its Net Cash Surrender Value. This will
require new evidence of insurability and payment of certain reinstatement
premiums. We will also reinstate any Policy Loan which existed when coverage
ended, with accrued loan interest to the date of lapse. See Reinstatement, page
_____.     

CHARGES AND DEDUCTIONS

DEDUCTIONS FROM PREMIUMS: The following charges are deducted from each premium
before it is applied to the Account Value:


________________________________________________________________________________
                                      13
Strategic Advantage                    
<PAGE>
 
(i)  Tax Charges -- A charge currently equal to 2.5% of premiums is deducted for
     state and local premium taxes. A charge currently equal to 1.5% of each
     premium is deducted to cover our estimated cost of the Federal income tax
     treatment of deferred acquisition costs. We reserve the right to increase
     or decrease the premium expense charges for taxes due to any change in tax
     law. We further reserve the right to increase or decrease the premium
     expense charge for the Federal deferred acquisition cost due to any change
     in the cost to us.

(ii) Sales Charge -- A charge equal to a percentage of each premium based on the
     amount of premium paid and the number of years since the Policy Date or the
     date of an increase in coverage is deducted to cover a portion of our
     expenses in issuing this Policy. For each of the first five Policy years,
     this charge is equal to 8% of premiums paid up to the Target Premium and 3%
     of premiums paid in excess of the Target Premium. In the sixth Policy year
     and thereafter, the sales charge is equal to 3% of all premiums paid.

     See Deductions from Premiums, page ___________________________.
 
DEDUCTIONS FROM THE VARIABLE ACCOUNT: A mortality and expense risk charge is
assessed against the Divisions of the Variable Account in the amount of 0.75%
per annum (0.002055% per day). We assess the mortality and expense risk charge
to compensate us for assuming mortality and expense risks under the Policies.
See Daily Deductions from the Variable Account, page 38.
 
MONTHLY DEDUCTIONS FROM THE ACCOUNT VALUE: The following charges are deducted
from the Account Value at the beginning of each Policy month:
 
     (i)    Initial Policy Charge -- $10 per month for the first five Policy
            years.
 
    
     (ii)   Monthly Administrative Charge -- $5 per month plus $0.0125 per
            thousand of Stated Death Benefit (or Target Death Benefit if
            greater). The per thousand charge is limited to $15 per month.     
 
     (iii)  Cost of Insurance Charge -- A monthly charge based on the Net Amount
            at Risk on the life of the Insured. The amount of this charge
            differs for Base Death Benefit and Adjustable Term Insurance Rider,
            if any, as well as for multiple base coverage segments.
 
     (iv)   Charges for Additional Benefits -- The cost of any additional
            benefits added by Rider, other than the Adjustable Term Insurance
            Rider.

     (v)    Guaranteed Minimum Death Benefit Charge -- currently $0.005 per
            thousand of the Stated Death Benefit during the Guarantee Period.
            This charge is guaranteed to never be greater than $.01 per thousand
            of the Stated Death Benefit.
 
See Monthly Deductions from the Account Value, page 38.

    
Policy Transaction Fees: Policy Transaction Fees are deducted from the Divisions
of the Variable Account and Guaranteed Interest Division in the same proportion
that the Account Value in each Division bears to the Net Account Value
immediately after the transaction for which the charge is made. See Policy 
Transaction Fees, page 40.     

Charges From Portfolios: Shares of the Portfolios are purchased at net asset
value, which reflects investment management and other direct expenses that have
already been deducted from the assets of the Portfolio. See Charges from 
Portfolios, page 42.

PERSISTENCY REFUND

The Account Value will be credited with a Persistency Refund each Monthly
Processing Date after the 10th Policy anniversary. The refund is equivalent to
0.5% of the Account Value per year, adjusted for any coverage segment in force
for fewer than 10 years. See Persistency Refund, page 40.

REFUND OF SALES CHARGES

If the Policy has not lapsed, we will, upon full surrender of the Policy within
the first 2 Policy years, return a portion of the sales charges previously
deducted from premiums paid. See, Refund of Sales Charges, page 41.

________________________________________________________________________________
                                      14
Strategic Advantage                    

<PAGE>
 
TAX CONSIDERATIONS

    
Under current Federal income tax law, death benefits of life insurance policies
generally are not subject to income tax. In order for this treatment of the
death benefit to apply, the Policy must qualify as a life insurance contract.
The tax code provides for two tests to qualify a Policy as a life insurance
contract. The Owner irrevocably selects which of these tests we will apply to
the Policy in the application. After the Policy Date, the Policy will reflect
the test chosen. See Life Insurance Definition, page 47.     

Generally, under current Federal income tax law, Account Value earnings are not
subject to income tax as long as they remain within the Policy. Loans, Partial
Withdrawals, surrender, lapse or an exchange of Insured may result in
recognition of ordinary income for tax purposes and may result in penalties if
the Policy is considered  a Modified Endowment Contract as explained in Modified
Endowment Contracts, page 25.


________________________________________________________________________________
                                      15
Strategic Advantage                    
<PAGE>
 
INFORMATION ABOUT SECURITY LIFE, THE VARIABLE ACCOUNT, THE INVESTMENT OPTIONS
AND THE GUARANTEED INTEREST DIVISION 
SECURITY LIFE OF DENVER INSURANCE COMPANY

    
Security Life of Denver Insurance Company ("Security Life") is a stock life
insurance company organized under the laws of the State of Colorado in 1929. 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, and 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, Netherlands, and has 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 Policies 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.

SECURITY LIFE SEPARATE ACCOUNT L1

Security Life Separate Account L1 (the "Variable Account"), established on
November 3, 1993 under the Insurance Law of the State of Colorado, is a unit
investment trust registered with the SEC under the Investment Company Act of
1940. Such registration does not involve any supervision by the SEC of the
management of the Variable Account or Security Life.

The Variable Account is a separate investment account of Security Life used to
support our variable life insurance policies and for other purposes as permitted
by applicable laws and regulations. The assets of the Variable Account are kept
separate from our General Account and any other separate accounts we may have.
We may offer other variable life insurance contracts that will invest in the
Variable Account which are not discussed in this prospectus. The Variable
Account may also invest in other securities which are not available to the
Policy 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 Policy liabilities
with respect to the Variable Account is not chargeable with liabilities arising
out of any other business we conduct.   The Variable Account may, however, be
subject to liabilities arising from Divisions of the Variable Account whose
assets are attributable to other variable life policies offered by the Variable
Account. If the assets exceed the required reserves and other policy
liabilities, we may transfer the excess to our General Account. Before making
any such transfer, Security Life will consider any possible adverse effect the
transfer might have on the Variable Account.

The Variable Account has several Divisions, each of which invests in  shares of
a corresponding Portfolio of a mutual fund. Therefore, the investment experience
of a Policy depends on the experience of the Portfolios designated. 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 may be available
to certain pension accounts. They are not available directly to individual
investors.


    
________________________________________________________________________________
                                      16
Strategic Advantage     
<PAGE>
 
Each of the Portfolios is a separate series of an open-end management investment
company which receives investment advice from a registered investment adviser
not otherwise affiliated with Security Life. The Neuberger & Berman Advisers
Management Trust has organized its Portfolio to 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.
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." They may also sell shares to separate accounts to
serve as the underlying investment for both variable annuity contracts and
variable life insurance policies, known as "mixed funding." As a result, there
is a possibility that a material conflict may arise between the interests of
Owners of Policies in which Account Values are allocated to the Variable Account
and of owners of policies in which account 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.

    
Unless restricted by a state, the Company reserves the right to limit the number
of Variable Account Divisions in which an Owner may invest.     

    
The Divisions of the Variable Accounts investing in the Neuberger & Berman
Advisers Management Trust Government Income Portfolio and the Van Eck Worldwide
Balanced Fund will no longer accept new investments, including through
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.     

INVESTMENT OBJECTIVES OF THE PORTFOLIOS

Each Portfolio has a different investment objective that it tries to achieve by
following its investment strategy. The objectives and policies of each Portfolio
will affect its return and its risks. A summary of the investment objectives is
contained in the description of each Portfolio below. More detailed information
may be found in the current prospectus for each Portfolio. A prospectus for the
Portfolios being considered must accompany this prospectus and should be read in
conjunction with this prospectus.

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 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 -- (no longer available for new investments) seeks a
     high level of current      


    
________________________________________________________________________________
                                      17
Strategic Advantage     
<PAGE>
 
    
     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 $2.579billion. 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    


    
________________________________________________________________________________
                                      18
Strategic Advantage     
<PAGE>
 
    
     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
     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 option.


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 Fund's investment adviser, is
primarily responsible for providing the Portfolios with various administrative
services and supervising the Fund's 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.     


________________________________________________________________________________
                                      19
Strategic Advantage
<PAGE>
 
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.

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 a 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.     

     
Van Eck Worldwide Balanced Fund -- (no longer available for new investments)
     seeks long term capital appreciation together with current income by
     investing in stocks, bonds and money market instruments worldwide.    

     
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 Hard Assets Fund -- seeks a long-term capital appreciation by
     investing globally, primarily in "Hard Asset Securities." Hard assets are
     tangible, finite assets, such as real estate, energy, timber, and
     industrial and precious metals. Income is a secondary consideration.    

THE GUARANTEED INTEREST DIVISION

All or a portion of Net Premiums and transfers of Net Account Value may be made
to the Guaranteed Interest Division, which is part of our General Account and
which pays interest at a declared rate. 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 interests therein are
generally subject to regulation under these Acts. As a result, the staff of the
SEC has not reviewed the disclosures 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 law
relating to the accuracy and completeness of statements made in this prospectus.
For more details regarding the General Account, see the Policy.

The amount in the Guaranteed Interest Division at any time is the sum of all Net
Premiums allocated to that Division, all transfers to the Guaranteed Interest
Division and earned interest. This amount is reduced by amounts transferred out
of or withdrawn from the Guaranteed Interest Division and deductions from your
Account Value allocated to the Guaranteed Interest Division.

Amounts may be accumulated in the Guaranteed Interest Division by (i) allocating
Net Premiums, (ii) transferring amounts from the Divisions of the Variable
Account, (iii) earning interest on amounts already in the Guaranteed Interest
Division, and (iv) repaying a Policy Loan to release amounts from the Loan
Division.

We pay a declared interest rate on all amounts in the Guaranteed Interest
Division. From time to time, we declare the rates that will apply to amounts in
the Guaranteed Interest Division. These annual interest rates will never be less
than the minimum guaranteed interest rate of 3% and will be in effect for at
least 12 months. The interest is credited as of each Valuation Date to the
amount 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.

DETAILED INFORMATION ABOUT THE STRATEGIC ADVANTAGE VARIABLE UNIVERSAL LIFE
POLICY

This prospectus describes our standard Strategic Advantage Variable Universal
Life Policy. There may be differences in the Policy because of the requirements
of the state where the Policy is issued; any such changes will be defined in the
Policy.

The illustrations beginning on page 50 are intended to provide an idea of how
the key financial elements of Strategic Advantage work. The illustrations show
Premiums, Account Values, Cash Surrender Values and Death Benefits.

APPLYING FOR A POLICY

    
A Strategic Advantage Policy may be purchased by submitting an application to
us. On the Policy Date, the Insured must be no more than Age 85. Before issuing
any Policy or applying Net Premium to the Variable Account or the Guaranteed
Interest Division, we require satisfactory evidence of insurability, which may
include a medical examination, completion of all underwriting requirements, and
satisfaction of issue requirements.     

    
The Investment Date is the date all issue requirements are satisfied,  we
receive and apply the first premium payment, in an amount not less than 25% of
the Minimum Annual Premium, and approve the policy for issue. The Policy is
generally available with a minimum  Stated Death Benefit of $50,000; however, we
may reduce this amount for certain group or sponsored arrangements if the
average Stated Death Benefit at issuance for the single group or sponsored
arrangement is at least $50,000. The maximum Stated Death Benefit will be
limited by our underwriting and reinsurance procedures in effect at the time of
application.     

The Policy Date is the date upon which the Policy becomes effective. The Policy
Date is the date used to determine Policy years and Policy months regardless of
when the Policy is delivered. In the case of certain payroll deduction plans or
other automatic investment plans, the Policy Date may be different from the date
the first premium payment is received. If the Policy Date is prior to the
Investment Date, we will charge monthly deductions from the Policy Date.

If a premium payment in an amount not less than one-twelfth of the Minimum
Annual Premium is received with 



    
________________________________________________________________________________
                                      20
Strategic Advantage     
<PAGE>
 
the application and there has been no material misrepresentation in the
application, temporary insurance equal to the face amount applied for up to a
maximum amount as described in the binding limited life insurance coverage form
will be in force. Coverage will begin when the binding limited life insurance
coverage form has been completed and signed, a premium has been accepted by us
and Part I of the application has been completed. Binding limited life insurance
coverage will end on the earliest of the date: (i) premiums are returned five
days after notice of termination is mailed to the Owner's address on the
application; (ii) coverage starts under the Policy resulting from the
application; (iii) a policy resulting from the application is refused by us; or
(iv) 90 days after the date the binding limited life insurance coverage form is
signed. In no event will a death benefit be provided under the temporary
insurance agreement if there was a material misrepresentation in the answers to
the questions in the binding limited life insurance coverage form or any
question or statement in the application, a proposed Insured dies by suicide or
intentional self-inflected injury, or the premium check or authorized withdrawal
is not honored.

PREMIUMS

The amount and frequency of premium payments are flexible, within the limits
described below.

SCHEDULED PREMIUMS

    
Even though premium amounts are flexible, the Schedule pages of the Policy will
show a "Scheduled Premium." The Scheduled Premium may be chosen by the Owner,
within our limits, when application for the Policy is made. The Scheduled
Premium is the amount which is to be paid over a specified period of time and
may not necessarily be sufficient to keep the Policy in force. Premiums can be
paid on a quarterly, semiannual, or annual basis. Alternatively, the premiums,
other than the first, may be paid via Electronic Fund Transfer each month. The
financial institution making the Electronic Funds Transfer may impose a charge
for this service.  The Owner is not required to pay the Scheduled Premium, and
it may be changed at any time subject to the maximum and minimum limits we may
set. If one of the Guaranteed Minimum Death Benefit provisions described below
has been chosen, the Scheduled Premium should not be less than the amount
required to maintain the guarantee.     

UNSCHEDULED PREMIUM PAYMENTS

    
Generally, unscheduled premium payments may be made at any time as long as each
payment is at least $100. Unless otherwise required by state law, we may change
this minimum if we give 90 days written notice of the change. We reserve the
right to limit the amount of unscheduled premiums if the payment would result in
an increase in the amount of the Base Death Benefit required by the Federal
income tax law definition of life insurance, or to require suitable evidence of
the insurability of the Insured at the time of the unscheduled premium payment.
Premiums may also be limited if the Guideline Premium/Cash Value Corridor Test
is chosen to  comply with the Federal income tax law definition of life
insurance. We will return premium payments if we determine the payment would
cause the Policy to immediately become a Modified Endowment Contract. After the
Owner has signed a form acknowledging that the Owner understands the Policy will
be a Modified Endowment Contract, we will apply future premium payments. See 
Modified Endowment Contracts, page 25 and Changes to Comply with Law, page 
50.     

If a Policy Loan is outstanding, any payment which is not a Scheduled Premium
payment received before the Maturity Date is considered a loan repayment, unless
otherwise indicated. Applicable tax and sales charges are not deducted from a
loan repayment but are deducted from any payment which constitutes a premium.

MINIMUM ANNUAL PREMIUM

At least 25% of the Minimum Annual Premium must be paid and received by our
Customer Service Center before the insurance will go into effect. We determine
the applicable Minimum Annual Premium based on the Age, sex and Premium Class of
the Insured, the Stated Death Benefit of the Policy and any additional benefits
selected. We may reduce the Minimum Annual Premium for certain group or
sponsored arrangements. The Minimum Annual Premium for the Policy is shown in
the Schedule pages of the Policy.

If on each Monthly Processing Date during the first three Policy years, the sum
of premiums paid, less the sum of Partial Withdrawals and Policy Loans taken
including accrued loan interest, is greater than or equal to one twelfth of the
Minimum Annual Premium times the number of completed Policy months, the Policy
is guaranteed not to lapse, regardless of its Net Account Value. See Lapse, page
36.


    
________________________________________________________________________________
                                      21
Strategic Advantage     
<PAGE>
 
PREMIUM PAYMENTS AFFECT THE CONTINUATION OF COVERAGE

If premium payments are discontinued, either temporarily or permanently, the
Policy will continue in effect until the Net Account Value can no longer cover
the monthly deductions for the benefits selected and the Policy will lapse. See
Lapse, page 36. If the Minimum Annual Premium requirements are satisfied, the
Policy is guaranteed not to lapse during the first three Policy years,
regardless of its Net Account Value. If one of the Guaranteed Minimum Death
Benefit provisions has been purchased, the Stated Death Benefit portion of the
Policy will remain in effect until the end of the Guarantee Period so long as
the conditions of the guarantee are met. See Guaranteed Minimum Death Benefit, 
page 27.

CHOICE OF DEFINITIONAL TESTS

When application for the Policy is made, the Owner will irrevocably choose which
of the two tests for compliance with the Federal income tax law definition of
life insurance we will apply to the Policy. These tests are the Cash Value
Accumulation Test and the Guideline Premium/Cash Value Corridor Test. See Life 
Insurance Definition, page 47. If the Guideline Premium/Cash Value Corridor Test
is chosen, the premium payments that may be made relative to the death benefit
of the Policy will be limited.

CHOICE OF GUARANTEED MINIMUM DEATH BENEFIT PROVISIONS

When applying for the Policy, the Owner will also have the opportunity to choose
from one of two Guaranteed Minimum Death Benefit provisions, which may extend
the period that the Stated Death Benefit of the Policy will remain in effect if
the Divisions of the Variable Account suffer adverse investment experience.
These provisions require premium payment levels which are higher than the
Minimum Annual Premium and an extra charge will be deducted from the Account
Value each month during the Guarantee Period. In addition, the Net Account Value
of the Policy must remain diversified according to our requirements. See 
Guaranteed Minimum Death benefit, page 27.

    
The required premium levels depend on which of the two Guarantee Periods is
chosen, as well as the Stated Death Benefit of the Policy, the Insured's Age,
sex, and Premium Class, the death benefit option chosen, and Rider coverage. For
Policies with no other Rider  coverage, the required premium level for the
Lifetime Guarantee Period will be equal to the guideline annual premium
determined in accordance with the Federal income tax law definition of life
insurance; the required premium level for the Ten Year/Age 65 Guarantee Period
will be less than the guideline annual premium. Adding additional benefits to
the Policy will increase the required premium levels above those indicated
above.     

Policy Owners should consider the Guaranteed Minimum Death Benefit provision
when setting the Scheduled Premium.

MODIFIED ENDOWMENT CONTRACTS

Regardless of which test for compliance with the Federal income tax law
definition of life insurance is chosen, Federal income tax law provides special
rules for the income taxation of distributions from life insurance policies
which are defined as "Modified Endowment Contracts." These rules apply to
distributions such as Policy Loans, surrenders and Partial Withdrawals. The
application of these rules depends upon whether premiums have been paid which
exceed a defined "seven-pay" limit. See Modified Endowment Contracts, page 48. 
If we determine that the Scheduled Premium will cause the Policy to be a
Modified Endowment Contract on the Policy Date, we will issue the Policy based
on the Scheduled Premium selected, but we will require the Owner to sign a form
acknowledging that the Policy is a Modified Endowment Contract. Alternatively,
the Scheduled Premium may be reduced to a level which will not cause the Policy
to become a Modified Endowment Contract, and we will issue the Policy based on
the revised Scheduled Premium.

ALLOCATION OF NET PREMIUMS

After certain premium-based charges are deducted from each premium, the balance,
called the Net Premium, is added to the Account Value based on the Owner's
instructions. Net Premium amounts allocated to the Guaranteed Interest Division
will be allocated to that Division upon receipt. During the Free Look Period,
Net Premiums allocated to the Divisions of the Variable Account will be
allocated to the Division investing in Fidelity VIP Money Market Portfolio of
the Variable Account. At the end of the Free Look Period, this portion of the
Account Value will be automatically allocated according to the most recent
premium allocation instructions. See Free Look Period, page 52.

Net Premiums received after the Free Look Period will be allocated upon receipt
according to the allocation instructions stated in the application for the
Policy or the most recent instructions. Allocation percentages must be 


    
________________________________________________________________________________
                                      22
Strategic Advantage     
<PAGE>
 
in whole numbers, with the sum for all Divisions equaling 100%. Premium
allocation instructions may be changed up to five times per Policy year without
charge. Premium allocation changes exceeding five in a Policy year will be
subject to a $25 charge for each additional change.

DEATH BENEFITS

Strategic Advantage offers the flexibility to determine the amount of insurance
coverage needed, both now and in the future. It does this by combining the long-
term advantages of permanent life insurance coverage with the flexibility and
short-term advantages of term life insurance. Both permanent and term life
insurance are available in this single Policy, Strategic Advantage.

When a Policy is issued, an initial amount of insurance coverage is determined
according to the instructions included in the application. The death benefit
initially consists of a Stated Death Benefit and, if desired, an additional
amount of insurance coverage which is added by Adjustable Term Insurance Rider.
The Stated Death Benefit is the long-term element of the Policy; the Adjustable
Term Insurance Rider is the term insurance element of the Policy.

    
As described below, the Base Death Benefit may vary from the Stated Death
Benefit. This may result from choice of death benefit option, increases to
comply with the Federal income tax law definition of life insurance, changes in
the death benefit option, partial withdrawals, or requested increases and
decreases.     
    
The Adjustable Term Insurance Rider provides term insurance  coverage which
adjusts automatically to fill the difference between the Target Death Benefit
chosen and the Base Death Benefit. The Adjustable Term Insurance Rider does not
have an externally defined premium; the cost is included in the monthly cost of
insurance charges discussed below. See Adjustable Term Insurance Rider, 
page 29.     

So long as the Policy remains in force, we will pay an amount equal to the Death
Proceeds to the Beneficiary of this Policy when the Insured dies. The Death
Proceeds will consist of the Base Death Benefit, reduced by any outstanding
Policy Loan and accrued loan interest (and, if in the grace period, further
reduced by any overdue charges).The Death Proceeds will also include any amount
provided by Rider on the primary Insured.

DEATH BENEFIT OPTIONS

The Owner may choose from three death benefit options: Option 1, Option 2 or
Option 3. These options may result in a Base Death Benefit under the Policy
which exceeds the Stated Death Benefit. The death benefit option may be changed
on any Policy anniversary. See Changes In Death Benefit Option, page ______ 
____________________.

Under Option 1, the Base Death Benefit equals the Stated Death Benefit of the
Policy.

Under Option 2, the Base Death Benefit equals the Stated Death Benefit of the
Policy plus the Account Value. Under Option 2, the Base Death Benefit fluctuates
daily with the amount of the Account Value, but will never be less than the
Stated Death Benefit.

Under Option 3, the Base Death Benefit equals the Stated Death Benefit of the
Policy plus the sum of all premiums paid minus Partial Withdrawals taken under
the Policy. Therefore, the Base Death Benefit generally will increase as
premiums are paid and decrease as Partial Withdrawals are taken. In no event
will the Base Death Benefit be less than the Stated Death Benefit.

Owners who prefer to have any favorable investment experience reflected in
increased insurance coverage should choose Option 2. Owners who prefer to have
insurance coverage that does not vary in amount, and lower cost of insurance
charges, should choose Option 1. Owners who wish to have their coverage
generally reflect their premium outlay should choose Option 3.

    
Federal income tax law requires the death benefit to be at least as great as the
Account Value times a factor which is defined in the law. The factors are
determined based upon the Insured's Age and possibly Premium Class and sex at
any point in time as well as the test for compliance selected in the original
application for this Policy. See Life Insurance Definition, page 47, page for a 
description of the tests and these factors.     

We will adjust the Policy if necessary to continue to qualify as life insurance
under the applicable provisions of the Federal income tax laws in existence at
the time the Policy is issued.

CHANGES IN DEATH BENEFIT OPTION

A change in death benefit option may be requested at least 30 days prior to a
Policy anniversary. The change will be effective as of the Policy anniversary.
The death benefit option change applies to the entire Stated Death Benefit. For
us to approve a change in the death benefit option from Option 1 to Option 2, or
from Option 1 to Option 3, evidence that the Insured is insurable according to
our normal rules of underwriting for that class of policy must be submitted to
us. We may not allow a change that would reduce the Stated Death Benefit below


    
________________________________________________________________________________
                                      23
Strategic Advantage    
<PAGE>
 
the minimum were require to issue this Policy. After the effective date of the
change, the Stated Death Benefit will be changed according to the following
table:

<TABLE>
<CAPTION>
 
OPTION    CHANGE              STATED DEATH BENEFIT
FROM        TO                FOLLOWING CHANGE
                              EQUALS:
<S>       <C>                 <C>
Option 1  Option 2            Stated Death Benefit prior to such change minus
                              the Account Value as of the effective date of the
                              change.
 
Option 2  Option 1            Stated Death Benefit prior to such change plus the
                              Account Value as of the effective date of the
                              change.

Option 1  Option 3            Stated Death Benefit prior to such change minus
                              (i) the sum of the premiums paid, plus (ii)
                              Partial Withdrawals taken as of the effective date
                              of the change.
 
Option 3  Option 1            Stated Death Benefit prior to such change plus (i)
                              the sum of the premiums paid, minus (ii) Partial
                              Withdrawals taken as of the effective date of the
                              change.
 
Option 2  Option 3            Stated Death Benefit prior to such change plus (i)
                              the Account Value as of the effective date of the
                              change, minus (ii) the sum of the premiums paid
                              minus Partial Withdrawals taken as of the
                              effective date of the change.
 
Option 3  Option 2            Stated Death Benefit prior to such change plus (i)
                              the sum of the premiums paid minus Partial
                              Withdrawals taken as of the effective date of the
                              change, minus (ii) the Account Value as of the
                              effective date of the change.
</TABLE>

For purposes of a death benefit option change, the Account Value will be
allocated to each coverage segment in the same proportion that the Stated Death
Benefit of that segment bears to the sum of all Stated Death Benefit segments.
See Changes In Death Benefit Amounts, page 26.

We do not adjust the Target Premium when this type of change is made. See Sales 
Charges, page 38. These increases and decreases in Stated Death Benefit are made
so that the amount of teh Base Death Benefit remains the same on the date of the
change. When the Base Death Benefit remains the same, there is no immediate
change in the Net Amount at Risk, which is the amount on which our cost of
insurance charges are based. See Cost Of Insurance Charges, page 39. In
addition, there will be no change to the amount of term insurance if Adjustable
Term Insurance Rider has been added.

    
Any changes in the death benefit option of the Policy will go into effect as of
the Policy anniversary on or following the date we approve the request for the
change. A request for a change must be received at our Customer Service Center
at least 30 days prior to the Policy anniversary. After the request is approved,
we will send a new policy schedule page. This schedule should be attached to the
Policy. We may also ask that the Policy be returned to our Customer Service
Center so that we can note the change in the Schedule.     

GUARANTEED MINIMUM DEATH BENEFIT PROVISION

Generally, the length of time the Policy remains in force depends on the Net
Account Value of the Policy. Because the charges that maintain the Policy are
deducted monthly from the Account Value, coverage will last as long as the Net
Account Value is sufficient to pay these charges. The investment experience of
any amounts in the Divisions of the Variable Account and the interest earned in
the Guaranteed Interest Division will affect the amount of the Account Value
and, as a result, the length of time the Policy remains in force without the
payment of additional premiums.

When applying for the Policy, one of two Guaranteed Minimum Death Benefit
provisions may be chosen, which may extend the period that the Stated Death
Benefit of the Policy will remain in effect if the Divisions of the Variable
Account suffer adverse investment experience. The two options vary primarily by
the length of time which they cover, which we call the "Guarantee Period." The
first option has a Guarantee Period of 10 Policy years or to the Insured's Age
65, whichever is later; that is, it protects the Stated Death Benefit of the
Policy for a limited number of Policy years. The second option has a Lifetime
Guarantee Period; it protects the Stated Death Benefit for the life of the
Insured to the Maturity Date. See Choice of Guaranteed Minimum Death Benefit 
Provisions, page 27.


    
________________________________________________________________________________
                                      24
Strategic Advantage     
<PAGE>
 
However, the Guaranteed Minimum Death Benefit provision does not apply to the
Adjustable Term Insurance Rider or to any other Riders. Therefore, if the Net
Account Value is insufficient to pay all of the deductions as they come due,
only the Stated Death Benefit portion of the Policy will be guaranteed to stay
in force under the Guaranteed Minimum Death Benefit provisions; any attached
Riders will lapse. See Lapse, page ___________________________.

    
The Guaranteed Minimum Death Benefit provisions may not be available in all
states.     

REQUIREMENTS TO MAINTAIN THE GUARANTEE PERIOD

The Guaranteed Minimum Death Benefit provisions require premium payment levels
referred to as the "Guarantee Period Annual Premium" that are higher than the
Minimum Annual Premium. Although the required Guarantee Period Annual Premium
levels are different for the two Guarantee Periods, the mechanics of the
Guaranteed Minimum Death Benefit provisions are similar. As of each Monthly
Processing Date we will perform a test to see if sufficient premiums have been
paid to keep the guarantee in place. If (i) the actual premiums paid, minus the
amount of any Partial Withdrawals and any Policy Loan and accrued loan interest,
equals or exceeds (ii) one twelfth of the Guarantee Period Annual Premium for
the option chosen times the number of complete months the Policy has been in
force, the Guarantee Period will remain in effect regardless of the investment
experience of the Divisions of the Variable Account. If the Policy fails to meet
this test on any Monthly Processing Date, the Guarantee Period and therefore the
Guaranteed Minimum Death Benefit provision will terminate.  The required
premiums for the Guarantee Period chosen will be listed in the Schedule of the
Policy. If the Policy benefits are increased, the Guarantee Period Annual
Premium will also be increased.  In order to determine the required premium to
maintain the Guarantee Period, one twelfth of each Guarantee Period Annual
Premium is multiplied by the number of months this amount was in effect.  Each
of these resulting amounts is summed and the total is used in (ii) above.

The Guarantee Period will also be terminated if the Net Account Value on any
Monthly Processing Date is not diversified according to the following rules:

a)  No more than 35% of the Net Account Value may be invested in any one
    Division, and
 
b)  The Net Account Value must be invested in at least five Divisions.

The Automatic Rebalancing feature may be utilized to assist in meeting these
diversification requirements. Also, the Policy will be deemed to satisfy our
requirements for diversification if Dollar Cost Averaging is being utilized and
the resulting transfers are being directed into at least four other Divisions
with no more than 35% of any transfer being to any one Division. See Dollar cost
Averaging, page 33, and Automatic Rebalancing, page 13.

Once terminated, the Guaranteed Minimum Death Benefit provision cannot be
reinstated.

There is a charge for the Guaranteed Minimum Death Benefit. See Guaranteed 
Minimum Death benefit Charge, page 27. This charge will end at the conclusion of
the Ten Year/Age 65 Guarantee Period if that option has been chosen, and it will
end for either option if the Policy fails the monthly premium test or the
diversification test.

Please refer to the Policy for additional information on the Guaranteed Minimum
Death Benefit provisions or ask a Registered Representative for a personalized
illustration of these options.

CHANGES IN DEATH BENEFIT AMOUNTS

An increase or a decrease in the death benefit of the Policy may be  requested
by the Owner. This request must be received by our Customer Service Center at
least 30 days prior to the Policy anniversary. Any change in coverage may not be
for an amount less than $1,000.

Any changes in the death benefit of the Policy will go into effect as of the
Policy anniversary on or following the date we approve the request for the
change. After the request is approved, we will send a new Schedule which will
include the Stated Death Benefit, the benefit under any Riders, if applicable,
the guaranteed cost of insurance rates, and the new guideline annual premium.
This notice should be attached to the Policy. We may also ask that the Policy be
returned to our Customer Service Center so that we can note the change in the
Schedule.

    
While the Policy is in force, its Target or Stated Death Benefit may be
increased prior to the Policy anniversary on which the Insured is Age 86. The
Stated Death Benefit may be decreased if the request occurs at least two years
from the Policy Date or at least two years after the last increase was made.
Decreases in the death benefit generally may not decrease the Stated Death
Benefit below the minimum we require to issue this Policy.     


    
________________________________________________________________________________
                                      25
Strategic Advantage     
<PAGE>
 
    
There may be tax consequences to the decrease, See Life Insurance Definition, 
page 47, and Modified Endowment Contract, page 48.      

Satisfactory evidence that the Insured is still insurable must be provided when
the death benefit is increased.

Unless otherwise indicated, any request for an increase to the Target Death
Benefit will be assumed to also be a request for an increase to the Stated Death
Benefit so that the amount of the Adjustable Term Insurance Rider, if it is
included with the Policy at the time of the increase, will not change.

A requested increase in the Stated Death Benefit will create a new coverage
segment for which cost of insurance and other charges will be computed
separately. See CHARGES, DEDUCTIONS AND REFUNDS, page 37. Increases in Stated
Death Benefit resulting from death benefit option changes do not create new
coverage segments, rather, they merely increase the size of the existing
segment(s) of Stated Death Benefit. As discussed below, once created, a new
coverage segment of Stated Death Benefit can never be entirely eliminated unless
required differently by state law.

    
If an increase creates a new coverage segment of Stated Death Benefit, premiums
paid after the increase will be allocated to the original and the new coverage
segments in the same proportion that the guideline annual premiums defined by
the Federal income tax laws for each segment bear to the sum of the guideline
annual premiums for all base segments. The guideline annual premiums will be
shown in the Schedule for each coverage segment. Net Amount at Risk will be
allocated to each coverage segment in the same proportion that the Stated Death
Benefit for that segment bears to the sum of the Stated Death Benefit for all
segments.    

    
Requested reductions in the death benefit will first be applied to reduce the
Target Death Benefit. The Stated Death Benefit will be decreased only after
Adjustable Term Insurance Rider coverage has been reduced to zero. If more than
one coverage segment of Stated Death Benefit exists, any subsequent reduction in
Stated Death Benefit will be allocated between coverage segments in the same
proportion that the Stated Death Benefit of each segment bears to the total
Stated Death Benefit prior to the reduction unless required differently by state
law.     

In some cases, we may not approve a requested change because it would disqualify
the Policy as life insurance under applicable Federal income tax law. If we do
not approve a change, we will provide notification of our decision about making
the change. See TAX CONSIDERATIONS, page 47.

    
An increase in death benefit may be canceled by the Owner within 10 days after
receipt of a new Schedule showing the increase or as otherwise specified by law.
If an increase is canceled, we will refund any charges attributable to the
increase. If you cancel a  scheduled change or ask for an unscheduled decrease
to your Target Death Benefit, we may eliminate any future scheduled increases to
the Target Death Benefit.     

BENEFITS AT MATURITY

If the Insured is still living on the Maturity Date, we will pay the Net Account
Value to the Policy Owner. The Net Account Value is the Account Value reduced by
any outstanding Policy Loan and accrued loan interest. The Policy will then end.
The Maturity Date is the Policy anniversary nearest the date on which the
Insured attains Age 100.

ADDITIONAL BENEFITS
    
The Policy may include additional benefits, which are attached to the Policy by
Rider. A charge will be deducted monthly from the Account Value for each
additional benefit chosen. These benefits may be canceled at any time. See 
Modified Endowment Contracts, page ___________________________, for information
on the tax effect of adding or canceling these benefits. More details will be
included in the Policy if any of these benefits are chosen.     

From time to time we may make available Riders other than those listed below.
Contact a Registered Representative for a complete list of the Riders available.

Certain Riders may not be available for all Policies.

ACCIDENTAL DEATH BENEFIT RIDER

This Rider will pay the benefit amount selected by the Owner if the Insured dies
as a result of an accident or if the Insured dies within 90 days of an injury
sustained in an accident and the death occurs prior to the Insured's Age 70.

ADJUSTABLE TERM INSURANCE RIDER

The Death Proceeds may be increased by adding the Adjustable Term Insurance
Rider on the life of the Insured. As the name suggests, the Adjustable Term
Insurance Rider adjusts over time.


    
________________________________________________________________________________
                                      26
Strategic Advantage     
<PAGE>
 
At issue, a schedule of death benefits called the Target Death Benefit is
specified at levels to meet projected needs in the future. The Target Death
Benefit may be scheduled to vary as often as each Policy year. The Target Death
Benefit will be listed in the Schedule.

Subject to our rules, the Target Death Benefit schedule may be changed after
issue. See changes In Death Benefit Amount, page 26.

The amount of Adjustable Term Insurance Rider in force at any time is the amount
needed to fill the difference between the Target Death Benefit specified in the
Schedule and the Base Death Benefit in effect. The Adjustable Term Insurance
Rider is dynamic in that it adjusts daily for variations in the Base Death
Benefit resulting from the Federal income tax law definition of life insurance
test chosen.

For example, assume the Base Death Benefit increases due to the Federal income
tax law definition of life insurance. The Adjustable Term Insurance Rider will
adjust to provide Death Proceeds equal to the Target Death Benefit in each year:

<TABLE>
<CAPTION>
Base Death   Target Death          Adjustable Term
Benefit        Benefit        Insurance Rider Amount
- -------        -------        ----------------------
<S>          <C>              <C>
201,500        250,000                  48,500
202,500        250,000                  47,500
202,250        250,000                  47,750
</TABLE>

Since the Adjustable Term Insurance Rider is dynamic, it is possible that the
Adjustable Term Insurance Rider amount may be eliminated entirely as a result of
increases in the Base Death Benefit due to the definition of life insurance
requirements. Using the example outlined above, if the Base Death Benefit under
the Policy grew to $250,000, the Adjustable Term Insurance Rider amount would be
reduced to zero. (It can never be reduced below zero.)  Even though the
Adjustable Term Insurance Rider amount is reduced to zero, the Rider will remain
in effect until it is removed from the Policy. Therefore, if the Base Death
Benefit under the Policy is subsequently reduced below the Target Death Benefit,
the  Adjustable Term Insurance Rider amount will reappear as needed to maintain
the Target Death Benefit at the requested level. Partial Withdrawals and base
decreases may reduce the amount of the Target Death Benefit. See Partial 
withdrawal, page 35.

    
We generally restrict the amount of the Target Death Benefit to an amount not
more than ten times the Stated Death Benefit. For example, if the Stated Death
Benefit is $100,000 then the maximum amount of Target Death Benefit we will
allow will be $1,000,000.     

Given the flexible nature of the Adjustable Term Insurance Rider, there is no
defined premium for the amount of coverage. Instead, a cost of insurance charge
is deducted monthly from the Account Value for the Adjustable Term Insurance
Rider amount in effect. The cost of insurance charge may be lower than the rates
applicable to the Base Death Benefit in the early Policy years, and may be
higher in the later Policy years. See Cost Of Insurance Charges, page 39. Since
there is no defined premium related to the Adjustable Term Insurance Rider,
there are no tax or sales charges associated with this coverage. See Changes In 
Death benefit Amount, page ___________________________.

    
     

ADDITIONAL INSURED RIDER

This Rider provides for death benefits upon the death of immediate family
members of the Insured. A maximum of nine Additional Insured Riders may be added
to the Policy. The minimum amount of coverage for each Rider is $10,000 and the
maximum coverage for all Additional Insured Riders combined equals five times
the Stated Death Benefit of the Policy.

GUARANTEED INSURABILITY RIDER

This Rider will allow the Owner to increase the Stated Death Benefit of the
Policy without providing us with evidence that the Insured remains insurable.
Increases are limited in amount and timing.

RIGHT TO EXCHANGE RIDER

This Rider allows the Owner to change the person insured under the Policy.  A
change of the Insured may have Federal income tax consequences.  If an exchange
of Insured occurs, the cost of insurance charges in the future may change but
the Account Value will remain unchanged as of the exchange date. There is no
charge for this Rider.

WAIVER OF COST OF INSURANCE RIDER

This Rider provides that during the total disability of the Insured, while the
Policy remains in force, the monthly expense charges, cost of insurance charges
and Rider charges will be waived and therefore not deducted from the Account
Value. If this Rider is added to the Policy, Waiver of Specified Premium Rider
may not also be added.


    
________________________________________________________________________________
                                      27
Strategic Advantage    
<PAGE>
 
Waiver of Specified Premium Rider may not also be added.

WAIVER OF SPECIFIED PREMIUM RIDER

This Rider provides that during the total disability of the Insured, while the
Policy remains in force, a specifiedpremium will be credited monthly to the
Policy. The amount of premium to be waived, within limits, is the amount
specified in the application. If this Rider is added to the Policy, the Waiver
of Cost of Insurance Rider may not also be added.

POLICY VALUES

ACCOUNT VALUE

The amount of the Account Value is the sum of the amounts in the Guaranteed
Interest Division and in the various Divisions of our Variable Account. It also
includes any amount we have set aside in the Loan Division to secure any
outstanding Policy Loan. The Account Value therefore reflects all premiums paid,
charges made, Loans and Partial Withdrawals taken, investment experience of the
Variable Account and earnings accrued in the Guaranteed Interest and Loan
Divisions.

CASH SURRENDER VALUE

The Cash Surrender Value of the Policy equals the Account Value plus any refund
of sales charges due.

NET CASH SURRENDER VALUE

The Net Cash Surrender Value of the Policy is equal to the Cash  Surrender Value
less the amount of any outstanding Policy Loan and any accrued loan interest.

NET ACCOUNT VALUE

The Net Account Value of the Policy is equal to the Account Value less the
amount of any outstanding Policy Loan and any accrued loan interest.

DETERMINING THE VALUE OF AMOUNTS IN THE DIVISIONS OF THE VARIABLE ACCOUNT

The amounts included in the Divisions of the Variable Account are measured in
terms of Accumulation Units and Accumulation Unit Values. On any given day, the
value of the amount in a Division of the Variable Account is equal to the
Accumulation Unit Value times the number of Accumulation Units credited to the
Policy in that Division. The Accumulation Units of each Division of the Variable
Account will have different Accumulation Unit Values.

Accumulation Units of a Division are purchased whenever premiums or transfer
amounts are allocated to that Division (including transfers from the Loan
Division). Accumulation Units are redeemed when Partial Withdrawals are taken or
amounts are transferred from a Division of the Variable Account (including
transfers to the Loan Division) and to pay the death benefit when the Insured
dies. We also redeem Accumulation Units for the monthly deductions from the
Account Value and for Policy transaction charges, if any.

The number of Accumulation Units purchased or redeemedin a Division of the
Variable Account as of any Valuation Date is calculated by dividing the dollar
amount of the transaction by the Division's Accumulation Unit Value calculated
after the close of business that day. The Accumulation Unit Value of each
Division fluctuates with the investment experience of the corresponding
Portfolio and reflects the investment income, realized and unrealized capital
gains and losses and expenses of the Portfolio. The Accumulation Unit Values
also reflect the mortality and expense risk charges we make each day to the
Variable Account. See How We Calculate Accumulation Unit Values for Each 
Division, page 31.

Transactions are processed as of the Transaction Date. The Transaction Date is
the date we receive a premium or an acceptable written or telephone request at
our Customer Service Center. If the premium or request reaches our Customer
Service Center on a day which is not a Valuation Date, or after the close of
business on a Valuation Date (that is, after 4:00 p.m. Eastern Time), the
Transaction Date will be the next succeeding Valuation Date.

Monthly deductions against the Account Value are made as of the Monthly
Processing Date. Transaction charges are made as of the Transaction Date.

The value of any amount allocated to a Division of our Variable Account will go
up or down depending on the investment experience of that Division. For amounts
allocated to the Divisions of the Variable Account, there is no guaranteed
minimum cash value.

HOW WE CALCULATE ACCUMULATION UNIT VALUES FOR EACH DIVISION

We determine Accumulation Unit Values for the Divisions of the Variable Account
as of each Valuation 


    
________________________________________________________________________________
                                      28
Strategic Advantage     
<PAGE>
 
Date. All Policy transactions are performed as of a Valuation Date.

The Accumulation Unit Value for each Division will generally be set at $10 on
the first Valuation Date that there are Policy transactions in that Division of
the Variable Account. After that, the Accumulation Unit Value as of any
Valuation Date is equal to the Accumulation Unit Value for the preceding
Valuation Date multiplied by the Accumulation Experience Factor for that
Division for the Valuation Period.

We calculate an Accumulation Experience Factor for each Division every Valuation
Date as follows:

     1.   We take the value of the shares belonging to the Division in the
          corresponding Portfolio as of the close of business that Valuation
          Date (before giving effect to any Policy transactions for that day,
          such as premium payments or surrenders). For this purpose, we use the
          share value reported to us by the managers of the Portfolio.
 
     2.   We add any dividends or capital gains distributions declared and
          reinvested by thePortfolio during the Valuation Period. We subtract
          from this amount a charge for taxes, if any.
 
     3.   We divide this amount by the value of the shares belonging to the
          Division in the corresponding Portfolio as of the close of business on
          the preceding Valuation Date. This amount represents the gross
          experience factor per Accumulation Unit, before reduction for the
          expenses of the Variable Account.
 
     4.   We subtract a charge for the mortality and expense risk assumed by us
          under the Policy. The daily charge is .002055% of the Accumulation
          Unit Value, which is equivalent to an annual rate of .75% of the
          Accumulation Unit Value. If the previous day was not a Valuation Date,
          then the charge is adjusted for the additional days between
          valuations.
 
The resulting amount is the Accumulation Experience Factor for the Valuation
Period.


TRANSFERS OF ACCOUNT VALUES

After the Free Look Period, up to 12 transfers between Divisions of the Variable
Account or to the Guaranteed Interest Division may be made in each Policy year
without charge. There is no limit on the number of transfers that may be made,
but we charge a fee of $25 for each additional transfer beyond the first 12.
Transfers due to the operation of Automatic Rebalancing or Dollar Cost Averaging
are not included in determining the limit on transfers without a charge.
Transfer requests should be made in writing to our Customer Service Center. The
transfer will take effect as of the Valuation Date we receive the request. The
minimum amount we will transfer on any date is $100. This minimum need not come
from any one Division or be transferred to any one Division as long as the total
amount requested to be transferred equals at least the minimum. However, we will
transfer the entire amount in any Division of the Variable Account from which a
transfer is requested, if the amount remaining in that Division is less than
$100.

We reserve the right to limit excessive trading activity, which can disrupt
Portfolio management strategy and increase Portfolio expenses. For example, we
may refuse to accept or may 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.

Transfers from the Guaranteed Interest Division may only be made as described
below. Once during the first 30 days of each Policy year, the Owner may transfer
amounts from the Guaranteed Interest Division. Transfer requests received within
30 days prior to the Policy anniversary will be deemed to occur as of the Policy
anniversary. Transfer requests received on the Policy anniversary or within the
following 30 days will be processed. Transfer requests received at any other
time will not be processed. Transfer amounts from the Guaranteed Interest
Division to the Divisions of the Variable Account are limited to the greatest of
(i) 25% of the balance in the Guaranteed Interest Division at the time of the
first transfer or withdrawal in a Policy year, (ii) the sum of any amounts
transferred and withdrawn from the Guaranteed Interest Division in the prior
Policy year or, (iii) $100.

If telephone privileges have been elected in an application or written notice
has been sent to our Customer Service Center requesting this privilege,
transfers may be made by telephoning our Customer Service Center. See Telephone 
Privileges, page 54.


    
________________________________________________________________________________
                                      29
Strategic Advantage     
<PAGE>
 
DOLLAR COST AVERAGING

We offer a feature called Dollar Cost Averaging to Owners who have at least
$10,000 of Account Value invested in either the Division investing in the
Fidelity VIP Money Market Portfolio or the Neuberger & Berman AMT Limited
Maturity Bond Portfolio of the Variable Account. The main objective of Dollar
Cost Averaging is to protect Policy values from short-term price fluctuations.
Since the same dollar amount is transferred to other Divisions 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
allocating Policy values reduces the risk of investing too much when the price
of a Portfolio's shares is high and too little when the price of a Portfolio's
shares is low.

With Dollar Cost Averaging, a designated dollar amount of Account Value will be
transferred automatically each month from the selected Division to one or more
other Divisions of the Variable Account. Dollar Cost Averaging transfers may not
be made to the Guaranteed Interest Division. 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. If the
Owner elects to transfer to a particular Division, the minimum percentage that
may be transferred to that Division is 1% of the total amount transferred. A
date for Dollar Cost Averaging to terminate may be specified. A dollar amount
may be specified so that when the balance remaining in either the Division
investing in the Fidelity VIP Money Market Portfolio or the Neuberger & Berman
AMT Limited Maturity Bond Portfolio reaches this dollar amount, Dollar Cost
Averaging will terminate.

    
The monthly transfer under Dollar Cost Averaging may beno less than $100 per
month and may be no more than one twelfth of the Account Value at the time
Dollar Cost Averaging is elected in the Division from which the Dollar Cost
Averaging transfers are to be made. Each automatic monthly transfer will take
place on the Monthly Processing Date beginning with the first Monthly Processing
Date which is at least 30 days after our receipt of the request for Dollar Cost
Averaging. However, in no event will Dollar Cost Averaging begin before the
Monthly Processing Date following the end of the Free Look Period. If on any
Monthly Processing Date, the amount in the Division from which transfers are to
be made is equal to or less than the amount to be transferred, the entire
remaining amount will be transferred, and Dollar Cost Averaging will end. The
amount to be transferred or the Divisions to which transfers are to be made may
be changed once each Policy year, and Dollar Cost Averaging may be canceled
completely by sending satisfactory notice to our Customer Service Center at
least seven days before the next transfer date.     

If both Dollar Cost Averaging and Automatic Rebalancing are elected, 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 telephone privileges have been elected in an application or if written notice
has been sent to our Customer Service Center requesting this privilege, changes
to your Dollar Cost Averaging options can be made by telephoning our Customer
Service Center.  See Telephone Priveleges, page 54.

AUTOMATIC REBALANCING

The Automatic Rebalancing feature provides a method for maintaining a balanced
approach to investing Account Values and for simplifying  the process of asset
allocation over time. There is no charge for this feature and any transfers as a
result of the operation of this feature are not counted toward the limit of 12
transfers per Policy year without an additional transfer charge. During the
operation of the Automatic Rebalancing feature, transfers among the Divisions
may be accomplished only by changing premium allocation percentages.

The Automatic Rebalancing feature may be elected by designation on the
application or at any subsequent time by completing the appropriate form.
Automatic Rebalancing matches Account Value allocations over time to the
allocation percentages for new premiums. As of the first Valuation Date of each
calendar quarter, we will automatically rebalance the amounts in each of the
Divisions to match the current premium allocation percentages. This will
rebalance the amounts in Divisions that may be out of line with the allocation
percentages, which may result, for example, from Divisions which underperform
the other Divisions in certain quarters.

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

If Automatic Rebalancing is elected with the Policy application, the first
transfer will occur as of the first 


    
________________________________________________________________________________
                                      30
Strategic Advantage     
<PAGE>
 
Valuation Date of the next calendar quarter following the end of the Free Look
Period. If this feature is elected after the Policy Date, the first transfer
will be processed as of the first Valuation Date of the next calendar quarter
after we receive notification at our Customer Service Center and the Free Look
Period has ended.

The allocation percentages for Automatic Rebalancing may be changed at any time
and the Account Value will be reallocated as of the Valuation Date that we
receive the allocation instructions at our Customer Service Center. Any
reduction in the allocation to the Guaranteed Interest Division, however, will
be considered a transfer from the Division and, therefore, must comply with the
maximum transfer amount and time limitations on transfers from the Guaranteed
Interest Division, as described in Transfers of Account Values on page 32. We
will not process an Automatic Rebalancing request which is in conflict with
these provisions.
    
The Automatic Rebalancing feature 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 the Guarantee Period is in
effect and the Automatic Rebalancing feature is terminated, diversification of
the Net Account Value must be maintained for the guarantee to continue. See
Guaranteed Minimun Death Benefit, page ___________________________. If the
Automatic Rebalancing feature is active on a Policy and a request for an
allocation which does not meet the requirements is made, we will notify the
Owner that the allocation must be changed.     

Any transfers as a result of the operation of the Automatic Rebalancing feature
are not counted toward the limit of 12 transfers that can be made each Policy
year without a transfer charge.  However, we will charge a fee of $25 each time
premium allocation is changed more often than five times per Policy year;
otherwise, there is no charge for this feature.

If both Dollar Cost Averaging and Automatic Rebalancing have been elected,
Dollar Cost Averaging will take place first. As of the first Valuation Date of
the calendar quarter after Dollar Cost Averaging has terminated, Automatic
Rebalancing will begin.

If telephone privileges have been elected in an application or if written notice
has been sent to our Customer Service Center requesting this privilege, changes
to the Automatic Rebalancing options can be made by telephoning our Customer
Service Center. See Telephone Privileges, page 54.

POLICY LOANS

    
At any time after the first Policy anniversary or as otherwise required by law,
the Owner may borrow against the Policy by using it as  security for a loan. The
amount borrowed is called a Policy Loan. Unless otherwise required by state law,
any new Policy Loan must be at least $100. The maximum amount which can be
borrowed as of any Valuation Date equals (a) minus (b) where (a) is equal to 1.)
Account Value minus 12 times the current monthly deduction; 2.) multiplied by
1.03; 3.) divided by 1.0375; and where (b) is equal to any outstanding Policy
Loan and accrued loan interest. Maximum loan amounts may be different if
required by state law.  A Policy Loan may be requested by contacting our
Customer Service Center.     

Loan interest charges on a Policy Loan accrue daily at a compound annual
interest rate of 3.75%. Interest is due in arrears on each Policy anniversary.
If the interest is not paid when it is due, it will be added to the Policy Loan
as of the Policy anniversary.

When an additional loan is requested, the amount taken will be added to the
outstanding Policy Loan so only one loan is outstanding at any time. A Policy
Loan may be fully or partially repaid at any time while the Policy is in force.
Unless otherwise indicated, we will assume that any payments, other than
Scheduled Premiums, constitute Policy Loan repayments and not premiums.

When a Policy Loan is taken, or if the loan interest is not paid on the Policy
anniversary, an amount equal to the Policy Loan amount or interest due is
transferred from the Divisions of the Variable Account and the Guaranteed
Interest Division to the Loan Division to secure the loan. The Loan Division is
part of our General Account, separate from the Guaranteed Interest Division.
When transfers are made to the Loan Division, units of the Variable Account
Divisions are redeemed sufficient to cover the amount of the loan which is taken
from the Variable Account. We will deduct the amount transferred from each
Division in the same proportion that the Account Value in that Division bears to
the Net Account Value immediately prior to the loan transaction. The amounts in
each Division will be determined as of the Valuation Date we receive the request
for a loan. The Loan Division is credited as of each Valuation Date with
interest at a compound annual rate of 3% in all Policy years.

On Policy anniversaries, the amount of interest credited to the Loan Division
for the Policy year will be transferred from the Loan Division. When a loan
repayment is made, an amount equal to the payment is transferred from the Loan
Division. Amounts transferred from the Loan 


    
________________________________________________________________________________
                                      31
Strategic Advantage     
<PAGE>
 
Division will be allocated to the Divisions of the Variable Account and the
Guaranteed Interest Division based on the current premium allocation
instructions unless a different allocation is requested.

A Loan against the Policy will have a permanent effect on the Account Value and,
therefore, on the benefits under this Policy, even if the Loan is repaid. When
borrowing against the Policy, an amount equal to the Policy Loan is transferred
to the Loan Division where it earns a guaranteed rate of interest. Premiums or
transfer amounts may not be allocated to the Loan Division other than by
borrowing additional amounts. If not repaid, the Policy Loan and accrued loan
interest will be deducted from the amount of the Death Proceeds paid, the Cash
Surrender Value paid on surrender, or the Account Value upon maturity. It may
also have an effect on the Guarantee Period and on the length of time the Policy
remains in force, since in many cases the Policy will lapse when the Account
Value minus Policy Loans and accrued loan interest is insufficient to cover the
monthly deductions against the Policy's Account Value.

If telephone privileges have been elected in an application or requested by
written notice to our Customer Service Center, a Policy Loan may be requested by
telephoning our Customer Service Center. Any telephone request for a Policy Loan
must be for an amount less than $25,000. See Telephone Privileges, page 54.

PARTIAL WITHDRAWALS

A Partial Withdrawal may be requested on any Monthly Processing Date after the
first Policy anniversary by writing to us at our Customer Service Center. One
Partial Withdrawal is allowed each Policy year.

The minimum Partial Withdrawal is $100. The maximum Partial Withdrawal is the
amount which will leave $500 as the Net Account Value. If a withdrawal of more
than this maximum is requested, we will require a full surrender of the Policy.
When a Partial Withdrawal is taken, the amount of the withdrawal plus a service
fee is deducted from the Account Value.

The Stated Death Benefit is not reduced by a Partial Withdrawal taken when the
Base Death Benefit has been increased to qualify the Policy as life insurance
under the Federal income tax laws (see Life Insurance Definition page 47) and
the amount withdrawn is no greater than that amount which reduces the Account
Value to the level which no longer requires the Base Death Benefit to be
increased for Federal income tax law purposes.

For a Policy under an Option 1 death benefit, the Stated Death Benefit is not
reduced by a Partial Withdrawal in the circumstances described above. In
addition, if no more than 16 years have elapsed since the Policy Date and the
Insured is not yet Age 81, a Partial Withdrawal of an amount up to 10% of the
Account Value or, if greater, 5% of the Stated Death Benefit, calculated
immediately before the Partial Withdrawal is taken will not reduce the Stated
Death Benefit. Any additional amount withdrawn reduces the Stated Death Benefit
by that additional amount.

For a Policy under an Option 2 death benefit, a Partial Withdrawal does not
reduce the Stated Death Benefit.

    
For a Policy under an Option 3 death benefit, the Stated Death Benefit may  be
reduced by the amount of the Partial Withdrawal in excess of premiums paid minus
prior Partial Withdrawals taken to the date of the Partial Withdrawal (the
excess will be treated as if the Policy were under death benefit Option 1). See
Death Benefit Options, page 26.     

No Partial Withdrawal will be allowed if the Stated Death Benefit remaining in
force after the Partial Withdrawal would be reduced below the minimum we require
to issue this Policy at the time of the reduction. See Group or Sponsored 
Arrangements, page 46.

Under any death benefit option, if the Base Death Benefit has been increased in
order to qualify the Policy as a life insurance contract under the Federal
income tax laws, the Partial Withdrawal reduces the Base Death Benefit by an
amount greater than the withdrawal, but in no event less than the Stated Death
Benefit after the Partial Withdrawal.

    
A partial withdrawal may also reduce the Target Death Benefit.     

Unless otherwise indicated, we will make the withdrawal from the Guaranteed
Interest Division and the Divisions of the Variable Account in the same
proportion that each Division bears to the Net Account Value immediately prior
to the withdrawal. Withdrawals from the Guaranteed Interest Division may not
exceed an amount that is greater than the total withdrawal times the ratio of
the Account Value in the Guaranteed Interest Division to the total Net Account
Value immediately prior to the withdrawal.

A new Schedule reflecting the effect of the withdrawal will be sent if there is
a change to the Stated Death Benefit or to the Target Death Benefit. We may ask
that the Policy be returned to our Customer Service Center to make this change.
The withdrawal and any reductions in 


    
________________________________________________________________________________
                                      32
Strategic Advantage     
<PAGE>
 
death benefits will be effective as of the Valuation Date we receive the
request.

If telephone privileges have been elected, requests for Partial Withdrawals may
be made by telephoning our Customer Service Center. Any telephone request for a
Partial Withdrawal must be for an amount less than $25,000. See Telephone 
Privileges, page 54.

Partial Withdrawals may have adverse tax consequences. See Modified Endowment 
Contracts, page 48.

SURRENDER

The Policy may be surrendered for its Net Cash Surrender Value at any time while
the Insured is living. In order to surrender the Policy,  a written request and
the Policy should be sent to our Customer Service Center. The Net Cash Surrender
Value of the Policy equals the Cash Surrender Value minus any Policy Loan and
accrued loaninterest. We will compute the Net Cash Surrender Value as of the
Valuation Date we receive the request and the Policy at our Customer Service
Center, and all insurance coverage will end as of that date.

A surrender of the Policy for its Net Cash Surrender Value may have adverse tax
consequences. See Modified Endowment Contracts, page 48.

RIGHT TO EXCHANGE POLICY

    
During the first 24 months following the date we issue the Policy or add a
coverage segment, the Policy provides a right to exchange the Policy from one in
which the investment experience is not guaranteed into a guaranteed Policy
unless required differently by state law. This is accomplished by the transfer
of the entire amount in the Divisions of the Variable Account to the Guaranteed
Interest Division, and the allocation of all future premium payments to the
Guaranteed Interest Division. This will, in effect, serve as an exchange of the
Policy for the equivalent of a flexible premium universal life insurance policy.
No charge will be imposed on the transfer in exercising this exchange privilege.
See The Guaranteed Interest Division, page 23.     

When this right is exercised, we will not allow for the allocation of future
premium payments or transfers to the Divisions of the Variable Account.

LAPSE

    
Insurance coverage will continue as long as the Net Account Value of the Policy
is sufficient to pay all the deductions that are taken out of the Account Value
each month.  In addition, during the first three Policy years (the special
continuation period), if on each Monthly Processing Date the sum of the premiums
paid, less the sum of Partial Withdrawals, any outstanding Policy Loan and
accrued loan interest is greater than or equal to one twelfth of the Minimum
Annual Premium times the number of completed Policy months, then the Policy and
all attached Riders are guaranteed not to lapse, regardless of the Net Account
Value.     


IF GUARANTEED MINIMUM DEATH BENEFIT PROVISION IS NOT IN EFFECT

Unless the Guaranteed Minimum Death Benefit provision is in effect, or the
special continuation period is in effect and its requirements have been met, the
Policy including all attached Riders will lapse in its entirety on any Monthly
Processing Date that the Net Account Value of the Policy is not sufficient to
pay all the monthly deductions from the Account Value. A 61-day grace period
will begin on that Monthly Processing Date. See Grace Period, page 35.

If we do not receive payment of the requested amount in full within the 61 days,
the Policy and all Riders attached will lapse without value. We will withdraw
any remaining balance of the Account Value from the Divisions of the Variable
Account and Guaranteed Interest Division. Wewill deduct any amount owed to us
against the Account Value. We will inform the Owner that the Policy has ended.

If the Insured dies during the grace period, we will pay the Death Proceeds to
the Beneficiary that reflect reductions for Policy Loans, accrued loan interest
and any monthly deductions due.

IF THE GUARANTEED MINIMUM DEATH BENEFIT PROVISION IS IN EFFECT

    
After the special continuation period, if the Guaranteed Minimum Death Benefit
provision is in effect, the Stated Death Benefit of the Policy will not lapse
during the Guarantee Period even if the Net Account Value is not sufficient to
cover all the deductions from the Account Value on any Monthly Processing Date.
See Guaranteed Minimum Death Benefit, page 27.     

    
The benefits provided by Riders attached to the Policy and any amount by which
the Base Death Benefit exceeds the Stated Death Benefit are not protected by the
Guaranteed Minimum Death Benefit provision. Therefore, these portions of the
Policy benefits will lapse    


    
________________________________________________________________________________
                                      33
Strategic Advantage     
<PAGE>
 
    
if the Net Account Value is not sufficient to cover all the deductions from the
Account Value on any Monthly Processing Date (unless the policy is in the three
year special continuation period).     

    
While the Guaranteed Minimum Death Benefit provision applies (unless the policy
is in the three year special continuation period), the Account Value may be
reduced by monthly deductions, but not below zero. Any monthly deductions during
the Guarantee Period which would reduce the Net Account Value below zero will be
permanently waived.     

    
The Guaranteed Minimum Death Benefit provision will be terminated if the Policy
does not meet the monthly premium test or if the Net Account Value is not
diversified according to our requirements as explained in Guaranteed Minimum
Death Benefit, page 27. If the Guaranteed Minimum Death Benefit provision is
terminated the normal test for lapse will resume. See Lapse, page 36.    

GRACE PERIOD

If the following conditions occur as of a Monthly Processing Date, the Policy
will enter into the 61 day Grace Period:

     
(i)    The Net Account Value is zero or less; and     
 
(ii)   The three year special continuation period has expired or the required
       premium has not been paid; and
 
(iii)  The Guarantee Period has expired or been terminated.
 
We will, at least 30 days before the end of a grace period, notify the Owner or
any assignee in writing at the last known address on our records that the grace
period has begun. The notification will include the amount of premium payment
necessary to reinstate the Policy and all Riders attached. The premium required
to reinstate the Policy is generally the amount of past due charges plus the
amountthat will cover estimated monthly deductions for the Policy and all
attached Riders for the following two months. If we receive payment of this
amount before the end of the grace period, we will use the amount sent us to
make the overdue deductions. Any balance remaining will be applied to the
Account Value in the same manner as other premium payments.
 
REINSTATEMENT

    
The Policy and its Riders may be reinstated within five years after lapse for
failure to pay sufficient premiums prior to the end of the grace period. Unless
otherwise required by state law, we will reinstate the Policy and any Riders 
if:     
 
(i)    The Policy has not been surrendered for its Net Cash Surrender Value;
 
(ii)   Evidence satisfactory to us that the Insured and the Insureds under any
       Riders are still insurable according to our normal rules of underwriting
       for this type of Policy is provided to us; and

          
(iii)  A premium payment sufficient to keep the Policy and any Riders in force
       from the beginning of the grace period to the end of the grace period and
       for two months following the date of the reinstatement is made (unless
       required differently by state law).     

The reinstatement will be effective as of the Monthly Processing Date following
our approval of the reinstatement application. We will also reinstate any Policy
Loan which existed when coverage ended, with accrued loan interest to the date
of lapse. Net Premiums received after reinstatement will be allocated according
to the premium allocation instructions in effect at the start of the grace
period or as otherwise directed by the Owner.

CHARGES, DEDUCTIONS AND REFUNDS 

DEDUCTIONS FROM PREMIUMS

Unless a Policy Loan is outstanding (see Policy Loans, page 34), any payment
received before the Maturity Date is considered a premium. Certain expenses are
deducted from premium payments. The remainder of each premium (the Net Premium)
is then added to the Account Value. The expenses which are deducted from the
premium include the tax charges and the sales charge.

TAX CHARGES

All states levy taxes on life insurance premium payments. The amount of these
taxes vary from state to state, and may vary from jurisdiction to jurisdiction
within a state. We currently deduct an amount equal to 2.5% of each premium to
pay applicable premium taxes. The 2.5% rate approximates the average tax rate we
expect to pay on premiums from all states.

A charge currently equal to 1.5% of each premium payment is deducted to cover
our estimated cost for the Federalincome tax treatment of deferred acquisition
costs 


    
________________________________________________________________________________
                                      34
Strategic Advantage     
<PAGE>
 
determined solely by the amount of life insurance premiums we receive. This
charge for deferred acquisition costs is reasonable in relation to Security
Life's increased Federal income tax burden under Internal Revenue Code Section
848 resulting from the receipt of premium payments.

    
Except as limited by state law, we reserve the right to increase or decrease the
premium expense charge for taxes due to any change in tax law. We further
reserve the right to increase or decrease the premium expense charge for the
Federal income tax treatment of deferred acquisition costs due to any change in
the cost to us.     

SALES CHARGES

A percentage of each premium is deducted to compensate us for a portion of the
cost of selling the Policy. The percentage deducted is based on the amount of
premium paid and the number of years since the Policy Date or the date of an
increase in coverage. For each of the first five Policy years, this charge is
equal to 8% of premiums paid up to the Target Premium and 3% of premiums paid in
excess of the Target Premium. In the sixth Policy year and thereafter, the sales
charge is equal to 3% of all premiums paid.

Target Premiums are not based on the Scheduled Premium determined when the
Policy is purchased. Target Premiums are actuarially determined based on the
Age, sex and Premium Class of the Insured. See Premiums, page 24. The Target
Premium for the Policy and any Stated Death Benefit coverage segments added
since the Policy Date will be listed in the Schedule.

For a Policy with multiple coverage segments of Stated Death Benefit, premiums
paid are allocated to the segments in the same proportion that the guideline
annual premium (as defined by the Federal income tax law) for each segment bears
to the total guideline annual premium for the Stated Death Benefit of the
Policy.

The sales charge covers the cost of distribution, costs of preparing our sales
literature, other promotional expenses, and other direct and indirect expenses.
The amount of this charge cannot be specifically related to sales expenses in a
particular year since we recover these costs over the period the Policies remain
in effect. We pay the sales expenses from our own resources, including this
sales charge and any profit we may earn on the other charges deducted under the
Policy. The sales charge may be reduced or waived for certain group or sponsored
arrangements.

DAILY DEDUCTIONS FROM THE VARIABLE ACCOUNT

MORTALITY AND EXPENSE RISK CHARGE

Each day a charge is deducted for mortality and expense risks we assume. This
charge is equal to 0.002055% perday of the amount in the Divisions of the
Variable Account, which is equivalent to an annual rate of 0.75% of the portion
of the Account Value allocated to the Variable Account.

We assess the mortality and expense risk charge to compensate us for assuming
mortality and expense risks under the Policies. The mortality risk we assume is
that Insureds, as a group, may live for a shorter period of time than estimated.
The expense risk we assume is that other expenses we incur in issuing and
administering the Policies and operating the Variable Account will be greater
than the amount we estimated when setting the charges for these expenses. We
will  realize a profit from this fee to the extent it is not needed to provide
benefits and pay expenses under the Policies. We may use this profit for other
purposes, including any distribution expenses not covered by the sales charge.

This charge is not assessed against the amount of Account Value which is
allocated to the Guaranteed Interest Division, nor to amounts in the Loan
Division. We credit the Account Value with a persistency refund equivalent to
0.5% per year for each coverage segment of Stated Death Benefit that has been in
force for at least 10 Policy years, which effectively reduces the charge for
mortality and expense risks. See Persistency Refund, page 40.

MONTHLY DEDUCTIONS FROM THE ACCOUNT VALUE

The following charges are deducted from the Account Value on each Monthly
Processing Date. These deductions are taken from the Divisions of the Variable
Account and the Guaranteed Interest Division in the same proportion that the
Account Value in each Division bears to the total Net Account Value as of the
Monthly Processing Date.

INITIAL POLICY CHARGE

The initial Policy charge is $10 per month for the first five Policy years and
is guaranteed never to exceed this amount. This charge covers the costs of
setting up the Policy, other than sales expenses, such as application
processing, medical examinations, establishment of Policy records and insurance
underwriting costs. This 


    
________________________________________________________________________________
                                      35
Strategic Advantage     
<PAGE>
 
charge is designed to reimburse us for expenses and we do not expect to gain
from it.

MONTHLY ADMINISTRATIVE CHARGE

    
This charge is comprised of a per Policy charge of $5 per month plus a charge of
$0.0125 per thousand of Stated Death Benefit or Target Death Benefit, if
greater, and is guaranteed never to exceed this amount.  The per thousand charge
is limited to $15 per month. This charge is designed to cover the ongoing costs
of maintaining the Policy, such as premium billing and collections, claim
processing, Policy transactions, recordkeeping, reporting and other
communications with Owners, and other expenses andoverhead. This charge is
designed to reimburse us for expenses and we do not expect to gain from it.     

COST OF INSURANCE CHARGES

The cost of insurance charges compensate us for providing insurance protection
under the Policy. The cost of insurance charges are calculated monthly, and
equal our current monthly cost of insurance rate times the Net Amount at Risk
for each portion of the death benefit. Net Amount at Risk for each portion of
the death benefit is calculated at the beginning of the Policy month. The Net
Amount at Risk for the Base Death Benefit is equal to the difference between the
current Base Death Benefit and the amount of the Account Value. For this
purpose, the amount of the Account Value is determined after deduction of
charges due on that date, other than cost of insurance charges for the Base
Death Benefit, any Adjustable Term Insurance Rider, and Waiver of Cost of
Insurance Rider. The Net Amount at Risk for the Adjustable Term Insurance Rider
is equal to the amount of the benefit provided. If the Base Death Benefit at the
beginning of the month is increased due to the requirements of Federal income
tax law definition of life insurance, Net Amount at Risk for the Base Death
Benefit that month will also increase, but the Net Amount at Risk for any
Adjustable Term Insurance Rider may be reduced. Therefore, the amount of the
cost of insurance charges will vary from month to month with changes in the Net
Amount at Risk, changes in the relative makeup of the death benefit, and with
increasing Age of the Insured.

The cost of insurance rates are based on the Age, sex and Premium Class of the
Insured on the Policy Date or at the time a Base coverage segment is added, as
well as the length of time the Policy or coverage segment has been in effect.
Unisex rates are used where appropriate under applicable law, currently
including the  state of Montana and any Policies purchased by employers and
employee organizations in connection with employment-related insurance or
benefit programs. Net Amount at Risk is allocated to Stated Death Benefit
coverage segments in the same proportion that the Stated Death Benefit of each
segment bears to the sum of the Stated Death Benefit for all coverage segments
as of the Monthly Processing Date. Separate cost of insurance rates apply to the
Base Death Benefit, the Adjustable Term Insurance Rider and any additional Base
coverage segments. We may change these rates from time to time, but they will
never be more than the guaranteed maximum rates set forth in the Policy. The
guaranteed maximum rates for fully underwritten policies are based on the 1980
Commissioners Standard Ordinary Mortality Table.

We may offer Policies on a guaranteed issue basis to certain group or sponsored
arrangements. If an eligible group or sponsored arrangement purchases Policies
on a guaranteed issue basis, the Policies will be issued up to a predetermined
face amount limit, with only minimalevidence of insurability. Because only
limited underwriting information is obtained, Policies issued on a guaranteed
issue basis may present additional mortality cost to us compared to underwritten
Policies. We will charge increased cost of insurance rates for guaranteed issue
Policies. The amount of the increased charges will depend on the issue Age of
the Insured, and may also depend on the size of the group and the total premium
to be paid by the group. Under guaranteed issue Policies, the overall charges
for insurance will be higher than under a comparable underwritten Policy issued
in the nonsmoker standard or smoker standard class. This means that an Insured
may be able to obtain individual, underwritten insurance coverage at a lower
overall cost.

The guaranteed rates for guarantee issue policies are no greater than 135
percent of the maximum rates that could be charged based on the 1980
Commissioner's Standard Ordinary Mortality Table ("1980 CSO Table"). The
guaranteed rates are higher than 100 percent of the maximum rates in the 1980
CSO Table because we use simplified underwriting procedures whereby the Insured
may not be required to submit to a medical or paramedical examination. The
current cost of insurance rates after the 15th Policy Year are generally lower
than 100 percent of the 1980 CSO Table. Any change in the current cost of
insurance rates will apply to all persons of the same Age and rate class. The
maximum rates for the initial and any new coverage segment will be printed in
the Schedule which we will provide to you.

CHARGES FOR ADDITIONAL BENEFITS

The cost of any additional benefits added by Rider will be deducted monthly on
the Monthly Processing Date. We 


    
________________________________________________________________________________
                                      36
Strategic Advantage     
<PAGE>
 
may change these charges, but the Schedule contains tables showing the
guaranteed maximum rates for all of these benefits. See Additional Benefits, 
page 29.

GUARANTEED MINIMUM DEATH BENEFIT CHARGE

If the Guaranteed Minimum Death Benefit is purchased, we currently charge $0.005
per thousand of Stated Death Benefit each month during the Guarantee Period.
This charge is guaranteed never to exceed $0.01 per thousand of Stated Death
Benefit each month.

CHANGES IN MONTHLY CHARGES

Any changes in the cost of insurance charges, charges for additional benefits,
or guaranteed minimum death benefit charge will be made by class of Insured and
will be based on changes in future expectations about such things as investment
earnings, mortality, the length of time policies will remain in effect, expenses
and taxes. In no event will they exceed the guaranteed maximum rates defined in
the Policy.

POLICY TRANSACTION FEES

In addition to the deductions described above, we charge fees for certain Policy
transactions.

    
Transaction fees are taken from the Divisions of the Variable Account and the
Guaranteed Interest Division in the same  proportion that the Account Value in
each Division bears to the total Net Account Value immediately after the
transaction for which the fee is charged.     

PARTIAL WITHDRAWAL

A service fee equal to the lesser of $25 or 2% of the amount requested will be
charged against the Account Value for each Partial Withdrawal. See Partial 
Withdrawals, page 35.

TRANSFERS

We charge a fee of $25 for each additional transfer beyond the first twelve in a
Policy year. See Transfers of Account Values, page 13. All transfers included in
one transfer request count as a single transfer when we calculate the fee. There
will not be a transfer fee for transfers of Account Value into the Guaranteed
Interest Division pursuant to the Exchange Right provided by this Policy. See 
Right to Exchange Policy, page 36.

PREMIUM ALLOCATION CHARGES

We charge a fee of $25 each time the premium allocation is changed beyond five
times per Policy year.

ILLUSTRATIONS

We reserve the right to charge a fee, not to exceed $25, for Policy
illustrations in excess of one per Policy year.

PERSISTENCY REFUND

Long-term Owners of Strategic Advantage will receive a persistency refund.

Each month the Policy or a coverage segment of Stated Death Benefit remains in
force after its tenth Policy anniversary, we will credit the Account Value with
a refund equivalent to 0.5% of the Account Value on an annual basis for that
segment (0.04167% monthly). For purposes of this calculation, Account Value will
be allocated to each coverage segment based upon the number of completed Policy
years that segment has been in force and the size of the guideline annual
premium as defined by the Federal income tax law definition of life insurance.

The Persistency refund will be added to the Divisions of the Variable Account
and the Guaranteed Interest Division in the same proportion that the Account
Value in each Division bears to the Net Account Value as of the Monthly
Processing Date.

The following is an example of how the persistency refund affects the Account
Value each month if the policy has no loan:

Account Value = $10,000 (all in the Variable Divisions)

Monthly persistency refund Rate = .0004167

Persistency refund = 10,000 x  .0004167 = $4.17

<TABLE>
<CAPTION>
                              Before        After
                              Persistency   Persistency
                              Refund        Refund
                              ------        ------
<S>                           <C>           <C>
Variable                      $10,000.00    $10,004.17
Divisions
</TABLE> 




 
The following is an example of how the persistency refund affects the Account
Value each month if the Policy has a loan:

Account Value = $10,000
 
Account Value in the Variable Divisions = $5,000
 
Account Value in the Loan Division = $5,000


Monthly persistency refund Rate = .0004167
 
Persistency refund = 10,000 x .0004167 = $4.17

<TABLE> 
<CAPTION> 
                              Before        After
                              Persistency   Persistency
                              Refund        Refund
                              ------        ------
<S>                           <C>           <C>   
Variable                      $ 5,000.00    $ 5,004.17
Divisions
 
Loan                          $ 5,000.00    $ 5,000.00
Division
</TABLE>

    
- --------------------------------------------------------------------------------
                                      37
Strategic Advantage     
<PAGE>
 
REFUND OF SALES CHARGES

    
If the Policy has not lapsed, we will, upon full surrender of the Policy within
the first two Policy years, refund a portion of the sales charges previously
deducted from premiums paid. In the first Policy year, the amount of the refund
is equal to 5% of the premiums paid up to the target premium in that year. In
the second Policy year, the refund is equal to 2.5% of the premiums paid up to
the target premium in the first Policy year. After the second Policy
anniversary, there is no refund of sales charges.     

CHARGES FROM PORTFOLIOS

    
The Variable Account purchases shares of the Portfolios at net asset value. That
price reflects investment management fees and other direct expenses that have
already been deducted from the assets of the Portfolio. The following table
describes these investment management fees and other direct expenses of the
Portfolios.     

     
________________________________________________________________________________
                                      38
Strategic Advantage     
<PAGE>
 
PORTFOLIO ANNUAL EXPENSES (AS A PERCENTAGE OF PORTFOLIOAVERAGE NET ASSETS)/1/

    
<TABLE>
<CAPTION>
                                                                                       OTHER          TOTAL PORTFOLIO
                        PORTFOLIO                           MANAGEMENT FEES          EXPENSES            EXPENSES
                        ---------                           ---------------          --------            --------
<S>                                                         <C>                      <C>              <C>
NEUBERGER & BERMAN ADVISERS MANAGEMENT TRUST/2/
  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                                          0.00%            1.04%             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%/3/          1.09%/3/
FIDELITY VARIABLE INSURANCE PRODUCTS FUND
  VIP Growth Portfolio                                                 0.61%            0.08%             0.69%/4/
  VIP Overseas Portfolio                                               0.76%            0.17%             0.93%/4/
  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%/4/
  VIP II Index 500 Portfolio                                           0.13%            0.15%             0.28%/5/
</TABLE> 
     

__________________________
    
/1/ 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.     
    
/2/ 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.     
    
/3/ The Alger American Leverage AllCap Portfolio's "Other Expenses" includes
0.03% of interest expense.     
    
/4/ 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.     
    
/5/ 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 a annualized basis.     


    
________________________________________________________________________________
                                      39
Strategic Advantage     
<PAGE>
 
    
<TABLE> 
<S>                                                                    <C>              <C>               <C>     
INVESCO VARIABLE INVESTMENT FUNDS, INC.
     INVESCO VIF - Total Return Portfolio                              0.75%            0.19%             0.94%/6//7/
     INVESCO VIF - Industrial Income Portfolio                         0.75%            0.20%             0.95%/6/8/
     INVESCO VIF - High Yield Portfolio                                0.60%            0.27%             0.87%/6/9/
     INVESCO VIF - Utilities Portfolio                                 0.60%            0.56%             1.16%/6/10/

VAN ECK WORLDWIDE INSURANCE TRUST 
   Worldwide Hard Assets Fund (formerly Gold and Natural
   Resources Fund)                                                     1.00%            0.24%             1.24%
   Worldwide Balanced Fund                                             0.00%/20/        0.00%/11/         0.00%/11/
</TABLE> 
     

_____________________________________

    
/6/ 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.     
    
/7/ Various expenses of the Portfolio were voluntarily absorbed by IFG for the
years ended December 31, 1996 and 1995 and the period 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.    
    
/8/ 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.     
    
/9/ 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.     
    
/10/ 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.     
    
/11/ The Portfolio's expenses were voluntarily reduced by the Portfolio's
investment manager. Abseent such reimbursement, "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.     


    
________________________________________________________________________________
                                      40
Strategic Advantage     
<PAGE>
 

GROUP OR SPONSORED ARRANGEMENTS

This Policy is available for purchase by individuals, corporations and other
institutions. For group or sponsored arrangements (including home office
employees of Security Life) and for special exchange programs which Security
Life may offer from time to time, we may reduce or eliminate the sales charge,
the length of time the sales charge applies, the administrative charge, the
minimum Stated Death Benefit, the maximum Target Death Benefit, the Minimum
Annual Premium, the Target Premium, cost of insurance charges, or other charges
normally assessed to reflect the expected economies resulting from a group or
sponsored arrangement. We may also allow Partial Withdrawals to  be taken
without a charge. Group arrangements include those in which a trustee, an
employer or an association either purchases Policies covering a group of
individuals on a group basis or endorses the Policy to a group of individuals.
Sponsored arrangements include those in which an employer or association allows
us to offer Policies to its employees or members on an individual basis.

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
Policy is approved. We may change these rules from time to time. Any variation
in the sales charge, administrative charge or other charges, fees and privileges
will reflect differences in costs or services and will not be unfairly
discriminatory.

OTHER CHARGES

Under current law we pay no tax on investment income and capital gains reflected
in variable life insurance policy reserves (except to the extent the Federal
deferred acquisition cost may be considered such a tax). Consequently, no charge
is currently being made to any Division of our Variable Account for our Federal
income taxes. We reserve the right, however, to make such a charge in the future
if the tax law changes and we incur 


    
________________________________________________________________________________
                                      41
Strategic Advantage     

<PAGE>
 
Federal income tax which is attributable to the Variable Account.

We must pay state and local taxes (in addition to applicable taxes based on
premiums) in several states. At the presenttime, these taxes are not
substantial. However, if these taxes increase, we also reserve the right to make
charges for such taxes when they are attributable to our Variable Account.

TAX CONSIDERATIONS

The following discussion provides a general description of the Federal income
tax consequences of the Policy, based on our understanding of the present
Federal income tax laws as they are currently interpreted by the Internal
Revenue Service ("IRS"). No representation is made as to the likelihood of
continuation of the present Federal income tax laws or of the current
interpretations by the IRS. This discussion is general in nature, and should not
be considered tax advice. Further, it is not intended to present an exhaustive
survey of all the tax issues that might arise under the Policy. Because of the
complexity of the laws and the fact that tax results will vary according to the
particular circumstances of the Owner, a legal or tax adviser should be
consulted prior to purchasing the Policy.

LIFE INSURANCE DEFINITION

    
Section 7702 of the Internal Revenue Code of 1986, as amended (the "Code"), sets
forth the definition of a life insurance contract for Federal tax purposes. The
entire death benefit of a life insurance contract is excludable from gross
income of the beneficiary under Section 101(a)(1) of the Code. However, there
are exceptions to this general rule such as transfers for value and
distributions from a policy owned by a qualified plan. The Secretary of the
Treasury (the "Treasury") is authorized to prescribe regulations implementing
Section 7702. While proposed regulations and other interim guidance has been
issued, final regulations have not been adopted. In short, guidance as to how
Section 7702 is to be adopted is limited. If a Policy were determined not to be
a life insurance contract for purposes of Section 7702, such Policy would not
qualify for the favorable tax treatment normally provided to a life insurance
policy.     

Section 7702 provides that if one of two alternate tests are met, a Policy will
be treated as a life insurance policy for Federal income tax purposes. These
tests are referred to as the "Cash Value Accumulation Test" and the "Guideline
Premium/Cash Value Corridor Test."

Under the Cash Value Accumulation Test, there is no limit to the amount that may
be paid in premiums as long as there is enough death benefit in relation to
Account Value at all times. The death benefit at all times must be at least
equal to an actuarially determined factor, depending on the Insured's Age, sex
and Premium Class at any point in time, times the Account Value. See APPENDIX A,
page 166, for a table of the Cash Value Accumulation Test factors.

The Guideline Premium/Cash Value Corridor Test provides for a maximum premium in
relation to the Death Benefit,and a minimum "corridor" of death benefit in
relation to Account Value. In most situations, the death benefit that results
from the Guideline Premium/Cash Value Corridor Test will ultimately be less than
the amount of death benefit required under the Cash Value Accumulation Test. See
APPENDIX B, page 174, for a table of the Guideline Premium/Cash Value Corridor
Test factors.

    
This Policy allows the Owner to choose, at the time of application, which of
these tests we will always apply to the Policy. A choice of tests is
irrevocable. Regardless of which test is chosen, we will at all times assure
that the Policy meets the statutory definition which qualifies the Policy as
life insurance for Federal income tax purposes. In addition, so long as the
Policy remains in force, increases in Account Value as a result of interest or
investment experience will not be subject to Federal income tax unless and until
there is a distribution from the Policy, such as a Partial Withdrawal or 
loan.     

The favorable tax treatment of Section 101(a) will not apply to benefits paid at
maturity of the policy (age 100). See Benefits at Maturity, page 29. Also, any
interest payment accrued on Death Proceeds paid either as a lump sum or other
than in one lump sum may be subject to tax. See Settlement Provisions, page 55.

The Federal government has in the past and may in the future consider new
legislation or regulations that, if enacted, could change the Federal income tax
treatment of life insurance policy income or death benefits. Any such change
could have a retroactive effect. Such concerns should be addressed by a legal or
tax adviser.

DIVERSIFICATION REQUIREMENTS

In addition to meeting the tests required under Section 7702, Section 817(h) of
the Code requires that the investments of separate accounts such as the Variable
Account be adequately diversified. Regulations issued by the Secretary of the
Treasury set the standards for measuring the adequacy of this diversification.
To be 


    
________________________________________________________________________________
                                      42
Strategic Advantage     
<PAGE>
 
adequately diversified, each Division of the Variable Account must meet certain
tests. A variable life policy that is not adequately diversified under these
regulations would not be treated as life insurance under Section 7702 of the
Code. If this were to occur, the Owner would be subject to Federal income tax on
the income under the Policy as it is earned. The Portfolios in which the
Variable Account invests have provided certain assurances that they will meet
the applicable diversification standards.

In certain circumstances, owners of variable life insurance contracts may be
considered the owners, for Federal income tax purposes, of the assets of the
separate account used to support their contracts. In those circumstances, income
and gains from the separate account assets would be includable in the variable
contract owner's gross income. The IRS has stated in published rulings that a
variable contract ownerwill be considered the owner of separate account assets
if the contract owner possesses incidents of ownership in those assets, such as
the ability to exercise investment control over the assets. The Treasury also
announced, in connection with the issuance of temporary regulations concerning
diversification, that those regulations "do not provide guidance concerning the
circumstances in which investor control of the investments of a segregated asset
account may cause the investor (i.e., the policyowner), rather than the
insurance company, to be treated as the owner of the assets in the account."
This announcement also stated that guidance would be issued by way of
regulations or rulings on the "extent to which policyholders may direct their
investments to particular subaccounts without being treated as owners of the
underlying assets."

The ownership rights under the Policy are similar to, but different in certain
respects from, those described by the IRS in rulings in which it was determined
that policy holders were not owners of separate account assets.  For example,
the Owner has additional flexibility in allocating premium payments and Policy
values.  These differences could result in an Owner being treated as the owner
of a pro rata portion of the assets of the Variable Account.  In addition,
Security Life does not know what standards will be set forth, if any, in the
regulations or rulings which the Treasury has stated it expects to issue.
Security Life therefore reserves the right to modify the Policy as necessary to
attempt to prevent an Owner from being considered the owner of a pro rata share
of the assets of the Variable Account or to otherwise qualify the Policy for
favorable tax treatment.

MODIFIED ENDOWMENT CONTRACTS

Code Section 7702A establishes a class of life insurance contracts designated as
"Modified Endowment Contracts", which applies to Policies entered into or
materially changed after June 20, 1988.

Due to the Policy's flexibility, classification as a Modified Endowment Contract
will depend on the individual circumstances of each Policy.  In general, a
Policy will be a Modified Endowment Contract if the accumulated premiums paid at
any time during the first seven Policy years exceeds the sum of the net level
premiums which would have been paid on or before such time if the Policy
provided for paid-up future benefits after the payment of seven level annual
premiums.  The determination of whether a Policy will be a Modified Endowment
Contract after a material change generally depends upon the relationship of the
death benefit and the Account Value at the time of such change and the
additional premiums paid in the seven years following the material change.

The rules relating to whether a Policy will be treated as a Modified Endowment
Contract are extremely complex and cannot be fully described in the limited
confines of thissummary.  Therefore, a current or prospective Owner should
consult with a competent adviser to determine whether a Policy transaction will
cause the Policy to be treated as a Modified Endowment Contract.  Security Life
will, however, monitor Policies and will attempt to notify an Owner on a timely
basis if the Owner's Policy becomes a Modified Endowment Contract.

TAX TREATMENT OF PREMIUMS

    
No deduction is allowed for premiums paid on any life insurance policy covering
the life of any officer or employee, or of any person financially interested in
any business carried on by the taxpayer, when the taxpayer is a beneficiary
(directly or indirectly) under such policy. Consult your tax adviser for advice
on the availability of deductions.     

    
LOANS, LAPSES, SURRENDERS AND WITHDRAWALS     

IF THE POLICY IS NOT A MODIFIED ENDOWMENT CONTRACT

If a Policy is not a Modified Endowment Contract, as long as it  remains in
force, a loan under the Policy will be treated as indebtedness and no part of
the loan will be subject to current Federal income tax. Interest paid (or


    
________________________________________________________________________________
                                      43
Strategic Advantage     
<PAGE>
 
accrued by an accrual basis taxpayer) on the loan may or may not be tax
deductible. Consult your tax adviser for advice on the availability of
deductions.

Any time a Policy is surrendered or lapses, the excess, if any, of the Cash
Surrender Value over the Owner's "investment in the Policy" will be subject to
Federal income tax as ordinary income. ("investment in the Policy" means (i) the
aggregate amount of any premiums or other consideration paid for a Policy, minus
(ii) the aggregate amount received under the Policy which is excluded from gross
income of the Owner (except that the amount of any loan from, or secured by, a
Policy that is a Modified Endowment Contract, to the extent such amount is
excluded from gross income, will be disregarded), plus (iii) the amount of any
loan from, or secured by a Policy that is a Modified Endowment Contract to the
extent that such amount is included in the gross income of the Owner.)  It is
important to note that for this calculation, if the Policy terminates while a
Policy Loan is outstanding, the total amount of the loan and accrued loan
interest will be treated as a distribution and could be subject to tax under the
above rules. As a result, in certain circumstances this may result in taxable
income to the Owner even though the Policy has no Net Cash Surrender Value.

Proceeds received on a Withdrawal may or may not be taxable depending on the
Owner's particular circumstances. During the first 15 Policy years, the proceeds
from a Partial Withdrawal could be subject to Federal income tax to theextent
the Cash Surrender Value exceeds investment in the Policy. The portion subject
to tax will depend upon the ratio of the death benefit to Account Value under
the Policy and the Age of the Insured at the time of the withdrawal. After the
first 15 Policy years, the proceeds from a Partial Withdrawal will not be
subject to Federal income tax except to the extent such proceeds exceed
investment in the Policy.

IF THE POLICY IS A MODIFIED ENDOWMENT CONTRACT

If a Policy is a Modified Endowment Contract, any pre-death distribution from
the Policy will be taxed on an "income-first" basis, similar to the treatment of
annuities for individuals. Distributions for this purpose include a surrender,
Partial Withdrawal or Policy Loan, including any increase in a loan amount to
pay interest on an existing loan or an assignment or a pledge to secure a loan.
Any such distributions will be considered taxable income to the Owner to the
extent the Account Value exceeds investment in the Policy immediately before the
distribution. All Modified Endowment Contracts that are issued by Security Life
(and its affiliates) to the same Owner during any calendar year are treated as
one Modified Endowment Contract for purposes of determining the amount
includable in the gross income under Code Section 72(c).

A 10% penalty tax will also apply to the taxable portion of a distribution from
a Modified Endowment Contract, unless an exception applies. The penalty tax will
not apply to distributions (i) when the taxpayer is at least 59 1/2 years of
age, (ii) in the case of a disability (as defined in the Code) or (iii) received
as part of a series of substantially equal periodic payments, 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 or her beneficiary. Since
these exclusions do not apply to corporations or other business entities, the
10% penalty tax would always apply to these types of owners. If the Policy is
surrendered, the excess, if any, of the Cash Surrender Value over investment in
the Policy will be subject to Federal income tax and, unless one of the above
exceptions applies, the 10% penalty tax.

If a Policy was not originally a Modified Endowment Contract but later becomes
one, distributions that occur during the Policy year it becomes a Modified
Endowment Contract and any subsequent  Policy year will be taxed as described in
the two preceding paragraphs. In addition, any distributions from the Policy
made within two years before it becomes a Modified Endowment Contract will be
treated as having been made in anticipation of the change and will be subject to
tax in this manner. This means that a distribution made from a Policy that is
not a modified endowment could later become taxable as a distribution from a
Modified Endowment Contract. The Treasury hasbeen authorized to prescribe rules
which would address this issue.

ALTERNATIVE MINIMUM TAX

For purposes of the alternative minimum tax adjusted current earnings
adjustment, special rules apply with respect to life insurance contracts. Under
these rules, death benefit proceeds are taken into account, increases in cash
value attributable to investment performance are taken into account currently
and the distribution tax rules apply in a modified form.

    
SECTION 1035 EXCHANGES     

    
Section 1035 of the Internal Revenue Code generally provides that no gain or
loss shall be recognized on the exchange of one life insurance policy for
another life     


    
________________________________________________________________________________
                                      44
Strategic Advantage     
<PAGE>
 
    
insurance policy or for an endowment or annuity contract. Special rules and
procedures apply to Section 1035 transactions. Prospective owners wishing to
take advantage of Section 1035 should consult their tax adviser.    

TAX-EXEMPT POLICY OWNERS

Special rules may apply in the case of a Policy owned by a tax-exempt entity.
Accordingly, tax-exempt entities should consult with a tax adviser regarding the
consequences of purchasing and owning a Policy, including the effect, if any, on
the tax-exempt status of the entity and the application of the unrelated
business income tax.

CHANGES TO COMPLY WITH LAW

To assure that the Policy continues to qualify as life insurance under the Code,
we reserve the right to decline to accept all or part of any premium payments,
to decline to change death benefits, or to decline to make Partial Withdrawals
that would cause the Policy to fail to qualify. We may also make changes in the
Policy or its Riders, require additional premium payments or make distributions
from the Policy to the extent we deem necessary to qualify the Policy as life
insurance for tax purposes. Any such change will apply uniformly to all policies
that are affected. The Policy Owner will be given advance notice of such
changes.

The tax law limits the allowable charges for mortality costs and other expenses
that may be used in making calculations to determine whether a Policy qualifies
as life insurance for Federal income tax purposes. These calculations must be
based upon reasonable mortality charges and other charges reasonably expected to
be paid. The Treasury has issued proposed regulations on the reasonableness
standards for mortality charges. Security Life believes that the charges used
for this purpose in the Policy should meet the current requirement for
reasonableness. Security Life reserves the right to make modifications to the
mortality charges if future regulations contain standards which make
modification necessary in order to continue qualification of the Policy aslife
insurance for Federal income tax purposes.

In addition, assuming that the Policy is not intended by the Owner to be or
become a Modified Endowment Contract, we will include an endorsement to the
Policy whereby we reserve the right to amend the Policy, including any Rider, to
assure that the Policy continues to comply with the seven-pay test for Federal
income tax purposes.  If at any time the premium paid under the Policy exceeds
the seven-pay limit, we reserve the right to remove such excess premium or make
any appropriate adjustments to the Policy's Account Value and death benefits.
Any death benefit increase will cause an increase in the cost of insurance
charges.

OTHER

    
The Policies may be used in various arrangements, including qualified  plans,
nonqualified deferred compensation or salary continuance plans, split dollar
insurance plans, executive bonus plans, retiree medical benefit plans and
others.  The tax consequences of such plans may vary depending on the particular
facts and circumstances of each individual arrangement.  Therefore, if the Owner
is contemplating the use of the Policies in any arrangement the value of which
depends in part on its tax consequences, the Owner should be sure to consult a
qualified tax adviser regarding the tax attributes of the particular
arrangement.     

We are required to withhold income taxes from any portion of the amounts
received by individuals in a taxable transaction, unless an election is made in
writing not to have withholding apply. If the election not to have withholding
is made, or if the amount withheld is insufficient, income taxes, and possibly
penalties, may have to be paid later.

Federal estate and gift taxes and state and local inheritance, estate, and other
tax consequences of ownership or receipt of Policy benefits depend on the
particular jurisdiction and the circumstances of each Owner and Beneficiary.

QUALIFIED LEGAL OR TAX ADVISERS SHOULD BE CONSULTED FOR COMPLETE INFORMATION ON
FEDERAL, STATE, LOCAL AND OTHER TAX CONSIDERATIONS.

ADDITIONAL INFORMATION ABOUT THE POLICY

VOTING PRIVILEGES

We invest the assets in the Divisions of the Variable Account in shares of the
corresponding Portfolios. See Investment Objectives of the Portfolios, page 19.
We are the legal owner of the shares held in the Variable Account and, as such,
have 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 Investment Company Act of 1940.


    
________________________________________________________________________________
                                      45
Strategic Advantage     
<PAGE>
 
Even though we own the shares, to the extent required by the interpretations of
the SEC, we give Owners the opportunity to tell us how to vote the number of
shares that are attributable to their Policies. We will vote those shares at
meetings of Portfolio shareholders according to these instructions. We will also
vote any Portfolio shares that are not attributable to the Policies 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.

Owners may participate in voting only on matters affecting the Portfolios in
which the Owner's assets have been invested. We determine the number of
Portfolio shares in each Division that are attributable to a Policy by dividing
the Account Value allocated to that Division by the net asset value of one share
of the corresponding Portfolio. The number of shares as to which an Owner 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. Owners having a voting interest will be sent 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
advisery 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 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. If there is a material conflict, we will
have an obligation to determine what action should betaken including the removal
of the affected Portfolios from eligibility for investment by the Variable
Account. We will consider taking other action to protect Owners. However, there
could be unavoidable delays or interruptions of operations of the Variable
Account that we 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 semi-annual report to Owners.

Under the Investment Company Act of 1940, certain actions affecting the Variable
Account (such as some of those described under Right To Change Operations) may
require Owner approval. In that case, each Owner will be entitled to one vote
for every $100 of value held in the Divisions of the Variable Account. We will
cast votes attributable to amounts in the Divisions of the Variable Account not
attributable to Policies in the same proportions as votes cast by Owners.

RIGHT TO CHANGE OPERATIONS

    
Subject to state limitations, the Company may from time to time change the
investment objective of, or make the following changes to, the Variable 
Account:     

 
(i)    Make additional Divisions available. These Divisions will invest in
       Portfolios we find suitable for the Policy.
 
(ii)   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 Policy. 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.
 
(iii)  Transfer assets of the Variable Account, which we determine to be
       associated with the class of policies to which an Owner's Policy belongs,
       to another Variable Account.


    
________________________________________________________________________________
                                      46
Strategic Advantage     
<PAGE>
 
(iv)   Withdraw the Variable Account from registration under the 1940 Act.
 
(v)    Operate the Variable Account as a management investment company under the
       1940 Act.
 
(vi)   Cause one or more Divisions to invest in a mutual fund other than or in
       addition to the Portfolios.
 
(vii)  Discontinue the sale of Policies and certificates.
 
(viii) Terminate any employer or plan trustee agreement
       with us pursuant to its terms.
 
(ix)   Restrict or eliminate any voting rights as to the Variable Account.

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

    
No such changes 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 any changes. If an Owner then wishes to transfer the amount
in that Division to another Division of the Variable Account or to the
Guaranteed Interest Division, they may do so, without charge, by notifying us.
At the same time, changes in Net Premium and deduction allocations may also be
made, without charge.     

REPORTS TO OWNERS

We will maintain all records relating to the Variable Account, its Divisions and
the Guaranteed Interest Division. At the end of each Policy year we will send a
report that shows the Total Policy Death Benefit (Base Death Benefit plus
Adjustable Term Insurance Rider Death Benefit, if any), the Account Value, the
Policy Loan plus accrued Loan Interest and Net Cash Surrender Value. We will
also include information about the Divisions of the Variable Account. The report
also shows any transactions involving the Account Value that occurred during the
year such as premium allocations, deductions, and any loans or withdrawals in
that year.

We will also send semi-annual reports to the Owner, which will include financial
information on the Portfolios, including a list of the investments held by each
Portfolio.

Confirmation notices will be sent to the Owner during the year for certain
Policy transactions.

OTHER GENERAL POLICY PROVISIONS

FREE LOOK PERIOD

    
Owners have the right to examine the Policy. If for any reason the Owner is not
satisfied with the Policy when issued, the Policy may be returned to us or the
Registered Representative within the time limit described below and it will be
deemed void as of the Policy Date. A request to cancel this Policy must be
postmarked no later than 10 days after it is received, or as otherwise specified
by state law. The Policy will be deemed to have been received by the Owner 5
days after it is mailed from our Customer Service Center. If a Policy is
canceled under this provision, we will refund an amount equal to the full amount
of any premiums paid or as otherwise specified by state law. Insurance coverage
ends when the request is sent.     

Amounts allocated to the Divisions of the Variable Account will be held in the
Division investing in the Fidelity VIP Money Market Portfolio until the end of
the Free Look Period. At the end of the Free Look Period, this portion of the
Account Value will be reallocated according to the most recent premium
allocation instructions.

THE POLICY

This Policy is a contract between the Owner and us. The Policy, including a copy
of the original application and any applications for an increase, Riders,
endorsements, Schedule pages, and any reinstatement applications make up the
entire contract. A copy of any application as well as a new Schedule will be
attached or furnished to the Owner for attachment to the Policy at the time of
any change in coverage. In the absence of fraud, all statements made in any
application will be considered representations and are not warranties. No
statement will be used to deny a claim unless it is in an application.

    
All changes or amendments to this Policy made by us must be signed by our
president or an officer of the Company and by our secretary or assistant
secretary.  No other person is authorized to change the terms or conditions of
this policy.     


    
________________________________________________________________________________
                                      52
Strategic Advantage     
<PAGE>
 
AGE

This Policy is issued at the Age stated in the Schedule. This is the Insured's
Age nearest birthday, calculated as of the Policy Date. The Age of the Insured
at any time is calculated by adding the number of completed Policy years to the
Age shown in the  Schedule.

OWNERSHIP

The original Owner is the person named in the application. The Owner can
exercise all rights and receive the benefits during the Insured's lifetime
before the Maturity Date. This includes the right to change the Owner,
Beneficiaries, and methods for the payment of proceeds. All rights of the Owner
are subject to the rights of any assignee and any irrevocable Beneficiary.

An Owner may name a new Owner by giving us written notice. The effective date of
the change to the new Owner will be the date the notice is signed.  The change
will not affect any payment made or action taken by us before recording the
change at our Customer Service Center. A change in ownership may cause
recognition of taxable income or gain, if any, to the old owner.

BENEFICIARY

    
The Owner names the Beneficiary when applying for the Policy. The primary
Beneficiary surviving the Insured will receive any Death Proceeds which become
payable. Surviving contingent Beneficiaries are paid Death Proceeds only if no
primary Beneficiary has survived the Insured. If more than one Beneficiary
survives the Insured, they willshare the Death Proceeds equally, unless the
designation provides otherwise. If there is no designated Beneficiary surviving,
Death Proceeds will be paid to the Owner or the Owner's estate.     

The Beneficiary designation will be on file with us or at a location designated
by us. A new Beneficiary may be named during the Insured's lifetime. We will pay
the proceeds to the most recent Beneficiary designation on file. We will not be
subject to multiple payments.

COLLATERAL ASSIGNMENT
    
This Policy may be assigned as collateral security by sending written notice to
us. Once it is recorded with us, the rights of the Owner and the Beneficiary are
subject to the assignment, unless the Beneficiary was designated as an
irrevocable Beneficiary prior to the assignment. It is the Owner's
responsibility to make sure the assignment is valid.     

INCONTESTABILITY

We can challenge the validity of the insurance Policy if it appears that there
have been material misstatements in the application. However, there are limits
as to how and when we can challenge the Policy:
 
    
 .    We will not contest the statements in the application attached at issue
     after the Policy has been in effect, during the Insured's lifetime, for two
     years from the Policy Date or the date specified by state law.     
 
 .    We will not contest the statements in the application for any reinstatement
     after the reinstatement has been in effect, during the Insured's lifetime,
     for two years from the effective date of such reinstatement.
 
 .    We will not contest the statements in the application for any coverage
     change that increases any benefit with respect to the Insured (such as an
     increase in Stated Death Benefit) after the change has been in effect,
     during the Insured's lifetime, for two years from the effective date of
     such increase.

     
We have the right to rescind this Policy if we issued or reinstated the Policy
based on a statement in an application, including a reinstatement application,
that was false or misleading.     

MISSTATEMENTS OF AGE OR SEX

    
If the Age or sex of the Insured has been misstated, the death benefit will be
adjusted. The death benefit will be adjusted to the amount which would have been
purchased for the Insured's correct Age and sex based on the cost of insurance
charges which were deducted from the Account Value on the last Monthly
Processing Date prior to the Insured's death or as otherwise required by a
state. If unisex cost of insurance rates apply, we will not make an adjustment
for a misstatement of sex.     

SUICIDE

If the Insured commits suicide within two years of the Policy Date or  date of
reinstatement, the death benefit will be limited to the total of all premiums
that have been paid to the time of death minus the amount of any outstanding
Policy Loan and accrued loan interest and minus any withdrawals, unless
otherwise required by law. If the Insured has been changed and the new Insured
dies by suicide within two years of the exchange date, the death benefit will be
limited to the Net Account Value as of the exchange date, plus the premiums paid
since that date, less the sum of any increases in Policy Loan, accrued loan
interest and any Withdrawals since the exchange date. If the Insured commits
suicide within two 


    
________________________________________________________________________________
                                      48
Strategic Advantage     
<PAGE>
 
years after the effective date of an increase in the Stated Death Benefit or the
Target Death Benefit that was requested, we will pay the death benefit which was
in effect before the increase, plus a refund of the amount of the monthly cost
of insurance deductions related to the increased death benefit, unless otherwise
required by law.

PAYMENT

We will pay the Death Proceeds, Net Cash Surrender Value upon surrender, Partial
Withdrawals, and loan proceeds within seven days after we receive the
information required to process the payment. We will also execute a transfer
among Divisions of the Variable Account as of the Valuation Date on or next
following our receipt of a request at our Customer Service Center. Transfers
from the Guaranteed Interest Division to the Divisions of the Variable Account
will be made only within the time periods indicated in this prospectus. See 
Transfer of Account Values, page 32.

We may, however, postpone the processing of any such transactions for any of the
following reasons:

 .    When the NYSE is closed for trading;
 
 .    When trading on the NYSE is restricted by the SEC;
 
 .    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
 
 .    When a governmental body having jurisdiction over the Variable Account
     permits such suspension by order.
     
Rules and regulations of the SEC, if any, are applicable and will govern the
determination as to whether the above conditions exist.

Death Proceeds are determined as of the Valuation Date we receive due proof of
death of the Insured. Once we determine this amount, the Death Proceeds will not
be affected by subsequent changes in the values of the Divisions of the Variable
Account. We will pay interest at the rate declared by us or at any higher rate
required by lawfrom the date we determine the amount of the Death Proceeds to
the date of payment.

Death Proceeds are not subject to deferment. However, we may defer for up to six
months payment of any surrender proceeds, withdrawal amounts, or loan amounts
from our Guaranteed Interest Division, unless otherwise required by law. We will
pay interest at the rate declared by us or at any higher rate required by law
from the date we receive a request if we delay payment more than 30 days.

NOTIFICATION AND CLAIMS PROCEDURES

We must receive in writing any election, designation, change, assignment, or
request made. It must be on a form acceptable to us. We are not liable for any
action we take before we receive and record the written notice. We may require
that the policy be returned for any Policy change or upon its surrender.

We, or the Registered Representative, should be informed as soon as possible
following an Insured's death while the Policy is in force. Claim procedure
instructions will be sent immediately. As due proof of death, we may require
proof of Age and a certified copy of a death certificate. We may also require
the Beneficiary and the Insured's next of kin to sign authorizations as part of
this process. These authorization forms allow us to obtain information about the
Insured, including but not limited to medical records of physicians  and
hospitals used by the Insured.

TELEPHONE PRIVILEGES

If telephone privileges have been elected in a form required by us, transfers or
changes in your Dollar Cost Averaging and Automatic Rebalancing options, or
requests for Partial Withdrawals and Policy Loans may be made 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 of telephone instructions. A 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.

NON-PARTICIPATING

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

DISTRIBUTION OF THE POLICIES

The principal underwriter and distributor for the policies is ING America
Equities, a wholly-owned subsidiary of 


    
________________________________________________________________________________
                                      49
Strategic Advantage     
<PAGE>
 
Security Life. ING America Equities is registered as a broker-dealer with the
SEC and is a member of the NASD. We pay ING America Equities for acting as the
principal underwriter under a Distribution Agreement.

We sell our Policies through Registered Representatives of other broker-dealers
which have entered into selling agreements with us. These Registered
Representatives are also licensed by state insurance officials to sell our
variable life policies. Each of the broker-dealers we enter into selling
agreements with are registered with the SEC and are members of the NASD.

Under these selling agreements, we pay a distribution allowance to the other
broker-dealers, which in turn pay commissions to the Registered Representative
who sells this Policy. During the first Policy year, the distribution allowance
may equal an amount up to 15% of the Target Premium paid and 3% of premiums paid
in excess of the Target Premium. For Policy years 2 through 5, the allowance may
equal an amount up to 10% of Target Premium and 3% of premiums paid in excess of
the Target Premium. For subsequent Policy years the distribution allowance may
equal 3% of premiums paid. Broker-dealers may also receive annual renewal
compensation of up to 0.15% of the Net Account Value beginning in the sixth
Policy year. Compensation arrangements may vary among broker-dealers. In
addition, we may also pay override payments, expense allowances, bonuses,
wholesaler fees, and training allowances. Registered Representatives who meet
specified production levels may qualify, under our sales incentive programs, to
receive non-cash compensation such as expense-paid trips, expense-paid
educational seminars and merchandise.

We pay the distribution allowance from our own resources (including any sales
charges deducted from premiums).

SETTLEMENT PROVISIONS

During the Insured's lifetime, the Owner may elect that the Beneficiary receive
the Death Proceeds other than in one sum. If this election has not been made,
the Beneficiary may do so within 60 days after the Insured's death. The Owner
may also elect to take the Net Cash Surrender Value other than in one sum.

Payments under these options are not affected by the investment experience of
any Division of our Variable Account. Instead, interest accrues pursuant to the
options chosen. Payment options will also be subject to our rules at the time of
selection. Currently, these alternate payment options are only available if the
proceeds applied are $2000 or more and any periodic payment will be at least
$20.

The following payment options are available:
 
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. The installment dollar amounts will
               be equal except for any excess interest. The amount of the first
               monthly payout for each $1,000 of Account Value applied is shown
               in Settlement Option Table I in the Policy.
 
Option II:     Life Income with Payouts Guaranteed for a Designated Period:
               Payouts will be made in 1, 2, 4 or 12 installments per year
               throughout the payee's lifetime, or if longer, for a period of 5,
               10, 15, or 20 years as elected. The installment dollar amounts
               will be equal except for any excess interest. The amount of the
               first monthly payout for each $1,000 of Account Value applied is
               shown in Settlement Option Table II in the Policy. This option is
               not available for ages not shown in this Table.
 
Option III:    Hold at Interest: Amounts may be left on deposit with us to be
               paid upon the death of the payee or at any earlier date elected.
               Interest on any unpaid balance will be at the rate declared by us
               or at any higher rate required by law. Interest may be
               accumulated or paid in 1, 2, 4 or 12 installments per year, as
               elected. Money may not be left on deposit for more than 30 years.
 
Option IV:     Payouts of a Designated Amount: Payouts will be made until
               proceeds, together with interest, which will be at the rate
               declared by us or at any higher rate required by law, are
               exhausted. Payouts will be made in 1, 2, 4, or 12 equal
               installments per year, as elected.
 
Option V:      Other: The Owner may ask us to apply the money under any option
               that we make available at the time the benefit is paid.

The Beneficiary or any other person who is entitled to receive payment may name
a successor to receive any amount that we would otherwise pay to that person's
estate if that person died. The person who is entitled to receive payment may
change the successor at any time.


    
________________________________________________________________________________
                                      50
Strategic Advantage     
<PAGE>
 
We must approve any arrangements that involve a payee who is not a natural
person (for example, a corporation), or a payee who is a fiduciary. Also, the
details of all arrangements will be subject to our rules at the time the
arrangements take effect. This includes rules on the minimum amount we will pay
under an option, minimum amounts for installment payments, withdrawal or
commutation rights (i.e., the rights to receive payments over time, for which we
may offer a lump sum payment), thenaming of people who are entitled to receive
payment and their successors, and the ways of proving Age and survival.


    
________________________________________________________________________________
                                      51
Strategic Advantage     

<PAGE>
 
ILLUSTRATIONS OF DEATH BENEFITS, ACCOUNT VALUES AND SURRENDER VALUES, AND
ACCUMULATED PREMIUMS

The following tables illustrate how the key financial elements of the Policy
work, specifically, how the death benefits, Account Values and Cash Surrender
Values could vary over an extended period of time. In addition, each table
compares these values with premiums paid accumulated with interest.

The Policies illustrated include the following:

<TABLE>
<CAPTION>
 
                                     Definition

 
                             Death    of Life     Stated            Target
                  Smoker    Benefit  Insurance    Death             Death
    Sex     Age   Status    Option     Test      Benefit  Premium  Benefit  Page
- --------------------------------------------------------------------------------
<S>         <C> <C>         <C>      <C>         <C>      <C>      <C>      <C> 
   Male     45  Non-Smoker     1        CVAT     300,000   $5,750  300,000   52
   Male     45  Non-Smoker     1        CVAT     150,000   $5,750  300,000   54
   Male     45  Non-Smoker     1         GP      300,000   $5,750  300,000   56
</TABLE>

The tables show how death benefits, Account Values and Cash Surrender Values of
a hypothetical Policy could vary over an extended period of time if the
Divisions of the Variable Account had constant hypothetical gross annual
investment returns of 0%, 6% or 12% over the periods indicated in each table.
The values will differ from those shown in the tables if the annual investment
returns are not absolutely constant. That is, the death benefits, Account Values
and Cash Surrender Values will be different if the returns averaged 0%, 6% or
12% over a period of years but went above or below those figures in individual
Policy years. These illustrations assume that no Policy Loan has been taken. The
amounts shown would differ if female or unisex rates were used or for a risk
classification other than non-smoker standard.

The third column of each table shows what would happen if an amount equal to the
premiums were invested to earn interest, after taxes, of 5% compounded annually.
All premium payments are illustrated as if they were made at the beginning of
the year.

The amounts shown for death benefits, Account Values and Cash Surrender Values
reflect the fact that the net investment return on the Policy is lower than the
gross investment return on the Divisions of the Variable Account. This results
from the charges levied against the Divisions of the Variable Account (i.e., the
mortality and expense risk charge) as well as the premium loads, and
administrative charges. The difference between the Account Value and the Cash
Surrender Value in the first 2 years is the refund of sales charges.

The tables illustrate cost of insurance and expense charges at both our current
rates (which are described under described under Cost Of Insurance Charges, page
39) and at the maximum rates we guarantee in the Policies. The amounts shown at
the end of each Policy year reflect a daily charge against the Variable Account
Divisions. This charge includes the charge against the Variable Account for
mortality and expense risks and the effect on each Division's investment
experience of the charge to Portfolio assets for investment management and
direct expenses. The mortality and expense risk fee is 0.75% annually on a
guaranteed basis; illustrations showing current rates reflect a guaranteed
persistency refund equivalent to 0.5% of the Account Value annually beginning
after the 10th Policy anniversary.

    
The tables also reflect a daily investment advisory fee equivalent to an annual
rate of .6886% of the aggregate average daily net assets of the Portfolios. This
hypothetical rate is representative of the average maximum investment advisory
fee applicable to the Divisions of the Variable Account. Other expenses of the
Portfolios are assumed at the rate of .1598% of the average daily net assets of
the Portfolio, which is an average of all the Portfolios' other expenses,
including interest expenses. This amounts to .8484% of the average daily net
assets of an investment division including the investment advisory fee. Actual
fees vary by Portfolio and may be subject to agreements by the sponsor to waive
or otherwise reimburse each investment Division for operating expenses which
exceed certain limits. There can be no assurance that the expense reimbursement
arrangements will continue in the future, and any unreimbursed expenses would be
reflected in the values included on the tables.     

    
The effect of these investment management, direct expenses and mortality and
expense risk charges on a 0% gross rate of return would result in a net rate of
return of (1.59)%, on 6% it would be 4.36%, and on 12% it would be 10.32%.     


    
________________________________________________________________________________
                                      52
Strategic Advantage     
<PAGE>
 
The tables assume the deduction of charges including administrative and sales
charges. The tables reflect the fact that we do not currently make any charge
against the Variable Account for state or Federal taxes. If such a charge is
made in the future, it will take a higher gross rate of return than the rates
shown to produce the death benefits, Account Values and Cash Surrender Values
shown.

We will furnish, upon request, a comparable illustration based on the Age and
sex of the proposed Insured, standard Premium Class assumptions and any initial
Stated Death Benefit, death benefit option and Scheduled Premiums requested and
consistent with the Policy form. If a Policy is purchased, we will deliver an
individualized illustration reflecting the Scheduled Premium chosen and the
Insured's actual risk class. After issuance we will provide upon request an
illustration of future Policy benefits based on both guaranteed and current cost
factor assumptions and actual Account Value.


    
________________________________________________________________________________
                                      53     

    
     
<PAGE>
 
PROSPECT: INSURED'S NAME
MALE 45 NON-SMOKER                                        PRESENTED BY:

                                 SECURITY LIFE
                  STRATEGIC ADVANTAGE VARIABLE UNIVERSAL LIFE


STATED DEATH BENEFIT:   $     300000                      DEATH BENEFIT OPTION 1
                                                        ANNUAL PREMIUM: $5750.00
                                                    CASH VALUE ACCUMULATION TEST
                                  SUMMARY PAGE

                          ASSUMING GUARANTEED CHARGES
               Assuming Hypothetical Gross Investment Return of:

    
<TABLE>
<CAPTION>
                                         ----------0.00%-----------    ---------12.00%----------    -----------6.00%-----------
 
                           PREMIUM                   CASH                        CASH                            CASH            
                          ACCUMULATED    ACCOUNT     SURR    DEATH     ACCOUNT   SURR     DEATH     ACCOUNT      SURR    DEATH 
   YEAR        PREMIUMS      AT 5%        VALUE      VALUE  BENEFIT     VALUE   VALUE    BENEFIT     VALUE      VALUE   BENEFIT 
<S>            <C>        <C>            <C>         <C>    <C>        <C>     <C>       <C>        <C>        <C>      <C>     
     1           5750         6037         3782       4070   300000      4310    4597    300000       4046       4333    300000
     2           5750        12377         7438       7582   300000      8995    9139    300000       8200       8344    300000 
     3           5750        19033        10964      10964   300000     14093   14093    300000      12464      12464    300000 
     4           5750        26022        14657      14357   300000     19645   19645    300000      16840      16840    300000 
     5           5750        33361        17612      17612   300000     25692   25692    300000      21324      21324    300000 
     6           5750        41067        21129      21129   300000     32730   32730    300000      26344      26344    300000 
     7           5750        49157        24485      24485   300000     40409   40409    300000      31485      31485    300000 
     8           5750        57653        27667      27667   300000     48786   48786    300000      36740      36740    300000 
     9           5750        66573        30663      30663   300000     57931   57931    300000      42102      42102    300000 
    10           5750        75939        33455      33455   300000     67917   67917    300000      47562      47562    300000 
    15           5750       130281        44927      44927   300000    137461  137461    300000      77976      77976    300000 
    20           5750       199636        48700      48700   300000    222319  222319    395950     111334     111334    300000 
    25           5750       288152        39032      39032   300000    340851  340851    538203     146677     146677    300000 
    30           5750       401124         3349       3349   300000    512938  512938    729398     183825     183825    300000 
                                                                                                                                
AGE 65           5750       215655        48070      48070   300000    242470  242470    420929     118247     118427    300000 
</TABLE>
     

THE EXPENSE CHARGES AND COST OF INSURANCE RATES WILL NEVER BE GREATER THAN THOSE
WHICH WERE USED TO CALCULATE THE ABOVE VALUES.

THE HYPOTHETICAL GROSS RATES OF RETURN SHOWN ARE ILLUSTRATIVE ONLY AND SHOULD
NOT BE DEEMED AS A REPRESENTATION OF PAST OR FUTURE INVESTMENT RESULTS.  ACTUAL
INVESTMENT RESULTS MAY BE MORE OR LESS THAN THOSE SHOWN AND WILL DEPEND ON A
NUMBER OF FACTORS, INCLUDING THE INVESTMENT ALLOCATIONS MADE TO THE DIVISIONS OF
THE VARIABLE ACCOUNT AND THE GUARANTEED INTEREST DIVISION AND THE INVESTMENT
EXPERIENCE OF THE DIVISIONS.  NO REPRESENTATION CAN BE MADE THAT THESE
HYPOTHETICAL GROSS INVESTMENT RETURNS CAN BE ACHIEVED FOR ANY ONE YEAR OR
SUSTAINED OVER ANY PERIOD OF TIME.

THE DEATH BENEFIT, ACCOUNT VALUE AND CASH SURRENDER VALUE FOR A POLICY WOULD BE
DIFFERENT FROM THOSE SHOWN IF THE ACTUAL GROSS ANNUAL RATES OF RETURN AVERAGED
0.00%, 12.00% AND 6.00% OVER A PERIOD OF YEARS BUT VARIED ABOVE OR BELOW THAT
AVERAGE DURING THE PERIOD.  THEY WOULD ALSO BE DIFFERENT IF PREMIUMS WERE PAID
IN A DIFFERENT FREQUENCY THAN SHOWN.  THE ABOVE VALUES ASSUME NO LOANS OR
WITHDRAWALS ARE TAKEN.


    
________________________________________________________________________________
                                      54     

    
     
<PAGE>
 
PROSPECT: INSURED'S NAME
MALE 45 NON-SMOKER                                                 PRESENTED BY:



                                 SECURITY LIFE
                  STRATEGIC ADVANTAGE VARIABLE UNIVERSAL LIFE

STATED DEATH BENEFIT: $    300000                         DEATH BENEFIT OPTION 1
                                                       ANNUAL PREMIUM: $ 5750.00
                                                    CASH VALUE ACCUMULATION TEST

                                 SUMMARY PAGE


                           ASSUMING CURRENT CHARGES
               Assuming Hypothetical Gross Investment Return of:

    
<TABLE>
<CAPTION>
                                      -----------0.00%-----------    -----------12.00%-----------   -----------6.00%-----------
 
                          PREMIUM                CASH                             CASH                          CASH            
                        ACCUMULATED   ACCOUNT    SURR      DEATH      ACCOUNT     SURR     DEATH    ACCOUNT     SURR     DEATH  
    YEAR      PREMIUMS     AT 5%       VALUE     VALUE    BENEFIT      VALUE     VALUE    BENEFIT    VALUE     VALUE    BENEFIT 
    <S>       <C>       <C>           <C>      <C>        <C>        <C>       <C>       <C>       <C>       <C>        <C>     
     1          5750        6037       4237     4525       300000      4793      5080    300000      4515      4802      300000 
     2          5750       12377       8179     8323       300000      9840      9983    300000      8992      9136      300000 
     3          5750       19033      11869    11869       300000     15212     15212    300000     13473     13473      300000 
     4          5750       26022      15413    15413       300000     21053     21053    300000     18061     18061      300000 
     5          5750       33361      18892    18892       300000     27497     27497    300000     22846     22846      300000 
     6          5750       41067      22708    22708       300000     35052     35052    300000     28258     28258      300000 
     7          5750       49157      26454    26454       300000     43394     43394    300000     33903     33903      300000 
     8          5750       57653      30094    30094       300000     52570     52570    300000     39756     39756      300000 
     9          5750       66573      33611    33611       300000     62655     62655    300000     45809     45809      300000 
    10          5750       75939      36999    36999       300000     73745     73745    300000     52067     52067      300000 
    15          5750      130281      52693    52693       300000    151935    151935    309644     88403     88403      300000 
    20          5750      199636      61753    61753       300000    249622    249622    444577    130294    130294      300000 
    25          5750      288152      60394    60394       300000    390312    390312    616303    179265    179265      300000 
    30          5750      401124      39361    39361       300000    598898    598898    851633    236906    236906             
                                                                                                                                
AGE 65          5750      215655      62495    62495       300000    273319    273319    474481    139442    139442      300000   
</TABLE>
     

THE CURRENT COST OF INSURANCE RATES ARE SUBJECT TO CHANGE.  ACCOUNT VALUES WILL
VARY FROM THOSE ILLUSTRATED IF ACTUAL RATES DIFFER FROM THOSE ASSUMED.  CURRENT
MORTALITY CHARGE RATES ARE BASED ON CURRENT MORTALITY EXPERIENCE AND ARE NOT
DEPENDENT UPON FUTURE IMPROVEMENTS IN UNDERLYING MORTALITY.

THE HYPOTHETICAL GROSS RATES OF RETURN SHOWN ARE ILLUSTRATIVE ONLY AND SHOULD
NOT BE DEEMED AS A REPRESENTATION OF PAST OR FUTURE INVESTMENT RESULTS.  ACTUAL
INVESTMENT RESULTS AND POLICY CHARGES MAY BE MORE OR LESS THAN THOSE SHOWN AND
WILL DEPEND ON A NUMBER OF FACTORS, INCLUDING THE INVESTMENT ALLOCATIONS MADE TO
THE DIVISIONS OF THE VARIABLE ACCOUNT AND THE GUARANTEED INTEREST DIVISION AND
THE INVESTMENT EXPERIENCE OF THE DIVISIONS.  NO REPRESENTATION CAN BE MADE THAT
THESE HYPOTHETICAL GROSS INVESTMENTS RETURNS CAN BE ACHIEVED FOR ANY ONE YEAR OR
SUSTAINED OVER ANY PERIOD OF TIME.

THE DEATH BENEFIT, ACCOUNT VALUE AND CASH SURRENDER VALUE FOR A POLICY WOULD BE
DIFFERENT FROM THOSE SHOWN IF THE ACTUAL GROSS ANNUAL RATES OF RETURN AVERAGED
0.00%, 12.00% AND 6.00% OVER A PERIOD OF YEARS BUT VARIED
 
ABOVE OR BELOW THAT AVERAGE DURING THE PERIOD. THEY WOULD ALSO BE DIFFERENT IF
PREMIUMS WERE PAID IN A DIFFERENT FREQUENCY THAN SHOWN. THE ABOVE VALUES ASSUME
NO LOANS OR WITHDRAWALS ARE TAKEN.


    
________________________________________________________________________________
                                      55
Strategic Advantage                          
<PAGE>
 
PROSPECT: INSURED'S NAME
MALE 45 NON-SMOKER                                                 PRESENTED BY:



                                 SECURITY LIFE
                  STRATEGIC ADVANTAGE VARIABLE UNIVERSAL LIFE


STATED DEATH BENEFIT: $    150000                         DEATH BENEFIT OPTION 1
INITIAL ADJUSTABLE TERM RIDER:  $ 150000               ANNUAL PREMIUM: $ 5750.00
                                                    CASH VALUE ACCUMULATION TEST

                                 SUMMARY PAGE

                          ASSUMING GUARANTEED CHARGES
               Assuming Hypothetical Gross Investment Return of:

    
<TABLE>
<CAPTION>
                                       ---------0.00%---------     ---------12.00%---------    -------6.00%-------           
                                                                                                                             
                         PREMIUM                CASH                         CASH                        CASH                
                       ACCUMULATED     ACCOUNT  SURR    DEATH      ACCOUNT   SURR    DEATH     ACCOUNT    SURR     DEATH     
   YEAR      PREMIUMS     AT 5%         VALUE   VALUE  BENEFIT      VALUE   VALUE   BENEFIT     VALUE    VALUE    BENEFIT    
   <S>       <C>       <C>             <C>      <C>    <C>         <C>      <C>     <C>        <C>       <C>      <C>        
     1         5750         6037        3782     4070   300000        4309    4597   300000       4045     4333    300000    
     2         5750        12377        7437     7581   300000        8994    9138   300000       8199     8343    300000    
     3         5750        19033       10962    10962   300000       14092   14092   300000      12463    12463    300000    
     4         5750        26022       14356    14356   300000       19643   19643   300000      16838    16838    300000    
     5         5750        33361       17610    17610   300000       25689   25689   300000      21322    21322    300000    
     6         5750        41067       21127    21127   300000       32727   32727   300000      26342    26342    300000    
     7         5750        49157       24483    24483   300000       40406   40406   300000      31483    31483    300000    
     8         5750        57653       27665    27665   300000       48783   48783   300000      36737    36737    300000    
     9         5750        66573       30662    30662   300000       57928   57928   300000      42100    42100    300000    
    10         5750        75939       33454    33454   300000       67914   67914   300000      47560    47560    300000    
    15         5750       130281       44941    44941   300000      137465  137465   300000      77990    77990    300000    
    20         5750       199636       48772    48772   300000      222325  222325   395962     111404   111404    300000    
    25         5750       288152       39310    39310   300000      340860  340860   538218     146901   146901    300000    
    30         5750       401124        4319     4319   300000      512952  512952   729418     184421   184421    300000    
                                                                                                                             
AGE 65         5750       215655       48166    48166   300000      242477  242477   420940     118337   118337    300000     
</TABLE>
     

THE EXPENSE CHARGES AND COST OF INSURANCE RATES WILL NEVER BE GREATER THAN THOSE
WHICH WERE USED TO CALCULATE THE ABOVE VALUES.

THE HYPOTHETICAL GROSS RATES OF RETURN SHOWN ARE ILLUSTRATIVE ONLY AND SHOULD
NOT BE DEEMED AS A REPRESENTATION OF PAST OR FUTURE INVESTMENT RESULTS.  ACTUAL
INVESTMENT RESULTS MAY BE MORE OR LESS THAN THOSE SHOWN AND WILL DEPEND ON A
NUMBER OF FACTORS, INCLUDING THE INVESTMENT ALLOCATIONS MADE TO THE DIVISIONS OF
THE VARIABLE ACCOUNT AND THE GUARANTEED INTEREST DIVISION AND THE INVESTMENT
EXPERIENCE OF THE DIVISIONS.  NO REPRESENTATION CAN BE MADE THAT THESE
HYPOTHETICAL GROSS INVESTMENT RETURNS CAN BE ACHIEVED FOR ANY ONE YEAR OR
SUSTAINED OVER ANY PERIOD OF TIME.

THE DEATH BENEFIT, ACCOUNT VALUE AND CASH SURRENDER VALUE FOR A POLICY WOULD BE
DIFFERENT FROM THOSE SHOWN IF THE ACTUAL GROSS ANNUAL RATES OF RETURN AVERAGED
0.00%, 12.00% AND 6.00% OVER A PERIOD OF YEARS BUT VARIED ABOVE OR BELOW THAT
AVERAGE DURING THE PERIOD.  THEY WOULD ALSO BE DIFFERENT IF PREMIUMS WERE PAID
IN A DIFFERENT FREQUENCY THAN SHOWN.  THE ABOVE VALUES ASSUME NO LOANS OR
WITHDRAWALS ARE TAKEN.


    
________________________________________________________________________________
                                      56
Strategic Advantage     
<PAGE>
 
PROSPECT: INSURED'S NAME
MALE 45 NON-SMOKER                                                 PRESENTED BY:


                                 SECURITY LIFE
                  STRATEGIC ADVANTAGE VARIABLE UNIVERSAL LIFE


STATED DEATH BENEFIT:    $ 150000                         DEATH BENEFIT OPTION 1
INITIAL ADJUSTABLE TERM RIDER:   $ 150000              ANNUAL PREMIUM: $ 5750.00
                                                    CASH VALUE ACCUMULATION TEST

                                 SUMMARY PAGE


                           ASSUMING CURRENT CHARGES
               Assuming Hypothetical Gross Investment Return of:

    
<TABLE>
<CAPTION>
                                        ---------0.00%---------     ---------12.00%---------    -----------6.00%----------   
                                                                                                                            
                         PREMIUM                 CASH                         CASH                         CASH             
                        ACCUMULATED     ACCOUNT  SURR    DEATH      ACCOUNT   SURR    DEATH     ACCOUNT    SURR     DEATH   
    YEAR      PREMIUMS     AT 5%         VALUE   VALUE  BENEFIT      VALUE   VALUE   BENEFIT     VALUE    VALUE    BENEFIT  
    <S>       <C>       <C>             <C>      <C>    <C>         <C>      <C>     <C>        <C>       <C>      <C>      
     1         5750         6037        4418     4705   300000        4985    5272   300000       4701     4989    300000   
     2         5750        12377        8612     8756   300000       10324   10468   300000       9451     9595    300000   
     3         5750        19033       12613    12613   300000       16084   16084   300000      14279    14279    300000   
     4         5750        26022       16480    16480   300000       22372   22372   300000      19249    19249    300000   
     5         5750        33361       20258    20258   300000       29290   29290   300000      24413    24413    300000   
     6         5750        41067       24353    24353   300000       37353   37353   300000      30204    30204    300000   
     7         5750        49157       28357    28357   300000       46237   46237   300000      36229    36229    300000   
     8         5750        57653       32261    32261   300000       56024   56024   300000      42489    42489    300000   
     9         5750        66573       36051    36051   300000       66789   66789   300000      48982    48982    300000   
    10         5750        75939       39713    39713   300000       78589   78589   300000      55704    55704    300000   
    15         5750       130281       56624    56624   300000      160583  160853   327819      94503    94503    300000   
    20         5750       199636       67326    67326   300000      263814  263814   469853     139437   139437    300000   
    25         5750       288152       69401    69401   300000      412540  412540   651401     192605   192605    304123   
    30         5750       401124       55467    55467   300000      633043  633043   900187     252841   252841    359540   
                                                                                                                            
   AGE 65      5750       215655       68552    68552   300000      288864  288864   501468     149324   149324    300000   
</TABLE>
     

THE CURRENT COST OF INSURANCE RATES ARE SUBJECT TO CHANGE.  ACCOUNT VALUES WILL
VARY FROM THOSE ILLUSTRATED IF ACTUAL RATES DIFFER FROM THOSE ASSUMED.  CURRENT
MORTALITY CHARGE RATES ARE BASED ON CURRENT MORTALITY EXPERIENCE AND ARE NOT
DEPENDENT UPON FUTURE IMPROVEMENTS IN UNDERLYING MORTALITY.

THE HYPOTHETICAL GROSS RATES OF RETURN SHOWN ARE ILLUSTRATIVE ONLY AND SHOULD
NOT BE DEEMED AS A REPRESENTATION OF PAST OR FUTURE INVESTMENT RESULTS.  ACTUAL
INVESTMENT RESULTS AND POLICY CHARGES MAY BE MORE OR LESS THAN THOSE SHOWN AND
WILL DEPEND ON A NUMBER OF FACTORS, INCLUDING THE INVESTMENT ALLOCATIONS MADE TO
THE DIVISIONS OF THE VARIABLE ACCOUNT AND THE GUARANTEED INTEREST DIVISION AND
THE INVESTMENT EXPERIENCE OF THE DIVISIONS.  NO REPRESENTATION CAN BE MADE THAT
THESE HYPOTHETICAL GROSS INVESTMENTS RETURNS CAN BE ACHIEVED FOR ANY ONE YEAR OR
SUSTAINED OVER ANY PERIOD OF TIME.

THE DEATH BENEFIT, ACCOUNT VALUE AND CASH SURRENDER VALUE FOR A POLICY WOULD BE
DIFFERENT FROM THOSE SHOWN IF THE ACTUAL GROSS ANNUAL RATES OF RETURN AVERAGED
0.00%. 12.00% AND 6.00% OVER A PERIOD OF YEARS BUT VARIED ABOVE OR BELOW THAT
AVERAGE DURING THE PERIOD.  THEY WOULD ALSO BE DIFFERENT IF PREMIUMS WERE PAID
IN A DIFFERENT FREQUENCY THAN SHOWN.  THE ABOVE VALUES ASSUME NO LOANS OR
WITHDRAWALS ARE TAKEN.


    
________________________________________________________________________________
                                      57
Strategic Advantage     
<PAGE>
 
PROSPECT: INSURED'S NAME
MALE 45 NON-SMOKER                                                 PRESENTED BY:



                                 SECURITY LIFE
                  STRATEGIC ADVANTAGE VARIABLE UNIVERSAL LIFE

STATED DEATH BENEFIT: $    300000                         DEATH BENEFIT OPTION 1
                                                       ANNUAL PREMIUM: $ 5750.00
                                                          GUIDELINE PREMIUM TEST

                                 SUMMARY PAGE


                          ASSUMING GUARANTEED CHARGES
               Assuming Hypothetical Gross Investment Return of:

    
<TABLE>
<CAPTION>
                                       ---------0.00%---------    ----------12.00%---------   -----------6.00%-----------    
                                                                                                                             
                         PREMIUM                CASH                         CASH                        CASH                
                       ACCUMULATED     ACCOUNT  SURR    DEATH      ACCOUNT   SURR    DEATH     ACCOUNT    SURR     DEATH     
   YEAR      PREMIUMS     AT 5%         VALUE   VALUE  BENEFIT      VALUE   VALUE   BENEFIT     VALUE    VALUE    BENEFIT    
   <S>       <C>       <C>             <C>      <C>    <C>         <C>      <C>     <C>        <C>       <C>      <C>        
    1          5750         6037        3783    4070    300000      4310    4597   300000       4046     4333      300000    
    2          5750        12377        7438    7582    300000      8995    9139   300000       8200     8344      300000    
    3          5750        19033       10964   10964    300000     14093   14093   300000      12464    12464      300000    
    4          5750        26022       14357   14357    300000     19645   19645   300000      16840    16840      300000    
    5          5750        33361       17612   17612    300000     25692   25692   300000      21324    21324      300000    
    6          5750        41067       21129   21129    300000     32730   32730   300000      26344    26344      300000    
    7          5750        49157       24485   24485    300000     40409   40409   300000      31485    31485      300000    
    8          5750        57653       27667   27667    300000     48786   48786   300000      36740    36740      300000    
    9          5750        66573       30663   30663    300000     57931   57931   300000      42102    42102      300000    
   10          5750        75939       33455   33455    300000     67917   67917   300000      47562    47562      300000    
   15          5750       130281       44927   44927    300000    137461  137461   300000      77976    77976      300000    
   20          5750       199636       48700   48700    300000    255159  255159   311294     111334   111334      300000    
   25          5750       288152       39032   39032    300000    452503  452503   524903     146677   146677      300000    
   30          5750       401124        3349    3349    300000    775280  775280   829550     183825   183825      300000    
                                                                                                                             
AGE 65         5750       215655       48070   48070    300000    287399  287399   344879     118247   118247      300000     
</TABLE>
     

THE EXPENSE CHARGES AND COST OF INSURANCE RATES WILL NEVER BE GREATER THAN THOSE
WHICH WERE USED TO CALCULATE THE ABOVE VALUES.

THE HYPOTHETICAL GROSS RATES OF RETURN SHOWN ARE ILLUSTRATIVE ONLY AND SHOULD
NOT BE DEEMED AS A REPRESENTATION OF PAST OR FUTURE INVESTMENT RESULTS.  ACTUAL
INVESTMENT RESULTS MAY BE MORE OR LESS THAN THOSE SHOWN AND WILL DEPEND ON A
NUMBER OF FACTORS, INCLUDING THE INVESTMENT ALLOCATIONS MADE TO THE DIVISIONS OF
THE VARIABLE ACCOUNT AND THE GUARANTEED INTEREST DIVISION AND THE INVESTMENT
EXPERIENCE OF THE DIVISIONS.  NO REPRESENTATION CAN BE MADE THAT THESE
HYPOTHETICAL GROSS INVESTMENT RETURNS CAN BE ACHIEVED FOR ANY ONE YEAR OR
SUSTAINED OVER ANY PERIOD OF TIME.

THE DEATH BENEFIT, ACCOUNT VALUE AND CASH SURRENDER VALUE FOR A POLICY WOULD BE
DIFFERENT FROM THOSE SHOWN IF THE ACTUAL GROSS ANNUAL RATES OF RETURN AVERAGED
0.00%, 12.00% AND 6.00% OVER A PERIOD OF YEARS BUT VARIED

ABOVE OR BELOW THAT AVERAGE DURING THE PERIOD. THEY WOULD ALSO BE DIFFERENT IF
PREMIUMS WERE PAID IN A DIFFERENT FREQUENCY THAN SHOWN. THE ABOVE VALUES ASSUME
NO LOANS OR WITHDRAWALS ARE TAKEN.



    
________________________________________________________________________________
                                      58
Strategic Advantage     
<PAGE>
 
PROSPECT: INSURED'S NAME:
MALE 45 NON-SMOKER                                                 PRESENTED BY:



                                 SECURITY LIFE

                  STRATEGIC ADVANTAGE VARIABLE UNIVERSAL LIFE

STATED DEATH BENEFIT: $    300000                         DEATH BENEFIT OPTION 1
                                                       ANNUAL PREMIUM: $ 5750.00
                                                          GUIDELINE PREMIUM TEST

                                 SUMMARY PAGE


                           ASSUMING CURRENT CHARGES
               Assuming Hypothetical Gross Investment Return of:

    
<TABLE>
<CAPTION>
                                        --------- 0.00%--------     ----------12.00%--------    ----------6.00%----------      
                                                                                                                               
                         PREMIUM                 CASH                         CASH                         CASH                
                        ACCUMULATED     ACCOUNT  SURR    DEATH      ACCOUNT   SURR    DEATH     ACCOUNT    SURR     DEATH      
    YEAR      PREMIUMS     AT 5%         VALUE   VALUE  BENEFIT      VALUE   VALUE   BENEFIT     VALUE    VALUE    BENEFIT     
    <S>       <C>       <C>             <C>      <C>    <C>         <C>      <C>     <C>        <C>       <C>      <C>         
     1         5750         6037         4237     4525   300000      4793    5080     300000      4515     4802     300000     
     2         5750        12377         8179     8323   300000      9840    9983     300000      8992     9136     300000     
     3         5750        19033        11869    11869   300000     15212   15212     300000     13473    13473     300000     
     4         5750        26022        15413    15413   300000     21053   21053     300000     18061    18061     300000     
     5         5750        33361        18892    18892   300000     27497   27497     300000     22846    22846     300000     
     6         5750        41067        22708    22708   300000     35052   35052     300000     28258    28258     300000     
     7         5750        49157        26454    26454   300000     43394   43394     300000     33903    33903     300000     
     8         5750        57653        30094    30094   300000     52570   52570     300000     39756    39756     300000     
     9         5750        66573        33611    33611   300000     62655   62655     300000     45809    45809     300000     
    10         5750        75939        36999    36999   300000     73745   73745     300000     52067    52067     300000     
    15         5750       130281        52693    52693   300000    151945  151945     300000     88403    88403     300000     
    20         5750       199636        61753    61753   300000    283490  283490     345858    130294   130294     300000     
    25         5750       288152        60394    60394   300000    501374  501374     581594    179265   179265     300000     
    30         5750       401124        39361    39361   300000    858704  858704     918814    239810   239810     300000     
                                                                                                                               
AGE 65         5750       215655        62495    62495   300000    319000  319000     382800    139442   139442     300000      
</TABLE>
     

THE CURRENT COST OF INSURANCE RATES ARE SUBJECT TO CHANGE.  ACCOUNT VALUES WILL
VARY FROM THOSE ILLUSTRATED IF ACTUAL RATES DIFFER FROM THOSE ASSUMED.  CURRENT
MORTALITY CHARGE RATES ARE BASED ON CURRENT MORTALITY EXPERIENCE AND ARE NOT
DEPENDENT UPON FUTURE IMPROVEMENTS IN UNDERLYING MORTALITY.

THE HYPOTHETICAL GROSS RATES OF RETURN SHOWN ARE ILLUSTRATIVE ONLY AND SHOULD
NOT BE DEEMED AS A REPRESENTATION OF PAST OR FUTURE INVESTMENT RESULTS.  ACTUAL
INVESTMENT RESULTS AND POLICY CHARGES MAY BE MORE OR LESS THAN THOSE SHOWN AND
WILL DEPEND ON A NUMBER OF FACTORS, INCLUDING THE INVESTMENT ALLOCATIONS MADE TO
THE DIVISIONS OF THE VARIABLE ACCOUNT AND THE GUARANTEED INTEREST DIVISION AND
THE INVESTMENT EXPERIENCE OF THE DIVISIONS.  NO REPRESENTATION CAN BE MADE THAT
THESE HYPOTHETICAL GROSS INVESTMENTS RETURNS CAN BE ACHIEVED FOR ANY ONE YEAR OR
SUSTAINED OVER ANY PERIOD OF TIME.

THE DEATH BENEFIT, ACCOUNT VALUE AND CASH SURRENDER VALUE FOR A POLICY WOULD BE
DIFFERENT FROM THOSE SHOWN IF THE ACTUAL GROSS ANNUAL RATES OF RETURN AVERAGED
0.00%. 12.00% AND 6.00% OVER A PERIOD OF YEARS BUT VARIED ABOVE OR BELOW THAT
AVERAGE DURING THE PERIOD. THEY WOULD ALSO BE DIFFERENT IF PREMIUMS WERE PAID IN
A DIFFERENT FREQUENCY THAN SHOWN. THE ABOVE VALUES ASSUME NO LOANS OR
WITHDRAWALS ARE TAKEN.


    
________________________________________________________________________________
                                      59
Strategic Advantage     
<PAGE>
 
     
ADDITIONAL INFORMATION     

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 an asterisk (*), is
Security Life Center, 1290 Broadway, Denver, Colorado  80203-5699.  The business
address of each person denoted with an asterisk (*) is ING North America
Insurance Corporation, 5780 Powers Ferry Road, Atlanta, Georgia 30327-4390.

   
<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

Thomas F. Conroy                      Director and President, Reinsurance
                                      and Institutional Markets

Michael W. Cunningham*                Director

Linda B. Emory*                       Director, Vice President and Appointed
                                      Actuary

John R. Barmeyer                      Senior Vice President and Chief Legal
                                      Officer

Wayne D. Bidelman                     Sr. Vice President - New Business
                                      Development

Eugene L. Copeland                    Sr. Vice President and General Counsel,
                                      Reinsurance and Institutional Markets

Benjamin A. Currier                   Sr. Vice President, Operations

Carol D. Hard                         Senior Vice President, Variable Sales

Philip R. Kruse                       Senior Vice President, Sales & Marketing

James L. Livingston, Jr.              Sr. Vice President and Chief Actuary
</TABLE> 
     

    
________________________________________________________________________________
                                      60
Strategic Advantage     
<PAGE>
 
    
<TABLE> 

<CAPTION> 
Name and Principal
Business and Address                  Position and Offices with Security Life of Denver
- --------------------                  -------------------------------------------------
<S>                                   <C> 
Timothy P. McCarthy                   Senior Vice President, Marketing Services

Jeffery W. Seel*                      Senior. Vice President and Chief
                                      Investment Officer

Jess A. Skriletz                      Senior Vice President, Institutional
                                      Markets

Louis N. Trapolino                    Senior  Vice President, Marketing and Chief
                                      Marketing Officer

William D. Tyler                      Senior Vice President and Chief
                                      Information Officer

Stephen J. Yarina                     Senior Vice President, Treasurer and 
                                      Chief Financial Officer

William H. Alexander                  Vice President and Medical Director
 
Carole A. Baumbush                    Vice President, Reinsurance Operations

Evelyn A. Bentz                       Vice President, M Financial Sales

Daniel S. Clements                    Vice President and Chief Underwriter

Wesley A. Coleman                     Vice President, Variable Product Sales

Linda Elliott                         Vice President, Systems Development

Larry D. Erb                          Vice President, Information Technology

Martha K. Evans                       Vice President, Variable Operations

Deborah B. Holden                     Vice President, Human Resources
                                      Development

Richard D. King                       Vice President and Medical Director

Charles Lynn McPherson*               Vice President, Business Insurance
                                      Operations

Sue A. Miskie                         Vice President, Corporate Services

Donna T. Mosely                       Vice President, Valuation

Daniel G. Patsey                      Vice President, Strategic Technology

David S. Pendergrass                  Vice President and Treasury Officer

Christian M. Rutten                   Vice President, Structured Reinsurance

Casey J. Scott                        Vice President, Agency Sales

Alan C. Singer                        Vice President, Customer Relations and
                                      Regulatory Compliance

Mark A. Smith                         Vice President, Insurance Services

Jerome M. Strop                       Vice President, Strategic Marketing

Larry D. Taylor                       Vice President, General Counsel and  
                                      Secretary

Gary W. Waggoner                      Vice President, General Counsel and
                                      Secretary

Roger O. Beebe                        Actuarial Officer

Irene M. Colorosa                     Assistant Secretary

Marsha K. Crest                       Agency Administration Officer

John B. Dickinson                     Actuarial Officer

Denise S. Dumont                      Computer Services Officer

Pamela C. Erbes                       New Market Development Officer

Shirley A. Knarr                      Actuarial Officer

</TABLE> 
     

    
________________________________________________________________________________
Strategic Advantage                      61 
                                         
<PAGE>
 
    
<TABLE> 

<CAPTION> 
Name and Principal
Business and Address                  Position and Offices with Security Life of Denver
- --------------------                  -------------------------------------------------
<S>                                   <C> 
Lisa K. Smith                         Denver Operations Management Officer

Glen E. Stark                         Actuarial Officer

William J. Wagner                     Actuarial Officer

Amy L. Winsor                         Finance and Tax Officer
</TABLE> 
     
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. In addition, we are subject to the insurance
laws and regulations in every jurisdiction in which we do business. As a result,
the provisions of this Policy may vary somewhat from jurisdiction to
jurisdiction.

We are required to submit annual statements, including financial statements, on
our operations and finances to the Insurance Departments of the various
jurisdictions in which we do business to determine solvency and compliance with
state insurance laws and regulations.

We are also subject to various Federal securities laws and regulations.

LEGAL MATTERS

    
The legal matters in connection with the Policy described in this prospectus
have been passed on by the General Counsel of Security Life.     

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 Policy or to the Variable Account, and
we do not expect to incur significant losses from such actions.  ING America
Equities, Inc., the principal underwriter and distributor of the Policy, is not
engaged in any litigation of any material nature.

EXPERTS

    
The consolidated financial statements of Security Life of Denver Insurance
Company and 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 L1 at December 31, 1996, and for each of the two years
in the period ended December 31, 1996, appearing in this prospectus and
registration statement have been audited by Ernst & Young LLP, independent
auditors, as set forth in their reports thereon appearing elsewhere herein 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.     

Actuarial matters in this prospectus have been examined by Shirley A. Knarr,
F.S.A., M.A.A.A., who is the Variable Products Portfolio Manager and Actuarial
Officer of Security Life. Her opinion on actuarial matters is filed as an
exhibit to the Registration Statement we filed with the SEC.

REGISTRATION STATEMENT

    
We have filed a Registration Statement relating to the Variable Account and the
variable life insurance policy described in this prospectus with the SEC. The
Registration Statement, which is required by the Securities Act of 1933,
includes additional information that is not required in this prospectus under
the rules and regulations of the SEC. The additional information may be obtained
from the SEC's principal office in Washington, DC. You will have to pay a fee
for the material.     

________________________________________________________________________________
                                      62
    
Strategic Advantage     

<PAGE>
 
FINANCIAL STATEMENTS

    
The consolidated financial statements of Security Life of Denver Insurance
Company and Subsidiaries ("Security Life and Subsidiaries") at December 31, 1996
and 1995, and for each of the three years in the period ended December 31, 1996,
are prepared in accordance with generally accepted accounting principles and
start on page 67.     

    
The financial statements included for the Security Life Separate Account L1 at
December 31, 1996 and for each of the two years in the period ended December 31,
1996, are prepared in accordance with generally accepted accounting principles
and represent those Divisions that had commenced operations by that date.     

The consolidated financial statements of Security Life and Subsidiaries referred
to above have been audited by Ernst & Young LLP. The consolidated financial
statements of Security Life and Subsidiaries should be distinguished from the
financial statements of the Security Life Separate Account L1 and should be
considered only as bearing upon the ability of Security Life and Subsidiaries to
meet its obligations under the Policies. They should not be considered as
bearing upon the investment experience of the Divisions of Security Life
Separate Account L1.


    
________________________________________________________________________________
                                      63
Strategic Advantage     
<PAGE>
    
          Security Life of Denver Insurance Company and Subsidiaries      
                             
                    Consolidated Financial Statements      
    
                     Security Life of Denver
                     Insurance Company
                     and Subsidiaries      
    
                     Years ended December 31, 1996, 1995 and 1994
                     with Report of Independent Auditors      
         


<PAGE>

                                   CONTENTS
                                   --------

    
<TABLE>
<S>                                                                    <C>
Report of Independent Auditors.......................................  66
 
Audited Consolidated Financial Statements
 
Consolidated Balance Sheets..........................................  67
Consolidated Statements of Income....................................  69
Consolidated Statements of Stockholder's Equity......................  70
Consolidated Statements of Cash Flows................................  71
Notes to Consolidated Financial Statements...........................  73
</TABLE>
     


    
________________________________________________________________________________
                                      65
Strategic Advantage     
<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.     


    
                                  ERNST & YOUNG LLP     

    
Denver, Colorado
April 11, 1997     


    
________________________________________________________________________________
                                      66
Strategic Advantage     
<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>
     


    
________________________________________________________________________________
                                      67
Strategic Advantage     
<PAGE>
 
    
<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.     


    
________________________________________________________________________________
                                      68
Strategic Advantage     
<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 funds            121,946          23,895           97,723
          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.


    
________________________________________________________________________________
                                      69
Strategic Advantage     
<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.     


    
________________________________________________________________________________
                                       71
Strategic Advantage      
<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>
     


    
________________________________________________________________________________
                                       72
Strategig Advantage     
<PAGE>
 
    
           Security Life of Denver Insurance Company and Subsidiaries     
    
               Consolidated Statements of Cash Flows (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                            2,389                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.     


    
________________________________________________________________________________
                                      73
Strategic Advantage     
<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.    



    
________________________________________________________________________________
                                      74
Strategic Advantage     
<PAGE>
 
    
           Security Life of Denver Insurance Company and Subsidiaries     
    
             Notes to Consolidated Financial Statements (continued)     

    
1. SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)     

    
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.     


    
________________________________________________________________________________
                                      76
Strategic Advantage     
<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.    


    
________________________________________________________________________________
                                      77
Strategic Advantage     
<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.    


    
________________________________________________________________________________
                                      78
Strategic Advantage     
<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.    


    
________________________________________________________________________________
                                      78
Strategic Advantage     
<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.     


    
________________________________________________________________________________
                                      79
Strategic Advantage     
<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.     


    
________________________________________________________________________________
                                      80
Strategic Advantage     
<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>
     


    
________________________________________________________________________________
                                      81
Strategic Advantage     

<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>
     


    
________________________________________________________________________________
                                      82
Strategic Advantage     

<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>
     


    
________________________________________________________________________________
                                      83
Strategic Advantage     
<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
                                     ================================
</TABLE> 
      

    
<TABLE> 
<CAPTION> 
                                             DECEMBER 31, 1994
                                     --------------------------------
                                         FIXED     EQUITY   TOTAL
                                     -------------------------------- 
<S>                                  <C>           <C>      <C> 
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.     


    
________________________________________________________________________________
                                      84
Strategic Advantage     
<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.     


    
________________________________________________________________________________
                                      85
Strategic Advantage     
<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.     


    
________________________________________________________________________________
                                      86
Strategic Advantage     
<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
                               -------------------------------------------

Interest rate contracts:
<S>                              <C>         <C>         <C>       <C>
     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>
     


    
________________________________________________________________________________
                                      87
Strategic Advantage     
<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.    



    
________________________________________________________________________________
                                      88
Strategic Advantage     
<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.     


    
________________________________________________________________________________
                                      89
Strategic Advantage     
<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 invested
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 a    



    
________________________________________________________________________________
                                      90
Strategic Advantage     
<PAGE>
 
    

           Security Life of Denver Insurance Company and Subsidiaries     

    
             Notes to Consolidated Financial Statements (continued)     


    
6. EMPLOYEE BENEFIT PLANS (CONTINUED)     

    
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>
     


    
________________________________________________________________________________
                                      91
Strategic Advantage     
<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.     


    
________________________________________________________________________________
                                      92
Strategic Advantage     
<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>
<CAPTION>
 
          <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.     


    
________________________________________________________________________________
                                      93
Strategic Advantage     
<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.     


    
________________________________________________________________________________
                                      94
Strategic Advantage     
<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.     


    
________________________________________________________________________________
                                      95
Strategic Advantage     
<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
 Deferred tax liabilities:                          
<S>                                                     <C>           <C>
     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> 
<CAPTION> 
                                                             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>
     


    
________________________________________________________________________________
                                      96
Strategic Advantage     
<PAGE>
 
    
           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-basis 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.     


    
________________________________________________________________________________
                                      97
Strategic Advantage     
<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    


    
________________________________________________________________________________
                                      98
Strategic Advantage     
<PAGE>
 
    
          Security Life of Denver Insurance Company and Subsidiaries     

    
            Notes to Consolidated Financial Statements (continued)     


    
12. STATUTORY ACCOUNTING INFORMATION AND PRACTICES (CONTINUED)     

    
practices, and may result in changes to the accounting 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 fair value     

    
________________________________________________________________________________
                                      99
Strategic Advantage     
<PAGE>
 
    
          Security Life of Denver Insurance Company and Subsidiaries     

    
            Notes to Consolidated Financial Statements (continued)     


    
13. FAIR VALUES OF FINANCIAL INSTRUMENTS (CONTINUED)     

    
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>
     


    
________________________________________________________________________________
                                      100
Strategic Advantage     
<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.     

    
________________________________________________________________________________
                                      101
Strategic Advantage     
<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.    



    
________________________________________________________________________________
                                      102
Strategic Advantage     
<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.     

    
________________________________________________________________________________
                                      103
Strategic Advantage     
<PAGE>
 
    
                        Report of Independent Auditors     

    
Policyholders
Security Life Separate Account L1 of
 Security Life of Denver Insurance Company     

    
We have audited the accompanying statement of net assets of Security Life
Separate Account L1 (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
L1 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.     

    
                                    ERNST & YOUNG LLP     

    
Denver, Colorado
April 9, 1997     

    
________________________________________________________________________________
                                      104
Strategic Advantage     
<PAGE>
 
    
                       Security Life Separate Account L1     

    
                            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
     $54,275,545 (See Note C)            $57,137,579   $10,501,407   $11,470,216    $30,788,682    $3,783,021   $594,253
                                       ---------------------------------------------------------------------------------  
Total assets                              57,137,579    10,501,407    11,470,216     30,788,682     3,783,021    594,253
                                       ---------------------------------------------------------------------------------  

LIABILITIES
Due to (from) Security Life of Denver     (1,613,713)      (35,546)      (35,976)    (1,508,299)       35,750      1,858
Due to (from) other divisions                894,465        (2,393)      150,103        897,366       148,975     (1,636)
                                       ---------------------------------------------------------------------------------  
Total liabilities                           (719,248)      (37,939)      114,127        610,933       184,725        222
                                       ---------------------------------------------------------------------------------  

Net assets                               $57,856,827   $10,539,346   $11,356,089    $31,399,615    $3,967,746   $594,031
                                       ================================================================================= 

CONTRACT OWNER RESERVES
Reserves for redeemable annuity
     contracts (See Note B)              $57,856,827   $10,539,346   $11,356,089    $31,399,615    $3,967,746   $594,031
                                       ---------------------------------------------------------------------------------  

TOTAL CONTRACT OWNER RESERVES            $57,856,827   $10,539,346   $11,356,089    $31,399,615    $3,967,746   $594,031
                                       ================================================================================= 
See accompanying notes.
</TABLE>
     


    
________________________________________________________________________________
                                      105
Strategic Advantage     
<PAGE>
 
    
                       Security Life Separate Account L1     

    
                      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                        $10,501,407    $  2,493,707  $  1,797,629   $  1,549,039   $  4,661,032
                                         ----------------------------------------------------------------------- 
Total assets                              10,501,407       2,493,707     1,797,629      1,549,039      4,661,032
                                         ----------------------------------------------------------------------- 

LIABILITIES
Due to (from) Security Life of Denver        (35,546)          1,631       (36,173)         1,096         (2,100)
Due to (from) other divisions                 (2,393)              -        (1,912)          (371)          (110)
                                         ----------------------------------------------------------------------- 
Total liabilities                            (37,939)          1,631       (38,085)           725         (2,210)
                                         ----------------------------------------------------------------------- 

Net assets                               $10,539,346    $  2,492,076  $  1,835,714   $  1,548,314   $  4,663,242
                                         =======================================================================   
 
CONTRACT OWNER RESERVES
Reserves for redeemable annuity
     contracts (See Note B)              $10,539,346    $  2,492,076  $  1,835,714   $  1,548,314   $  4,663,242
                                         ----------------------------------------------------------------------- 

TOTAL CONTRACT OWNER RESERVES            $10,539,346    $  2,492,076  $  1,835,714   $  1,548,314   $  4,663,242
                                         =======================================================================  

Number of division units outstanding
     (See Note G)                                        218,725.891   133,567.983    142,773.403    275,892.457
                                                    ============================================================ 
 
Value per divisional unit                               $      11.39  $      13.74   $      10.84   $      16.90
                                                    ============================================================ 
See accompanying notes.
</TABLE>
     


    
________________________________________________________________________________
                                      106
Strategic Advantage     
<PAGE>
 
    
                       Security Life Separate Account L1     

    
                      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                        $11,470,216     $  4,480,399   $  2,308,724   $  3,808,543   $   872,550
                                         ------------------------------------------------------------------------    
Total assets                              11,470,216        4,480,399      2,308,724      3,808,543       872,550
                                         ------------------------------------------------------------------------    

LIABILITIES
Due to (from) Security Life of Denver        (35,976)          (4,356)       (25,479)        (4,982)       (1,159)
Due to (from) other divisions                150,103          152,647           (852)          (653)       (1,039)
                                         ------------------------------------------------------------------------    
Total liabilities                            114,127          148,291        (26,331)        (5,635)       (2,198)
                                         ------------------------------------------------------------------------    

Net assets                               $11,356,089     $  4,332,108   $  2,335,055   $  3,814,178   $   874,748
                                         ========================================================================    
CONTRACT OWNER RESERVES
Reserves for redeemable annuity
     contracts (See Note B)              $11,356,089     $  4,332,108   $  2,335,055   $  3,814,178   $   874,748
                                         ------------------------------------------------------------------------
 
TOTAL CONTRACT OWNER RESERVES            $11,356,089     $  4,332,108   $  2,335,055   $  3,814,178   $   874,748
                                         ========================================================================  

Number of division units outstanding
     (See Note G)                                         297,073.322    150,480.473    282,175.287    53,044.470
                                                    =============================================================
 
Value per divisional unit                                $      14.58   $      15.52   $      13.52   $     16.49
                                                    =============================================================
See accompanying notes.
</TABLE>
     


    
________________________________________________________________________________
                                      107
Strategic Advantage     
<PAGE>
 
    
                       Security Life Separate Account L1     

    
                      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                        $30,788,682   $  1,513,317   $  6,998,086   $  4,266,432   $  7,785,143   $ 10,225,704
                                       ----------------------------------------------------------------------------------------  
Total assets                              30,788,682      1,513,317      6,998,086      4,266,432      7,785,143     10,225,704
                                       ----------------------------------------------------------------------------------------  

LIABILITIES
Due to (from) Security Life of Denver     (1,508,299)       (32,020)       (29,464)        (7,782)    (1,438,819)          (214)
Due to (from) other divisions                897,366              -        (21,869)          (915)       928,296         (8,146)
                                       ----------------------------------------------------------------------------------------  
Total liabilities                           (610,933)       (32,020)       (51,333)        (8,697)      (510,523)        (8,360)
                                       ----------------------------------------------------------------------------------------  

Net assets                               $31,399,615   $  1,545,337   $  7,049,419   $  4,275,129   $  8,295,666   $ 10,234,064
                                       ========================================================================================  
CONTRACT OWNER RESERVES
Reserves for redeemable annuity
     contracts (See Note B)              $31,399,615   $  1,545,337   $  7,049,419   $  4,275,129   $  8,295,666   $ 10,234,064
                                       ---------------------------------------------------------------------------------------- 
TOTAL CONTRACT OWNER RESERVES            $31,399,615   $  1,545,337   $  7,049,419   $  4,275,129   $  8,295,666   $ 10,234,064
                                       ======================================================================================== 
Number of division units outstanding
     (See Note G)                                       123,908.168    470,285.667    367,948.109    753,707.969    640,890.650
                                                    =========================================================================== 

Value per divisional unit                              $      12.47   $      14.99   $      11.62   $      11.01   $      15.97
                                                    =========================================================================== 
See accompanying notes.
</TABLE>
     


    
________________________________________________________________________________
                                      108
Strategic Advantage     
<PAGE>
 
    
                       Security Life Separate Account L1     

    
                      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                        $3,783,021   $   841,651   $ 1,371,266   $  1,351,726   $   218,378
                                         -------------------------------------------------------------------    
Total assets                              3,783,021       841,651     1,371,266      1,351,726       218,378
                                         -------------------------------------------------------------------    

LIABILITIES
Due to (from) Security Life of Denver       (35,750)      (38,816)        2,037            879           150
Due to (from) other divisions              (148,975)        6,000          (388)      (154,554)          (33)
                                         -------------------------------------------------------------------    
Total liabilities                          (184,725)      (32,816)        1,649       (153,675)          117
                                         -------------------------------------------------------------------    

Net assets                               $3,967,746   $   874,467   $ 1,369,617   $  1,505,401   $   218,261
                                         ===================================================================   

CONTRACT OWNER RESERVES
Reserves for redeemable annuity
     contracts (See Note B)              $3,967,746   $   874,467   $ 1,369,617   $  1,505,401   $   218,261
                                         ===================================================================   

TOTAL CONTRACT OWNER RESERVES            $3,967,746   $   874,467   $ 1,369,617   $  1,505,401   $   218,261
                                         ===================================================================   
Number of division units outstanding
     (See Note G)                                      64,490.483    87,035.356    108,999.107    18,008.490
                                                   =========================================================  

Value per divisional unit                             $     13.56   $     15.74   $      13.81   $     12.12
                                                   ========================================================= 
See accompanying notes.
</TABLE>
     


    
________________________________________________________________________________
                                      109
Strategic Advantage     
<PAGE>
 
    
                       Security Life Separate Account L1     

    
                      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                        $594,253   $   327,886   $   266,367
                                         ------------------------------------    
Total assets                              594,253       327,886       266,367
                                         ------------------------------------    

LIABILITIES
Due to (from) Security Life of Denver       1,858         1,181           677
Due to (from) other divisions              (1,636)       (1,100)         (536)
                                         ------------------------------------    
Total liabilities                             222            81           141
                                         ------------------------------------    

Net assets
                                         $594,031   $   327,805   $   266,226
                                         ====================================   
CONTRACT OWNER RESERVES
Reserves for redeemable annuity
     contracts (See Note B)              $594,031   $   327,805   $   266,226
                                         ------------------------------------    

TOTAL CONTRACT OWNER RESERVES            $594,031   $   327,805   $   266,226
                                         ====================================   
Number of division units outstanding
     (See Note G)                                    29,808.787    21,966.093
                                                 ============================  

Value per divisional unit                           $     11.00   $     12.12
                                                 ============================  
See accompanying notes.
</TABLE>
     


    
________________________________________________________________________________
                                      110
Strategic Advantage     
<PAGE>
 
    
                       Security Life Separate Account L1     

    
                            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   
                                                                                                                 
INVESTMENT INCOME                                                                                                
<S>                                      <C>            <C>        <C>        <C>          <C>         <C>             
Dividends from mutual funds              $1,183,779     $292,143   $ 56,842    $593,973     $238,653   $ 2,168   
Less:  Valuation period deductions                                                                               
     (See Note B)                           241,127       50,116     44,898     128,637       14,752     2,724   
                                                                                                                 
Net investment income (loss)                942,652      242,027     11,944     465,336      223,901      (556)  
                                                                                                                 
REALIZED AND UNREALIZED GAINS                                                                                    
     (LOSSES) ON INVESTMENTS                                                                                     
Net realized gains (losses) on                                                                                   
     investments                            401,852       86,478     62,058      97,833      143,358    12,125   
Net unrealized gains (losses) on                                                                                 
     investments                          2,675,307      557,274    396,915   1,736,167       (43,084)  28,035   
                                                                                                                 
Net realized and unrealized gains                                                                                
     (losses) on investments              3,077,159      643,752    458,973   1,834,000       100,274   40,160   
                                                                                                                 
NET INCREASE IN NET ASSETS                                                                                       
     RESULTING FROM                                                                                              
     OPERATIONS                          $4,019,811     $885,779   $470,917  $2,299,336      $324,175  $39,604    
                                       ========================================================================
See accompanying notes.
</TABLE>
     

    
________________________________________________________________________________
                                      111
Strategic Advantage     
<PAGE>
 
    
                       Security Life Separate Account L1     

    
                      Statement of Operations (continued)     

    
                          Year Ended December 31, 1996     

    
<TABLE>
<CAPTION>
                                                                N & B
                                       TOTAL       LIMITED                 GOVERNMENT
                                        N&B     MATURITY BOND    GROWTH      INCOME    PARTNERS
 
INVESTMENT INCOME
<S>                                   <C>       <C>             <C>        <C>         <C>
Dividends from mutual funds           $292,143       $127,305   $ 76,287      $35,420  $ 53,131
Less:  Valuation period deductions
     (See Note B)                       50,116         13,218      9,400        8,882    18,616
 
Net investment income (loss)           242,027        114,087     66,887       26,538    34,515
 
REALIZED AND UNREALIZED GAINS
     (LOSSES) ON INVESTMENTS
Net realized gains (losses) on
     investments                        86,478        (16,561)   (22,601)       3,867   121,773
Net unrealized gains (losses) on
     investments                       557,274        (29,330)    65,061          443   521,100
 
Net realized and unrealized gains
     (losses) on investments           643,752        (45,891)    42,460        4,310   642,873
 
NET INCREASE IN NET ASSETS
     RESULTING FROM
     OPERATIONS                       $885,779       $ 68,196   $109,347      $30,848  $677,388
                                    ===========================================================
See accompanying notes.
</TABLE>
     

    
________________________________________________________________________________
                                      112
Strategic Advantage     
<PAGE>
 
    
                       Security Life Separate Account L1     

    
                      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
 
INVESTMENT INCOME
<S>                                   <C>       <C>              <C>       <C>       <C>
Dividends from mutual funds           $ 56,842        $  7,668   $ 10,435  $ 37,109    $ 1,630
Less:  Valuation period deductions
     (See Note B)                       44,898          18,457      7,398    16,087      2,956
 
Net investment income (loss)            11,944         (10,789)     3,037    21,022     (1,326)
 
REALIZED AND UNREALIZED GAINS
     (LOSSES) ON INVESTMENTS
Net realized gains (losses) on
     investments                        62,058           8,187      9,936    22,907     21,028
Net unrealized gains (losses) on
     investments                       396,915          58,340     89,398   227,107     22,070
 
Net realized and unrealized gains
     (losses) on investments           458,973          66,527     99,334   250,014     43,098
 
NET INCREASE IN NET ASSETS
     RESULTING FROM
     OPERATIONS                       $470,917        $ 55,738   $102,371  $271,036    $41,772
                                    ==========================================================
See accompanying notes.
</TABLE>
     

    
________________________________________________________________________________
                                      113
Strategic Advantage     
<PAGE>
 
    
                       Security Life Separate Account L1     

    
                      Statement of Operations (continued)     

    
                          Year Ended December 31, 1996     

    
<TABLE>
<CAPTION>
                                                                FIDELITY
                                    ---------------------------------------------------------------
                                        TOTAL      ASSET                        MONEY
                                       FIDELITY   MANAGER   GROWTH   OVERSEAS   MARKET   INDEX 500
 
INVESTMENT INCOME
<S>                                   <C>         <C>      <C>       <C>       <C>       <C>
Dividends from mutual funds           $  593,973  $ 9,800  $109,786  $ 27,966  $246,349  $  200,072
Less:  Valuation period deductions
     (See Note B)                        128,637    3,818    25,455    16,972    35,006      47,386
 
Net investment income (loss)             465,336    5,982    84,331    10,994   211,343     152,686
 
REALIZED AND UNREALIZED GAINS
     (LOSSES) ON INVESTMENTS
Net realized gains (losses) on
     investments                          97,833    7,905     9,661    34,235         -      46,032
Net unrealized gains (losses) on
     investments                       1,736,167   63,068   273,435   238,529         -   1,161,135
 
Net realized and unrealized gains
     (losses) on investments           1,834,000   70,973   283,096   272,764         -   1,207,167
 
NET INCREASE IN NET ASSETS
     RESULTING FROM
     OPERATIONS                       $2,299,336  $76,955  $367,427  $283,758  $211,343  $1,359,853
                                    ===============================================================
See accompanying notes.
</TABLE>
     

    
________________________________________________________________________________
                                      114
Strategic Advantage     
<PAGE>
 
    
                       Security Life Separate Account L1     

    
                      Statement of Operations (continued)     

    
                          Year Ended December 31, 1996     

    
<TABLE>
<CAPTION>
                                                           INVESCO
                                        TOTAL     TOTAL   INDUSTRIAL
                                       INVESCO   RETURN     INCOME     HIGH YIELD   UTILITIES
 
INVESTMENT INCOME
<S>                                   <C>        <C>      <C>          <C>          <C>
Dividends from mutual funds           $238,653   $25,285    $ 93,816     $114,676     $ 4,876
Less:  Valuation period deductions
     (See Note B)                       14,752     3,402       4,272        6,357         721
 
Net investment income (loss)           223,901    21,883      89,544      108,319       4,155
 
REALIZED AND UNREALIZED GAINS
     (LOSSES) ON INVESTMENTS
Net realized gains (losses) on
     investments                       143,358    28,264      30,929       82,830       1,335
Net unrealized gains (losses) on
     investments                       (43,084)   10,956      (7,082)     (53,402)      6,444
 
Net realized and unrealized gains
     (losses) on investments           100,274    39,220      23,847       29,428       7,779
 
NET INCREASE IN NET ASSETS
     RESULTING FROM
     OPERATIONS                       $324,175   $61,103    $113,391     $137,747     $11,934
                                    =========================================================
See accompanying notes.
</TABLE>
     

    
________________________________________________________________________________
                                      115
Strategic Advantage     
<PAGE>
 
    
                       Security Life Separate Account L1     

    
                      Statement of Operations (continued)     

    
                          Year Ended December 31, 1996     

    
<TABLE>
<CAPTION>
                                                  VAN ECK
                                                            GOLD AND
                                       TOTAL    WORLDWIDE    NATURAL
                                      VAN ECK    BALANCED   RESOURCES
 
INVESTMENT INCOME
<S>                                   <C>       <C>         <C>
Dividends from mutual funds           $ 2,168     $   169     $ 1,999
Less:  Valuation period deductions
     (See Note B)                       2,724       1,304       1,420
 
Net investment income (loss)             (556)     (1,135)        579
 
REALIZED AND UNREALIZED GAINS
     (LOSSES) ON INVESTMENTS
Net realized gains (losses) on
     investments                       12,125       2,984       9,141
Net unrealized gains (losses) on
     investments                       28,035      19,343       8,692
 
Net realized and unrealized gains
     (losses) on investments           40,160      22,327      17,833
 
NET INCREASE IN NET ASSETS
     RESULTING FROM
     OPERATIONS                       $39,604     $21,192     $18,412
                                    =================================
See accompanying notes.
</TABLE>
     

    
________________________________________________________________________________
                                      116
Strategic Advantage     
<PAGE>
 
    
                       Security Life Separate Account L1     

    
                       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
 
INCREASE IN NET ASSETS
<S>                                      <C>           <C>           <C>            <C>           <C>          <C> 
OPERATIONS
Net investment income (loss)             $   942,652   $   242,027   $    11,944    $   465,336   $  222,901   $   (556)
Net realized gains (losses) on
     investments                             401,852        86,478        62,058         97,833      143,358     12,125
Net unrealized gains (losses) on
     investments                           2,675,307       557,274       396,915      1,736,167      (43,084)    28,035
Increase in net assets from
     operations                            4,019,811       885,779       470,917      2,229,336      324,175     39,604
 
CHANGES FROM PRINCIPAL
     TRANSACTIONS
Net premiums                              44,534,972     2,246,849     2,646,310     38,833,137      609,861    198,815
Cost of insurance and administrative
     expenses                             (2,843,666)     (378,501)     (531,589)    (1,733,703)    (158,637)   (41,236)
Benefit payments                              (9,641)            -        (9,457)          (184)           -          -
Surrenders                                  (139,851)      (10,863)      (32,300)       (89,374)      (5,730)    (1,584)
Net transfers among divisions
     (including the guaranteed interest
     division in the general account)       (905,917)    3,446,134     6,535,350    (13,409,127)   2,217,943    303,783
Other                                        (25,415)        4,193        (1,186)       (29,113)       1,108       (417)
Increase from principal
     transactions                         40,610,482     5,307,812     8,607,128     23,571,636    2,664,545    459,361
 
Total increase in net assets              44,630,293     6,193,591     9,078,045     25,870,972    2,988,720    498,965
 
Net assets at beginning of year           13,226,534     4,345,755     2,278,044      5,528,643      979,026     95,066
 
Net assets at end of year                $57,856,827   $10,539,346   $11,356,089    $31,399,615   $3,967,746   $594,031
                                       =================================================================================
See accompanying notes.
</TABLE>
     

    
________________________________________________________________________________
                                      117
Strategic Advantage     
<PAGE>
 
    
                       Security Life Separate Account L1     

    
                 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
 
INCREASE IN NET ASSETS
<S>                                        <C>           <C>             <C>          <C>          <C> 
OPERATIONS
Net investment income (loss)               $   242,027      $  114,087   $   66,887   $   26,538   $   34,515
Net realized gains (losses) on
     investments                                86,478         (16,561)     (22,601)       3,867      121,773
Net unrealized gains (losses) on
     investments                               557,274         (29,330)      65,061          443      521,100
Increase in net assets from
     operations                                885,779          68,196      109,347       30,848      677,388
 
CHANGES FROM PRINCIPAL
     TRANSACTIONS
Net premiums                                 2,246,849         317,539      634,087      372,680      922,543
Cost of insurance and administrative
     expenses                                 (378,501)        (74,422)    (101,596)     (56,065)    (146,418)
Benefit payments                                     -               -            -            -            -
Surrenders                                     (10,863)         (1,157)      (2,385)         (48)      (7,273)
Net transfers among divisions
     (including the guaranteed interest
     division in the general account)        3,446,134         398,684      433,683      368,389    2,245,378
Other                                            4,193            (272)        (579)          41        5,003
Increase from principal
     transactions                            5,307,812         640,372      963,210      684,997    3,019,233
 
Total increase in net assets                 6,193,591         708,568    1,072,557      715,845    3,696,621
 
Net assets at beginning of year              4,345,755       1,783,508      763,157      832,469      966,621
 
Net assets at end of year                  $10,539,346      $2,492,076   $1,835,714   $1,548,314   $4,663,242
                                         ====================================================================
See accompanying notes.
</TABLE>
     

    
________________________________________________________________________________
                                      118
Strategic Advantage     
<PAGE>
 
    
                       Security Life Separate Account L1     

    
                 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
 
INCREASE IN NET ASSETS
<S>                                        <C>           <C>              <C>          <C>          <C> 
OPERATIONS
Net investment income (loss)               $    11,944       $  (10,789)  $    3,037   $   21,022    $ (1,326)
Net realized gains (losses) on
     investments                                62,058            8,187        9,936       22,907      21,028
Net unrealized gains (losses) on
     investments                               396,915           58,340       89,398      227,107      22,070
Increase in net assets from
     operations                                470,917           55,738      102,371      271,036      41,772
 
CHANGES FROM PRINCIPAL
     TRANSACTIONS
Net premiums                                 2,646,310          792,375      410,528    1,189,559     253,848
Cost of insurance and administrative
     expenses                                 (531,589)        (209,010)     (92,306)    (193,812)    (36,461)
Benefit payments                                (9,457)          (4,658)           -            -      (4,799)
Surrenders                                     (32,300)          (7,839)     (10,926)      (9,795)     (3,740)
Net transfers among divisions
     (including the guaranteed interest
     division in the general account)        6,535,350        2,581,122    1,649,714    1,717,965     586,549
Other                                           (1,186)          (3,605)         587        1,213         619
Increase from principal
     transactions                            8,607,128        3,148,385    1,957,597    2,705,130     796,016
 
Total increase in net assets                 9,078,045        3,204,123    2,059,968    2,976,166     837,788
 
Net assets at beginning of year              2,278,044        1,127,985      275,087      838,012      36,960
 
Net assets at end of year                  $11,356,089       $4,332,108   $2,335,055   $3,814,178    $874,748
                                         ====================================================================
See accompanying notes.
</TABLE>
     

    
________________________________________________________________________________
                                      119
Strategic Advantage     
<PAGE>
 
    
                       Security Life Separate Account L1     

    
                 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
 
INCREASE IN NET ASSETS
<S>                                        <C>            <C>          <C>          <C>          <C>            <C> 
OPERATIONS
Net investment income (loss)               $    465,336   $    5,982   $   84,331   $   10,994   $    211,343   $   152,686
Net realized gains (losses) on
     investments                                 97,833        7,905        9,661       34,235              -        46,032
Net unrealized gains (losses) on
     investments                              1,736,167       63,068      273,435      238,529              -     1,161,135
Increase in net assets from
     operations                               2,299,336       76,955      367,427      283,758        211,343     1,359,853
 
CHANGES FROM PRINCIPAL
     TRANSACTIONS
Net premiums                                 38,833,137      202,285    1,158,382      537,007     36,012,540       922,923
Cost of insurance and administrative
     expenses                                (1,733,703)     (59,703)    (298,466)    (145,781)      (938,219)     (291,534)
Benefit payments                                   (184)           -            -            -              -          (184)
Surrenders                                      (89,374)        (973)      (9,215)      (8,511)       (56,983)      (13,692)
Net transfers among divisions
     (including the guaranteed interest
     division in the general account)       (13,409,127)   1,199,005    4,485,230    2,637,971    (28,785,556)    7,054,223
Other                                           (29,113)         277          (47)         (13)       (27,783)       (1,547)
Increase from principal
     transactions                            23,571,636    1,340,891    5,335,884    3,020,673      6,203,999     7,670,189
 
Total increase in net assets                 25,870,972    1,417,846    5,703,311    3,304,431      6,415,342     9,030,042
 
Net assets at beginning of year               5,528,643      127,491    1,346,108      970,698      1,880,324     1,204,022
 
Net assets at end of year                  $ 31,399,615   $1,545,337   $7,049,419   $4,275,129   $  8,295,666   $10,234,064
                                         ==================================================================================
See accompanying notes.
</TABLE>
     

    
________________________________________________________________________________
                                      120
Strategic Advantage     
<PAGE>
 
    
                       Security Life Separate Account L1     

    
                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 IN NET ASSETS

OPERATIONS
Net investment income (loss)               $  223,901   $ 21,883   $   89,544   $  108,319    $  4,155
Net realized gains (losses) on
     investments                              143,358     28,264       30,929       82,830       1,335
Net unrealized gains (losses) on
     investments                              (43,084)    10,956       (7,082)     (53,402)      6,444
Increase in net assets from
                                          ----------------------------------------------------------------
     operations                               324,175     61,103      113,391      137,747      11,934
                                          ----------------------------------------------------------------
CHANGES FROM PRINCIPAL
     TRANSACTIONS
Net premiums                                  609,861    199,674      243,848      121,818      44,521
Cost of insurance and administrative
     expenses                                (158,637)   (45,283)     (55,233)     (48,934)     (9,187)
Benefit payments                                    -          -            -            -           -
Surrenders                                     (5,730)    (2,038)      (2,171)      (1,386)       (135)
Net transfers among divisions
     (including the guaranteed interest
     division in the general account)       2,217,943    506,505      810,269      750,404     150,765
Other                                           1,108        943         (126)         277          14
                                          ----------------------------------------------------------------
Increase from principal
     transactions                           2,664,545    659,801      996,587      822,179     185,978
                                          ----------------------------------------------------------------

Total increase in net assets                2,988,720    720,904    1,109,978      959,926     197,912

Net assets at beginning of year               979,026    153,563      259,639      545,475      20,349
                                          ----------------------------------------------------------------
Net assets at end of year                  $3,967,746   $874,467   $1,369,617   $1,505,401    $218,261
                                          ================================================================   
</TABLE>
     

    
See accompanying notes.     


    
________________________________________________________________________________
                                      121
Strategic Advantage     
<PAGE>
 
    
                       Security Life Separate Account L1     

    
                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 IN NET ASSETS

OPERATIONS
Net investment income (loss)               $   (556)   $ (1,135)   $    579
Net realized gains (losses) on
     investments                             12,125       2,984       9,141
Net unrealized gains (losses) on
     investments                             28,035      19,343       8,692
                                        ------------------------------------
Increase in net assets from
     operations                              39,604      21,192      18,412
                                        ------------------------------------
CHANGES FROM PRINCIPAL
     TRANSACTIONS
Net premiums                                198,815     135,181      63,634
Cost of insurance and administrative
     expenses                               (41,236)    (29,480)    (11,756)
Benefit payments                                  -           -           -
Surrenders                                   (1,584)     (1,584)          -
Net transfers among divisions
     (including the guaranteed interest
     division in the general account)       303,783     126,152     177,631
Other                                          (417)       (468)         51
                                        ------------------------------------
Increase from principal
     transactions                           459,361     229,801     229,560
                                        ------------------------------------

Total increase in net assets                498,965     250,993     247,972

Net assets at beginning of year              95,066      76,812      18,254
                                        ------------------------------------
Net assets at end of year                  $594,031    $327,805    $266,226
                                        ====================================
</TABLE>
     

    
See accompanying notes.     


    
________________________________________________________________________________
                                      122
Strategic Advantage     
<PAGE>
 
    
                       Security Life Separate Account L1     
    
                      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)             $    97,403   $  (11,173)     (5,428)    $ 60,063   $ 53,712   $   229       
Net realized gains (losses) on                                                                                        
     investments                              76,547       25,418      17,143       28,840      4,788       358           
Net unrealized gains (losses) on                                                                                      
     investments                             186,727      144,429     (54,571)     102,924     (6,574)      519            
                                         ---------------------------------------------------------------------- 
Increase (decrease) in net assets                                                                                     
     from operations                         360,677      158,674     (42,856)     191,827     51,926     1,106          
                                         ---------------------------------------------------------------------- 
                                                                                                                      
CHANGES FROM PRINCIPAL                                                                                                
     TRANSACTIONS                                                                                                     
Net premiums                              13,329,581       39,552     255,704   12,996,026     28,034    10,265         
Cost of insurance and administrative                                                                                  
     expenses                               (515,616)     (94,109)    (72,491)    (327,795)   (17,857)   (3,364)        
Net transfers among divisions                                                                                         
     (including the guaranteed interest                                                                               
     division in the general account)              -    4,235,249   2,130,456   (7,368,518)   915,744    87,069         
                                                                                                                      
Other                                         19,851        6,389       7,231        5,062      1,179       (10)       
                                         ---------------------------------------------------------------------- 
Increase from principal                                                                                               
     transactions                         12,833,816    4,187,081   2,320,900    5,304,775    927,100    93,960         
                                         ----------------------------------------------------------------------        

Total increase in net assets              13,194,493    4,345,755   2,278,044    5,496,602    979,026    95,066         
                                                                                                                      
Net assets at beginning of year               32,041            -           -       32,041          -         -
                                         ---------------------------------------------------------------------- 

Net assets at end of year                $13,226,534   $4,345,755   2,278,044   $5,528,643   $979,026   $95,066   
                                         ======================================================================                   
</TABLE> 
     

    
See accompanying notes.     


    
________________________________________________________________________________
                                      123
Strategic Advantage     
<PAGE>
 
    
                       Security Life Separate Account L1     

    
                 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)               $  (11,173)     $   (4,559)  $ (1,683)    $ (2,366)  $ (2,565)
Net realized gains (losses) on
     investments                               25,418           8,399      4,077        2,729     10,213
Net unrealized gains (losses) on
     investments                              144,429          54,564     (1,928)      33,629     58,164
                                        ---------------------------------------------------------------------
Increase (decrease) in net assets from
     from operations                          158,674          58,404        466       33,992     65,812
                                        --------------------------------------------------------------------- 

CHANGES FROM PRINCIPAL
     TRANSACTIONS
Net premiums                                   39,552           4,133     13,771       12,086      9,562
Cost of insurance and administrative
     expenses                                 (94,109)        (25,947)   (23,846)     (15,635)   (28,681)
Net transfers among divisions
     (including the guaranteed interest
     division in the general account)       4,235,249       1,745,908    770,482      801,675    917,184
Other                                           6,389           1,010      2,284          351      2,744
                                        ---------------------------------------------------------------------
Increase from principal
     transactions                           4,187,081       1,725,104    762,691      798,477    900,809
                                        --------------------------------------------------------------------- 

Total increase in net assets                4,345,755       1,783,508    763,157      832,469    966,621
 
Net assets at beginning of year                     -               -          -            -          -
                                        --------------------------------------------------------------------- 

Net assets at end of year                  $4,345,755      $1,783,508   $763,157     $832,469   $966,621
                                        =====================================================================
</TABLE>
     

    
See accompanying notes.     


    
________________________________________________________________________________
                                      124
Strategic Advantages     
<PAGE>
 
    
                       Security Life Separate Account L1     

    
                 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)               $   (5,428)      $   (2,496)  $   (548)  $ (2,242)    $  (142)
Net realized gains (losses) on
     investments                               17,143           19,457      3,402      1,513      (7,229)
Net unrealized gains (losses) on
     investments                              (54,571)         (57,427)     3,400     (1,664)      1,120
                                           ------------------------------------------------------------------ 
Increase (decrease) in net assets from
     operations                               (42,856)         (40,466)     6,254     (2,393)     (6,251)
                                           ------------------------------------------------------------------ 
CHANGES FROM PRINCIPAL
     TRANSACTIONS
Net premiums                                  255,704          224,681     18,375      9,493       3,155
Cost of insurance and administrative
     expenses                                 (72,491)         (24,235)    (8,062)   (38,073)     (2,121)
Net transfers among divisions
     (including the guaranteed interest
     division in the general account)       2,130,456          963,613    257,593    866,852      42,398
Other                                           7,231            4,392        927      2,133        (221)
                                           ------------------------------------------------------------------
Increase from principal
     transactions                           2,320,900        1,168,451    268,833    840,405      43,211
                                           ------------------------------------------------------------------ 

Total increase in net assets                2,278,044        1,127,985    275,087    838,012      36,960
 
Net assets at beginning of year                     -                -          -          -           -
                                           ------------------------------------------------------------------ 

Net assets at end of year                  $2,278,044       $1,127,985   $275,087   $838,012     $36,960
                                           ==================================================================
</TABLE>
     


    
See accompanying notes.     

________________________________________________________________________________
                                      125
Strategic Advantage
<PAGE>
 
    
                       Security Life Separate Account L1     

    
                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)               $    60,063   $   (257)  $   (3,373)  $ (2,080)  $     68,179   $   (2,406)
Net realized gains (losses) on
     investments                                28,840        632       13,932      2,684              -       11,592
Net unrealized gains (losses) on
     investments                               102,924      6,607      (11,822)    28,250              -       79,889
                                         ----------------------------------------------------------------------------
Increase (decrease) in net assets from
     operations                                191,827      6,982       (1,263)    28,854         68,179       89,075
                                         ---------------------------------------------------------------------------- 

CHANGES FROM PRINCIPAL
     TRANSACTIONS
Net premiums                                12,996,026     18,939       37,113     24,037     12,848,110       67,827
Cost of insurance and administrative
     expenses                                 (327,795)    (5,716)     (45,365)   (17,969)      (242,041)     (16,704)
Net transfers among divisions
     (including the guaranteed interest
     division in the general account)       (7,368,518)   107,141    1,355,450    935,792    (10,830,183)   1,063,282
Other                                            5,062        145          173        (16)         4,218          542
                                         ----------------------------------------------------------------------------
Increase from principal
     transactions                            5,304,775    120,509    1,347,371    941,844      1,780,104    1,114,947
                                         ---------------------------------------------------------------------------- 

Total increase in net assets                 5,496,602    127,491    1,346,108    970,698      1,848,283    1,204,022
 
Net assets at beginning of year                 32,041          -            -          -         32,041            -
                                         ---------------------------------------------------------------------------- 

Net assets at end of year                  $ 5,528,643   $127,491   $1,346,108   $970,698   $  1,880,324   $1,204,022
                                         ============================================================================
</TABLE>
     

    
See accompanying notes.     


    
________________________________________________________________________________
                                      126
Strategic Advantages     
<PAGE>
 
    
                       Security Life Separate Account L1     

    
                 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)               $ 53,712   $  2,850     $  8,653     $ 42,118     $    91
Net realized gains (losses) on
     investments                              4,788      2,380        1,156        1,237          15
Net unrealized gains (losses) on
     investments                             (6,574)     2,264       12,495      (22,224)        891
                                        ---------------------------------------------------------------
Increase (decrease) in net assets from
     operations                              51,926      7,494       22,304       21,131         997
                                        --------------------------------------------------------------- 

CHANGES FROM PRINCIPAL
     TRANSACTIONS
Net premiums                                 28,034      3,844       12,548        8,941       2,701
Cost of insurance and administrative
     expenses                               (17,857)    (4,401)      (5,390)      (6,776)     (1,290)
Net transfers among divisions
     (including the guaranteed interest
     division in the general account)       915,744    145,676      230,040      522,094      17,934
Other                                         1,179        950          137           85           7
                                        ---------------------------------------------------------------
Increase from principal
     transactions                           927,100    146,069      237,335      524,344      19,352
                                        --------------------------------------------------------------- 

Total increase in net assets                979,026    153,563      259,639      545,475      20,349
 
Net assets at beginning of year                   -          -            -            -           -
                                        --------------------------------------------------------------- 

Net assets at end of year                  $979,026   $153,563     $259,639     $545,475     $20,349
                                        ===============================================================
See accompanying notes.
</TABLE>
     


    
________________________________________________________________________________
                                      127
Strategic Advantage     
<PAGE>
 
    
                       Security Life Separate Account L1     

    
                 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)               $   229     $   245     $   (16)
Net realized gains (losses) on
     investments                               358          (5)        363
Net unrealized gains (losses) on
     investments                               519         (62)        581
                                        --------------------------------------
Increase (decrease) in net assets from
     operations                              1,106         178         928
                                        --------------------------------------
 
CHANGES FROM PRINCIPAL
     TRANSACTIONS
Net premiums                                10,265       6,352       3,913
Cost of insurance and administrative
     expenses                               (3,364)     (2,360)     (1,004)
Net transfers among divisions
     (including the guaranteed interest
     division in the general account)       87,069      72,661      14,408
Other                                          (10)        (19)          9
                                        --------------------------------------
Increase from principal
     transactions                           93,960      76,634      17,326
                                        -------------------------------------- 

Total increase in net assets                95,066      76,812      18,254
 
Net assets at beginning of year                  -           -           -
                                        -------------------------------------- 

Net assets at end of year                  $95,066     $76,812     $18,254
                                        ======================================
</TABLE>
     

    
See accompanying notes.     


    
________________________________________________________________________________
                                      128
strategic Advantage     
<PAGE>
 
    
                    Security Life Separate Account L1     

    
                      Notes to Financial Statements     

    
                            December 31, 1996     


    
NOTE A. ORGANIZATION     

    
Security Life Separate Account L1 (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 FirstLine and Strategic
Advantage Variable Universal Life ("FirstLine and Strategic Advantage") policies
offered by the Company. The Separate Account may be used to support other
variable life policies 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 policies 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 policyholders, 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     


    
________________________________________________________________________________
                                      129
Strategic Advantage     
<PAGE>
 
    
                       Security Life Separate Account L1     

    
                   Notes to Financial Statements (continued)     


    
NOTE A. ORGANIZATION (CONTINUED)     

    
Fred Alger Management, Inc.   (Alger)
  Alger American Small Capitalization Portfolio
  Alger American MidCap Growth Portfolio
  Alger American Growth Portfolio
  Alger American Leveraged AllCap Portfolio     

    
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 FirstLine and Strategic Advantage policies allow the policyholders to
specify the allocation of their net premium to the various Funds. They can also
transfer their account values among the Funds. The FirstLine and Strategic
Advantage products also provide the policyholders the option to allocate their
net premiums, 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 policyholder, and it is not variable in nature. Therefore, it is
not included in these 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 Fund will no longer be accepting new investments.     


    
________________________________________________________________________________
                                      130
Strategic Advantage     
<PAGE>
 
    
                       Security Life Separate Account L1     

    
                   Notes to Financial Statements (continued)     


    
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 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 FirstLine and Strategic Advantage policies, a daily deduction, at an annual
rate of .75% 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 $241,127.     


    
________________________________________________________________________________
                                      131
Strategic Advantage     
<PAGE>
 
    
                       Security Life Separate Account L1     

    
                   Notes to Financial Statements (continued)     

    
NOTE B. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)     

    
POLICYHOLDER RESERVES--Policyholder reserves are recorded in the Separate
Account at the aggregate account values of the policyholders invested in the
Separate Account divisions. To the extent that benefits to be paid to the
policyholders exceed their account values, the Company will contribute
additional funds to the benefit proceeds.     

    
NOTE C. INVESTMENTS     

    
Fund shares are purchased at net asset value with net premiums (premium
payments, less sales and tax loads charged by the Company) and divisional
transfers from other divisions. Fund shares are redeemed for the payment of
benefits, for surrenders, for transfers to other divisions, and for charges by
the Company for certain cost of insurance and administrative charges. The cost
of insurance and administrative charges were $2,843,666 for the year ended
December 31, 1996. Distributions made by the Funds are reinvested in the 
Funds.     


    
________________________________________________________________________________
                                      132
Strategic Advantage     
<PAGE>
 
    
                       Security Life Separate Account L1     
    
                   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               177,488.06  $14.05    $ 2,493,707  $ 2,468,473
     Growth                               69,729.59   25.78      1,797,629    1,734,496
     Government Income                   145,723.35   10.63      1,549,039    1,514,968
     Partners                            282,829.62   16.48      4,661,032    4,081,769
                                                                                       
Fred Alger Management, Inc.:                                                           
     American Small Capitalization       109,518.40   40.91      4,480,399    4,479,487
     American MidCap Growth              108,136.97   21.35      2,308,724    2,215,923
     American Growth                     110,939.21   34.33      3,808,543    3,583,100
     American Leveraged AllCap            45,069.71   19.36        872,550      849,359
                                                                                       
Fidelity Management & Research Co.:                                                    
     Asset Manager                        89,386.84   16.93      1,513,317    1,443,642
     Growth                              224,729.85   31.14      6,998,086    6,736,473
     Overseas                            226,456.08   18.84      4,266,432    3,999,654
     Money Market                      7,785,142.70    1.00      7,785,143    7,785,143
     Index 500                           114,727.97   89.13     10,225,704    8,984,680
                                                                                       
INVESCO Funds Group, Inc.:                                                             
     Total Return                         63,713.18   13.21        841,651      828,431
     Industrial Income                    95,691.99   14.33      1,371,266    1,365,853
     High Yield                          114,747.49   11.78      1,351,726    1,427,352
     Utilities                            18,274.30   11.95        218,378      211,043
                                                                                       
Van Eck Investment Trust:                                                              
     Worldwide Balanced                   29,433.17   11.14        327,886      308,605
     Gold and Natural Resources           15,931.07   16.72        266,367      257,094
                                                                                       
Total                                                          $57,137,579  $54,275,545 
                                                              ==========================
</TABLE>
     

    
For the year ended December 31, 1996, the aggregate cost of purchases (plus
reinvested dividends) and the proceeds from sales of investments were
$71,906,031 and $31,000,056, respectively.     


    
________________________________________________________________________________
                                      133
Strategic Advantage     
<PAGE>
 
    
                       Security Life Separate Account L1     

    
                   Notes to Financial Statements (continued)     


    
NOTE D. OTHER POLICY DEDUCTIONS     

    
The FirstLine and Strategic Advantage products provide for certain deductions
for sales and tax loads from premium payments received from the policyholders
and for surrender charges and taxes from amounts paid to policyholders. Such
deductions are taken before the purchase of divisional units or after the
redemption of divisional units of the Separate Account. Such deductions are not
included in the Separate Account financial statements.     

    
NOTE E. POLICY LOANS     

    
The FirstLine and Strategic Advantage policies allow the policyholders to borrow
against their policies by using them as collateral for a loan. At the time they
borrow against their policies, an amount equal to the loan amount is transferred
from the Separate Account divisions to a Loan Division to secure the loan. As
payments are made on the policy loan, amounts are transferred back from the Loan
Division to the Separate Account divisions. Interest is credited to the balance
in the Loan Division at a fixed rate. The Loan Division is not variable in
nature and is not included in these Separate Account statements.     

    
NOTE F. 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.     


    
________________________________________________________________________________
                                      134
Strategic Advantage     
<PAGE>
 
    
                    Security Life Separate Account L1     

    
                Notes to Financial Statements (continued)     


    
NOTE G. SUMMARY OF CHANGES IN UNITS     

    
The following schedule summarizes the changes in divisional units for the year 
ended December 31, 1996;     

    
<TABLE> 
<CAPTION> 
                                                                                          (DECREASE)                   
                                                                                           FOR COI                    
                                                                          INCREASE           AND                      
                                        OUTSTANDING     INCREASE          (DECREASE)     ADMINISTRATIVE     OUTSTANDING
                                        AT BEGINNING   FOR PAYMENTS    FOR DIVISIONAL     CHARGES AND          AT END 
     DIVISION                             OF YEAR       RECEIVED          TRANSFERS       SURRENDERS          OF YEAR  
- -----------------------------------------------------------------------------------------------------------------------
<S>                                     <C>          <C>              <C>                <C>               <C> 
Neuberger & Berman:                                                                                                   
  Limited Maturity Bond                 162,009.578     22,341.563       34,959.370         (584.620)      218.725.891
  Growth                                 60,162.107     40,992.586       33,140.220         (726.930)      133,567.893
  Government Income                      77,187.706     30,340.987       35,590.000         (345.290)      142,773.403
  Partners                               73,535.288     52,840.719      150,615.480       (1,099.030)      275,892.457 

Fred Alger Management, Inc.:
  American Small Capitalization          80,027.266     41.830.466      176,940.020       (1,724.430)      297,073.322
  American MidCap Growth                 19,692.860     21,703.253      110,111,630       (1,027.270)      150,480.473
  American Growth                        69,805.233     79,036.444      135,021.170       (1,687.560)      282,175.287
  American Leveraged AllCap               2,494.731     14,117,529       37,093.470         (661.260)       53,044.470

Fidelity Management & Research Co:
  Asset Manager                          11,627.088     11,928.100      100,648.740         (295.760)      123,908.168
  Growth                                102,248.988     60,000.429      309,854.870       (1,818.620)      470,285.667
  Overseas                               93,906.733     36,170.266      239,414.430       (1,543.320)      367,948.109
  Money Market                          178,653.159  3,714,656.740   (2,593,671.600)      (5,930.330)      753,707.969
  Index 500                              91,903.027     43,453,963      507,578.000       (2,044.340)      640,890.650

INVESCO Funds Group, Inc.:
  Total Return                           12,602.644     11,847.269       40,812.090         (771.540)       64,490.483
  Industrial Income                      20,026.102     12,961.494       54,377.610         (329.850)       87,035.356
  High Yield                             45,708.358      5,929.679       57,717.210         (356.140)      108,999.107
  Utilities                               1,879.859      3,104.181       13,093.330          (68.880)       18,008.490

Van Eck Investment Trust:
  Worldwide Balanced                      7,739.274     10,375.993       12,036.370         (342.850)       29,808.787
  Gold and Natural Resources              1,765.913      4,573.270       15,683.750          (56.840)       21,966.093
</TABLE> 
     

    
________________________________________________________________________________
                                      135
Strategic Advantage     
<PAGE>
 
    
                       Security Life Separate Account L1     

    
                   Notes to Financial Statements (continued)     


    
NOTE G. SUMMARY OF CHANGES IN UNITS (CONTINUED)     

    
The following schedule summarizes the changes in divisional units for the year
ended December 31, 1995:     

    
<TABLE>
<CAPTION>
                                                                                       (DECREASE)
                                                                      INCREASE          FOR COI
                                      OUTSTANDING     INCREASE       (DECREASE)           AND          OUTSTANDING 
                                      AT BEGINNING  FOR PAYMENTS   FOR DIVISIONAL   ADMINISTRATIVE       AT END    
              DIVISION                  OF YEAR       RECEIVED        TRANSFERS         CHARGES          OF YEAR    
- -------------------------------------------------------------------------------------------------------------------
<S>                                   <C>           <C>            <C>              <C>                <C>          
Neuberger & Berman:                                                                                                 
     Limited Maturity Bond                  0,000         382,961       164,031,781     (2,405,164)    162,009,578  
     Growth                                 0,000       1,107,568        60,922,448     (1,867,909)     60,162,107  
     Government Income                      0,000       1,154,992        77,524,888     (1,492,174)     77,187,706  
     Partners                               0,000         777,847        75,027,133     (2,269,692)     73,535,288  
                                                                                                              
Fred Alger Management, Inc.:                                                                                        
     American Small Capitalization          0,000      15,032,912        66,694,332     (1,699,978)     80,027,266  
     American MidCap Growth                 0,000       1,336,898        18,942,171       (586,209)     19,692,860  
     American Growth                        0,000         795,728        72,142,081     (3,132,576)     69,805,233  
     American Leveraged AllCap              0,000         217,078         2,424,066       (146,413)      2,494,731  
                                                                                                              
Fidelity Management & Research Co:                                                                                  
     Asset Manager                          0,000       1,811,445        10,363,454       (547,811)     11,627,088  
     Growth                                 0,000       2,796,390       102,856,769     (3,404,171)    102,248,988  
     Overseas                               0,000       2,389,778        93,305,776     (1,788,821)     93,906,733  
     Money Market                       3,200,637   1,244,243,280    (1,045,323,517)   (23,467,241)    178,653,159  
     Index 500                              0,000       5,636,625        87,615,828     (1,349,426)     91,903,027  
                                                                                                                    
INVESCO Funds Group, Inc.:                                                                                          
     Total Return                           0,000         329,342        12,652,423       (379,101)     12,602,664  
     Industrial Income                      0,000       1,040,189        19,427,874       (441,961)     20,026,102  
     High Yield                             0,000         766,963        45,527,967       (586,572)     45,708,358  
     Utilities                              0,000         261,166         1,744,166       (125,473)      1,879,859  
                                                                                                                    
Van Eck Investment Trust:                                                                                           
     Worldwide Balanced                     0,000         639,571         7,336,953       (237,250)      7,739,274  
     Gold and Natural Resources             0,000         384,059         1,482,141       (100,287)      1,765,913  
</TABLE>
     


    
________________________________________________________________________________
                                      136
Strategic Advantage     
<PAGE>
 
    
                       Security Life Separate Account L1     

    
                   Notes to Financial Statements (continued)     


    
NOTE H. 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             $ 2,365,476   $  109,528       $ (8,162)   $   25,234   $ 2,492,076
     Growth                              1,725,901       65,204        (18,524)       63,133     1,835,714
     Government Income                   1,483,474       24,172          6,596        34,072     1,548,314
     Partners                            3,920,042       31,950        131,986       579,264     4,663,242

Fred Alger Management, Inc.:
     American Small Capitalization       4,316,836      (13,285)        27,644           913     4,332,108
     American MidCap Growth              2,226,430        2,489         13,338        92,798     2,335,055
     American Growth                     3,545,535       18,780         24,420       225,443     3,814,178
     American Leveraged AllCap             839,227       (1,468)        13,799        23,190       874,748

Fidelity Management & Research Co:
     Asset Manager                       1,461,400        5,725          8,537        69,675     1,545,337
     Growth                              6,683,255       80,958         23,593       261,613     7,049,419
     Overseas                            3,962,517        8,914         36,919       266,779     4,275,129
     Money Market                        8,016,110      279,556              -             -     8,295,666
     Index 500                           8,785,136      150,280         57,624     1,241,024    10,234,064

INVESCO Funds Group, Inc.:
     Total Return                          805,870       24,733         30,644        13,220       874,467
     Industrial Income                   1,233,922       98,197         32,085         5,413     1,369,617
     High Yield                          1,346,523      150,437         84,067       (75,626)    1,505,401
     Utilities                             205,330        4,246          1,350         7,335       218,261

Van Eck Investment Trust:
     Worldwide Balanced                    306,435         (890)         2,979        19,281       327,805
     Gold and Natural Resources            246,886          563          9,504         9,273       266,226
                                    ----------------------------------------------------------------------    
Total                                  $53,476,305   $1,040,089       $478,399    $2,862,034   $57,856,827
                                    ======================================================================
</TABLE>
     


    
________________________________________________________________________________
                                      137
Strategic Advantage     
<PAGE>
 
APPENDIX A

                                Factors for the

                         Cash Value Accumulation Test
                          For a Life Insurance Policy

                                MALE NONSMOKER

<TABLE> 
<CAPTION> 
  Attained        Attained         Attained          Attained
    Age   Factor     Age    Factor   Age      Factor   Age      Factor   
  <S>             <C>       <C>    <C>        <C>    <C>        <C>      
     0    12.574     25     6.095     50      2.671     75      1.396    
     1    12.681     26     5.904     51      2.589     76      1.372    
     2    12.341     27     5.717     52      2.509     77      1.349    
     3    11.996     28     5.533     53      2.433     78      1.328    
     4    11.655     29     5.354     54      2.360     79      1.307    
                                                                         
     5    11.316     30     5.179     55      2.290     80      1.288    
     6    10.979     31     5.008     56      2.223     81      1.270    
     7    10.644     32     4.843     57      2.159     82      1.253    
     8    10.311     33     4.682     58      2.097     83      1.236    
     9     9.982     34     4.527     59      2.038     84      1.221    
                                                                         
    10     9.660     35     4.376     60      1.982     85      1.207    
    11     9.345     36     4.231     61      1.928     86      1.195    
    12     9.041     37     4.091     62      1.877     87      1.183    
    13     8.750     38     3.955     63      1.828     88      1.172    
    14     8.476     39     3.825     64      1.781     89      1.161    
                                                                         
    15     8.218     40     3.699     65      1.736     90      1.151    
    16     7.973     41     3.577     66      1.694     91      1.141    
    17     7.740     42     3.461     67      1.654     92      1.131    
    18     7.517     43     3.348     68      1.615     93      1.120    
    19     7.301     44     3.240     69      1.579     94      1.109    
                                                                         
    20     7.091     45     3.136     70      1.544     95      1.097    
    21     6.886     46     3.036     71      1.511     96      1.083    
    22     6.684     47     2.939     72      1.480     97      1.069    
    23     6.484     48     2.847     73      1.450     98      1.054    
    24     6.288     49     2.757     74      1.422     99      1.040    
                                                                         
                                                       100      1.000     
</TABLE> 

THE POLICY'S BASE DEATH BENEFIT AT ANY TIME WILL BE AT LEAST EQUAL TO THE
ACCOUNT VALUE TIMES THE APPROPRIATE FACTOR FROM THIS TABLE.


________________________________________________________________________________
                                      138
Strategic Advantage
<PAGE>
 
    
     

APPENDIX A (CONT.)

                                Factors for the

                          Cash Value Accumulation Test
                          For a Life Insurance Policy

                                  MALE SMOKER


    
<TABLE> 
<CAPTION> 
Attained           Attained            Attained            Attained  
   Age    Factor      Age     Factor      Age     Factor      Age     Factor  
<S>       <C>      <C>        <C>      <C>        <C>      <C>        <C> 
    0     10.511      25      4.963       50      2.267       75      1.330     
    1     10.508      26      4.811       51      2.205       76      1.312     
    2     10.203      27      4.661       52      2.145       77      1.295     
    3      9.897      28      4.515       53      2.088       78      1.280     
    4      9.597      29      4.371       54      2.034       79      1.265     

    5      9.301      30      4.231       55      1.982       80      1.251   
    6      9.007      31      4.094       56      1.933       81      1.238   
    7      8.718      32      3.962       57      1.886       82      1.225   
    8      8.433      33      3.834       58      1.841       83      1.213   
    9      8.153      34      3.710       59      1.798       84      1.202   
                                                                              
   10      7.879      35      3.590       60      1.757       85      1.191   
   11      7.613      36      3.475       61      1.717       86      1.182   
   12      7.356      37      3.363       62      1.680       87      1.173   
   13      7.109      38      3.256       63      1.644       88      1.164   
   14      6.876      39      3.153       64      1.610       89      1.155   
                                                                              
   15      6.654      40      3.054       65      1.577       90      1.147   
   16      6.456      41      2.959       66      1.547       91      1.138   
   17      6.269      42      2.869       67      1.518       92      1.129   
   18      6.091      43      2.782       68      1.490       93      1.120   
   19      5.919      44      2.698       69      1.464       94      1.109   
                                                                              
   20      5.752      45      2.619       70      1.438       95      1.097     
   21      5.590      46      2.542       71      1.414       96      1.083   
   22      5.430      47      2.469       72      1.391       97      1.069   
   23      5.272      48      2.399       73      1.369       98      1.054   
   24      5.117      49      2.331       74      1.349       99      1.040   
                                                                              
                                                             100      1.000   
</TABLE> 
     

THE POLICY'S BASE DEATH BENEFIT AT ANY TIME WILL BE AT LEAST EQUAL TO THE
ACCOUNT VALUE TIMES THE APPROPRIATE FACTOR FROM THIS TABLE.


     
________________________________________________________________________________
                                      139
Strategic Advantage     
<PAGE>
 
APPENDIX A (CONT.)

                                Factors for the

                          Cash Value Accumulation Test
                          For a Life Insurance Policy

                                FEMALE NONSMOKER

<TABLE> 
<CAPTION> 
Attained           Attained            Attained            Attained
   Age    Factor      Age     Factor      Age     Factor      Age     Factor
<S>       <C>      <C>        <C>      <C>        <C>      <C>        <C>       
   0      14.687      25       6.861      50       3.013      75       1.493 
   1      14.680      26       6.638      51       2.920      76       1.461 
   2      14.279      27       6.421      52       2.831      77       1.430 
   3      13.873      28       6.211      53       2.745      78       1.401 
   4      13.471      29       6.007      54       2.662      79       1.373 

   5      13.073      30       5.809      55       2.583      80       1.347 
   6      12.682      31       5.618      56       2.507      81       1.322 
   7      12.294      32       5.432      57       2.433      82       1.299 
   8      11.915      33       5.252      58       2.362      83       1.278 
   9      11.541      34       5.078      59       2.293      84       1.257 

  10      11.175      35       4.910      60       2.226      85       1.239 
  11      10.817      36       4.747      61       2.162      86       1.221 
  12      10.469      37       4.590      62       2.100      87       1.205 
  13      10.132      38       4.439      63       2.040      88       1.190 
  14       9.807      39       4.294      64       1.983      89       1.176 

  15       9.494      40       4.154      65       1.928      90       1.163 
  16       9.192      41       4.019      66       1.876      91       1.150 
  17       8.899      42       3.890      67       1.826      92       1.137 
  18       8.617      43       3.765      68       1.778      93       1.125 
  19       8.344      44       3.645      69       1.732      94       1.112 

  20       8.078      45       3.530      70       1.688      95       1.098 
  21       7.821      46       3.419      71       1.645      96       1.084 
  22       7.571      47       3.312      72       1.604      97       1.069 
  23       7.327      48       3.208      73       1.565      98       1.054 
  24       7.091      49       3.109      74       1.528      99       1.040  

                                                             100       1.000
</TABLE> 
 
THE POLICY'S BASE DEATH BENEFIT AT ANY TIME WILL BE AT LEAST EQUAL TO THE
ACCOUNT VALUE TIMES THE APPROPRIATE FACTOR FROM THIS TABLE.


    
________________________________________________________________________________
                                      140
Strategic Advantage     
<PAGE>
 
    
     

APPENDIX A (CONT.)

                                Factors for the
                          Cash Vcalue Accumulation Test
                          For a Life Insurance Policy

                                 FEMALE SMOKER

    
<TABLE> 
<CAPTION> 
Attained           Attained            Attained            Attained
   Age    Factor      Age     Factor      Age     Factor      Age     Factor
<S>       <C>      <C>        <C>      <C>        <C>      <C>        <C>     
    0     13.162      25       6.032      50       2.728      75       1.451 
    1     13.099      26       5.836      51       2.651      76       1.423 
    2     12.723      27       5.647      52       2.578      77       1.396 
    3     12.346      28       5.463      53       2.507      78       1.371 
    4     11.974      29       5.285      54       2.438      79       1.347 

    5     11.608      30       5.113      55       2.373      80       1.325 
    6     11.248      31       4.946      56       2.310      81       1.303 
    7     10.894      32       4.785      57       2.249      82       1.283 
    8     10.547      33       4.629      58       2.190      83       1.263 
    9     10.207      34       4.478      59       2.132      84       1.246 

   10      9.874      35       4.332      60       2.076      85       1.229 
   11      9.550      36       4.192      61       2.022      86       1.214 
   12      9.234      37       4.056      62       1.969      87       1.199 
   13      8.930      38       3.926      63       1.919      88       1.186 
   14      8.636      39       3.801      64       1.870      89       1.173 

   15      8.352      40       3.682      65       1.824      90       1.161 
   16      8.085      41       3.568      66       1.780      91       1.149 
   17      7.826      42       3.459      67       1.738      92       1.137 
   18      7.577      43       3.354      68       1.697      93       1.125 
   19      7.336      44       3.254      69       1.658      94       1.112 

   20      7.102      45       3.158      70       1.620      95       1.098 
   21      6.876      46       3.065      71       1.583      96       1.084 
   22      6.655      47       2.976      72       1.547      97       1.069 
   23      6.441      48       2.890      73       1.513      98       1.054 
   24      6.234      49       2.808      74       1.481      99       1.040 

                                                             100       1.000 
</TABLE> 
     

THE POLICY'S BASE DEATH BENEFIT AT ANY TIME WILL BE AT LEAST EQUAL TO THE
ACCOUNT VALUE TIMES THE APPROPRIATE FACTOR FROM THIS TABLE.


    
_______________________________________________________________________________
                                      141
Strategic Advantage     
<PAGE>
 
    
     

APPENDIX A (CONT.)

                                Factors for the

                         Cash Value Accumulation Test
                          For a Life Insurance Policy

                              UNISEX 1 NONSMOKER

<TABLE> 
<CAPTION> 
Attained           Attained            Attained            Attained
   Age    Factor        Age   Factor      Age     Factor      Age     Factor
<S>       <C>      <C>        <C>      <C>        <C>      <C>        <C>  
    0     12.574        25     6.095      50       2.671      75       1.396   
    1     12.681        26     5.904      51       2.589      76       1.372
    2     12.341        27     5.717      52       2.509      77       1.349
    3     11.996        28     5.533      53       2.433      78       1.328
    4     11.655        29     5.354      54       2.360      79       1.307
                                                                            
    5     11.316        30     5.179      55       2.290      80       1.288
    6     10.979        31     5.008      56       2.223      81       1.270
    7     10.644        32     4.843      57       2.159      82       1.253
    8     10.311        33     4.682      58       2.097      83       1.236
    9      9.982        34     4.527      59       2.038      84       1.221
                                                                            
    10     9.660        35     4.376      60       1.982      85       1.207
    11     9.345        36     4.231      61       1.928      86       1.195
    12     9.041        37     4.091      62       1.877      87       1.183
    13     8.750        38     3.955      63       1.828      88       1.172
    14     8.476        39     3.825      64       1.781      89       1.161

    15     8.218        40     3.699      65       1.736      90       1.151
    16     7.973        41     3.577      66       1.694      91       1.141
    17     7.740        42     3.461      67       1.654      92       1.131
    18     7.517        43     3.348      68       1.615      93       1.120
    19     7.301        44     3.240      69       1.579      94       1.109

    20     7.091        45     3.136      70       1.544      95       1.097
    21     6.886        46     3.036      71       1.511      96       1.083
    22     6.684        47     2.939      72       1.480      97       1.069
    23     6.484        48     2.847      73       1.450      98       1.054
    24     6.288        49     2.757      74       1.422      99       1.040 

                                                             100       1.000
</TABLE> 

THE POLICY'S BASE DEATH BENEFIT AT ANY TIME WILL BE AT LEAST EQUAL TO THE
ACCOUNT VALUE TIMES THE APPROPRIATE FACTOR FROM THIS TABLE.


    
________________________________________________________________________________
                                      142
Strategic Advantage     
<PAGE>
 
    
     

APPENDIX A (CONT.)

                                Factors for the

                         Cash Value Accumulation Test
                          For a Life Insurance Policy

                                UNISEX 1 SMOKER


<TABLE> 
<CAPTION> 
Attained           Attained            Attained            Attained
   Age    Factor      Age     Factor      Age     Factor      Age     Factor
<S>       <C>      <C>        <C>      <C>        <C>      <C>        <C>   
    0     10.511      25       4.963      50       2.267      75       1.330
    1     10.508      26       4.811      51       2.205      76       1.312
    2     10.203      27       4.661      52       2.145      77       1.295
    3      9.897      28       4.515      53       2.088      78       1.280
    4      9.597      29       4.371      54       2.034      79       1.265

    5      9.301      30       4.231      55       1.982      80       1.251
    6      9.007      31       4.094      56       1.933      81       1.238
    7      8.718      32       3.962      57       1.886      82       1.225
    8      8.433      33       3.834      58       1.841      83       1.213
    9      8.153      34       3.710      59       1.798      84       1.202

   10      7.879      35       3.590      60       1.757      85       1.191
   11      7.613      36       3.475      61       1.717      86       1.182
   12      7.356      37       3.363      62       1.680      87       1.173
   13      7.109      38       3.256      63       1.644      88       1.164
   14      6.876      39       3.153      64       1.610      89       1.155

   15      6.654      40       3.054      65       1.577      90       1.147
   16      6.456      41       2.959      66       1.547      91       1.138
   17      6.269      42       2.869      67       1.518      92       1.129
   18      6.091      43       2.782      68       1.490      93       1.120
   19      5.919      44       2.698      69       1.464      94       1.109

   20      5.752      45       2.619      70       1.438      95       1.097
   21      5.590      46       2.542      71       1.414      96       1.083
   22      5.430      47       2.469      72       1.391      97       1.069
   23      5.272      48       2.399      73       1.369      98       1.054
   24      5.117      49       2.331      74       1.349      99       1.040

                                                             100       1.000
</TABLE> 
 
THE POLICY'S BASE DEATH BENEFIT AT ANY TIME WILL BE AT LEAST EQUAL TO THE
ACCOUNT VALUE TIMES THE APPROPRIATE FACTOR FROM THIS TABLE.
 

    
________________________________________________________________________________
                                      143
Strategic Advantage     
<PAGE>
 
    
     

APPENDIX A (CONT.)

                                Factors for the

                         Cash Value Accumulation Test
                          For a Life Insurance Policy

                              UNISEX 2 NONSMOKER


<TABLE> 
<CAPTION> 
Attained           Attained            Attained            Attained
   Age    Factor      Age     Factor      Age     Factor      Age     Factor
<S>       <C>      <C>        <C>      <C>        <C>      <C>        <C>       
    0     12.943      25       6.234      50       2.733      75       1.418
    1     13.032      26       6.037      51       2.649      76       1.392
    2     12.683      27       5.845      52       2.568      77       1.368
    3     12.327      28       5.657      53       2.490      78       1.345
    4     11.975      29       5.473      54       2.415      79       1.323
                                                                            
    5     11.626      30       5.294      55       2.343      80       1.303
    6     11.278      31       5.120      56       2.275      81       1.283
    7     10.934      32       4.950      57       2.209      82       1.265
    8     10.593      33       4.786      58       2.146      83       1.247
    9     10.256      34       4.627      59       2.085      84       1.231
                                                                            
   10      9.926      35       4.474      60       2.027      85       1.216
   11      9.604      36       4.325      61       1.972      86       1.202
   12      9.292      37       4.182      62       1.918      87       1.190
   13      8.994      38       4.043      63       1.868      88       1.178
   14      8.710      39       3.910      64       1.819      89       1.166
                                                                            
   15      8.443      40       3.782      65       1.773      90       1.155
   16      8.188      41       3.658      66       1.729      91       1.144
   17      7.945      42       3.539      67       1.687      92       1.133
   18      7.712      43       3.424      68       1.647      93       1.122
   19      7.487      44       3.314      69       1.609      94       1.110
                                                                            
   20      7.267      45       3.208      70       1.573      95       1.097
   21      7.053      46       3.106      71       1.538      96       1.084
   22      6.843      47       3.007      72       1.506      97       1.069
   23      6.637      48       2.912      73       1.475      98       1.054
   24      6.433      49       2.821      74       1.445      99       1.040

                                                             100       1.000
</TABLE> 

THE POLICY'S BASE DEATH BENEFIT AT ANY TIME WILL BE AT LEAST EQUAL TO THE
ACCOUNT VALUE TIMES THE APPROPRIATE FACTOR FROM THIS TABLE.


    
________________________________________________________________________________
                                      144
Strategic Advantage     
<PAGE>
 
    
     

APPENDIX A (CONT.)

                                Factors for the

                         Cash Value Accumulation Test
                          For a Life Insurance Policy

                                UNISEX 2 SMOKER

<TABLE> 
<CAPTION> 
Attained           Attained            Attained            Attained
   Age    Factor      Age     Factor      Age     Factor      Age     Factor
<S>       <C>      <C>        <C>      <C>        <C>      <C>        <C> 
    0     10.942      25       5.143      50       2.347      75       1.361
    1     10.931      26       4.984      51       2.282      76       1.341
    2     10.616      27       4.828      52       2.221      77       1.323
    3     10.298      28       4.675      53       2.162      78       1.306
    4      9.985      29       4.526      54       2.105      79       1.289

    5      9.677      30       4.380      55       2.052      80       1.274
    6      9.373      31       4.239      56       2.000      81       1.259
    7      9.072      32       4.102      57       1.951      82       1.244
    8      8.777      33       3.969      58       1.904      83       1.230
    9      8.487      34       3.841      59       1.859      84       1.217

   10      8.203      35       3.717      60       1.816      85       1.205
   11      7.927      36       3.597      61       1.774      86       1.194
   12      7.660      37       3.481      62       1.735      87       1.183
   13      7.405      38       3.371      63       1.697      88       1.173
   14      7.161      39       3.264      64       1.660      89       1.163

   15      6.930      40       3.162      65       1.626      90       1.153
   16      6.721      41       3.064      66       1.594      91       1.143
   17      6.523      42       2.970      67       1.563      92       1.133
   18      6.334      43       2.880      68       1.534      93       1.122
   19      6.152      44       2.794      69       1.505      94       1.110

   20      5.975      45       2.711      70       1.478      95       1.097
   21      5.803      46       2.632      71       1.452      96       1.084
   22      5.634      47       2.556      72       1.427      97       1.069
   23      5.468      48       2.484      73       1.404      98       1.054
   24      5.305      49       2.414      74       1.382      99       1.040

                                                             100       1.000 
</TABLE> 
 
THE POLICY'S BASE DEATH BENEFIT AT ANY TIME WILL BE AT LEAST EQUAL TO THE
ACCOUNT VALUE TIMES THE APPROPRIATE FACTOR FROM THIS TABLE.


    
________________________________________________________________________________
                                      145
Strategic Advantage     
<PAGE>
 
    
     

APPENDIX B

    
     
 
    
                              Factors for the 
                  Guideline Premium/Cash Value Corridor Test 
                          For a Life Insurance Policy     

<TABLE> 
<CAPTION> 
Attained           Attained            Attained            Attained
   Age    Factor      Age     Factor      Age     Factor      Age     Factor
<S>       <C>      <C>        <C>      <C>        <C>      <C>        <C>  
    0       2.50      25        2.50      50       1.85       75       1.05  
    1       2.50      26        2.50      51       1.78       76       1.05
    2       2.50      27        2.50      52       1.71       77       1.05
    3       2.50      28        2.50      53       1.64       78       1.05
    4       2.50      29        2.50      54       1.57       79       1.05
                                                                           
    5       2.50      30        2.50      55       1.50       80       1.05
    6       2.50      31        2.50      56       1.46       81       1.05
    7       2.50      32        2.50      57       1.42       82       1.05
    8       2.50      33        2.50      58       1.38       83       1.05
    9       2.50      34        2.50      59       1.34       84       1.05
                                                                           
   10       2.50      35        2.50      60       1.30       85       1.05
   11       2.50      36        2.50      61       1.28       86       1.05
   12       2.50      37        2.50      62       1.26       87       1.05
   13       2.50      38        2.50      63       1.24       88       1.05
   14       2.50      39        2.50      64       1.22       89       1.05
                                                                           
   15       2.50      40        2.50      65       1.20       90       1.05
   16       2.50      41        2.43      66       1.19       91       1.04
   17       2.50      42        2.36      67       1.18       92       1.03
   18       2.50      43        2.29      68       1.17       93       1.02
   19       2.50      44        2.22      69       1.16       94       1.01
                                                                           
   20       2.50      45        2.15      70       1.15       95       1.00
   21       2.50      46        2.09      71       1.13       96       1.00
   22       2.50      47        2.03      72       1.11       97       1.00
   23       2.50      48        1.97      73       1.09       98       1.00
   24       2.50      49        1.91      74       1.07       99       1.00

                                                             100       1.00
</TABLE> 

THE POLICY'S BASE DEATH BENEFIT AT ANY TIME WILL BE AT LEAST EQUAL TO THE
ACCOUNT VALUE TIMES THE APPROPRIATE FACTOR FROM THIS TABLE.


    
________________________________________________________________________________
                                      146
Strategic Advantage     
<PAGE>
 
    
     

APPENDIX C

PERFORMANCE INFORMATION

The following hypothetical illustrations demonstrate how the actual investment
experience of each Division of the Variable Account affects the Cash Surrender
Value, Account Value and Death Benefit of a Policy. These hypothetical
illustrations are based on the actual historical return of each Portfolio as if
a Policy had been issued on the date indicated. Past performance is no
indication of future performance. Each Portfolio's Annual Total Return is based
on the total return calculated for each fiscal year. These Annual Total Return
figures reflect the Portfolio's management fees and other operating expenses but
do not reflect the Policy level or Variable Account asset based charges and
deductions, which if reflected, would result in lower total return figures than
those shown.

    
     

The illustrations are based on the payment of a $5,750 annual premium, paid at
the beginning of each year, for a hypothetical fully-underwritten Policy with a
$300,000 face amount, the Cash Value Accumulation Test, death benefit Option 1,
issued to a standard, nonsmoker male, Age 45. In each case, it is assumed that
all premiums are allocated to the Division illustrated for the period shown. The
benefits are calculated for a specific date. The amount and timing of Premium
Payments and the use of other Policy features, such as Policy Loans, would
affect individual Policy benefits.

The amounts shown for the Cash Surrender Values, Account Values and Death
Benefits take into account the charges against premiums, current cost of
insurance and monthly deductions, the daily charge against the Variable Account
for mortality and expense risks, and each Portfolio's charges and expenses. See
CHARGES, DEDUCTIONS AND REFUNDS, page 37. This prospectus also contains 
illustrations based on assumed rates of return. See ILLUSTRATIONS OF DEATH 
BENEFITS, ACCOUNT VALUES AND SURRENDER VALUES, AND ACCUMULATED PREMIUMS, page 
57.


    
________________________________________________________________________________
                                      147
Strategic Advantage     
<PAGE>
 
    
     

    
                          HYPOTHETICAL ILLUSTRATIONS     


Nonsmoker Male Age 45                               Cash Value Accumulation Test
Standard Risk Class                                       Death Benefit Option 1
Stated Death Benefit $300,000                             Annual Premium  $5,750

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

NEUBERGER & BERMAN AMT LIMITED MATURITY BOND PORTFOLIO

    
<TABLE>
<CAPTION>
          Year          Annual Total      Cash Surrender      Account        Death
         Ended:            Return*             Value           Value        Benefit
       <S>              <C>               <C>                 <C>           <C>
       12/31/87             2.89%               4,700           4,412       300,000        
       12/31/88             7.17%               9,212           9,068       300,000        
       12/31/89            10.77%              14,313          14,313       300,000        
       12/31/90             8.32%              19,538          19,538       300,000        
       12/31/91            11.34%              25,876          25,876       300,000        
       12/31/92             5.18%              31,452          31,452       300,000        
       12/31/93             6.63%              37,795          37,795       300,000        
       12/31/94           (0.15)%              41,610          41,610       300,000        
       12/31/95            10.94%              50,437          50,437       300,000        
       12/31/96             4.31%              56,480          56,480       300,000        
</TABLE> 
     


NEUBERGER & BERMAN AMT GOVERNMENT INCOME PORTFOLIO

    
<TABLE> 
<CAPTION> 
          Year          Annual Total      Cash Surrender      Account        Death                            
         Ended:           Return*              Value           Value        Benefit                    
        <S>             <C>               <C>                 <C>           <C>  
        12/31/95           11.76%              5,111            4,823       300,000
        12/31/96            1.32%              9,106            8,962       300,000
</TABLE> 
     


    
________________________________________________________________________________
                                      148
Strategic Advantage     
<PAGE>
 
NEUBERGER & BERMAN AMT GOVERNMENT INCOME PORTFOLIO

    
<TABLE>
<CAPTION>  
          Year            Annual Total       Cash Surrender     Account        Death     
         Ended:             Returns*             Value           Value        Benefit
        <S>               <C>                <C>               <C>          <C>  
        12/31/87            (4.89)%              4,340            4,052       300,000
        12/31/88             25.97%             10,436           10,293       300,000                           
        12/31/89             29.47%             18,407           18,407       300,000                      
        12/31/90            (8.19)%             20,213           20,213       300,000                      
        12/31/91             29.73%             31,130           31,130       300,000                      
        12/31/92              9.54%             38,513           38,513       300,000                      
        12/31/93              6.79%             45,367           45,367       300,000                      
        12/31/94            (4.99)%             46,732           46,732       300,000                      
        12/31/95             31.73%             66,747           66,747       300,000                      
        12/31/96              9.14%             76,879           76,879       300,000                       
</TABLE>
     

The assumptions underlying these values are described in Performance
Information, page 175.

* These Annual Total Return figures reflect the Portfolio's management fees and
  other operating expenses but do not reflect the Policy level or Variable
  Account asset based charges and deductions, which if reflected, would result
  in lower total return figures than those shown.


    
________________________________________________________________________________
                                      149
Strategic Advantage     
<PAGE>
 
    
     

                     HYPOTHETICAL ILLUSTRATION (Continued)

Nonsmoker Male Age 45                               Cash Value Accumulation Test
Standard Risk Class                                       Death Benefit Option 1
Stated Death Benefit $300,000                             Annual Premium  $5,750
- --------------------------------------------------------------------------------

NEUBERGER & BERMAN AMT PARTNERS PORTFOLIO

    
<TABLE> 
<CAPTION> 
          Year          Annual Total      Cash Surrender      Account        Death
         Ended:            Return*             Value           Value        Benefit
        <S>             <C>               <C>                 <C>           <C>
        12/31/95           36.47%              6,260            5,972       300,000                            
        12/31/96           29.57%             13,219           13,076       300,000                             
- ------------------------------------------------------------------------------------ 
</TABLE> 
     

ALGER AMERICAN SMALL CAPITALIZATION PORTFOLIO

    
<TABLE> 
<CAPTION> 
          Year          Annual Total      Cash Surrender      Account        Death
         Ended:            Return*             Value           Value        Benefit
        <S>             <C>               <C>                 <C>           <C> 
        12/31/89           64.48%              7,567           7,280        300,000                              
        12/31/90            8.71%             12,451          12,307        300,000                             
        12/31/91           57.54%             25,695          25,695        300,000                             
        12/31/92            3.55%             30,392          30,392        300,000                             
        12/31/93           13.28%             38,585          38,585        300,000                             
        12/31/94          (4.38)%             40,650          40,650        300,000                              
        12/31/95           44.31%             64,597          64,597        300,000
        12/31/96            4.18%             71,267          71,267        300,000                        
- ------------------------------------------------------------------------------------ 
</TABLE> 
     

ALGER AMERICAN MIDCAP GROWTH PORTFOLIO

    
<TABLE> 
<CAPTION> 
          Year          Annual Total      Cash Surrender      Account        Death                              
         Ended:            Return*              Value          Value        Benefit                                                 

        <S>             <C>               <C>                 <C>           <C>    
        12/31/94           (1.54)%                4,495         4,207       300,000                              
        12/31/95            44.45%               12,244        12,100       300,000                              
        12/31/96            11.90%               17,843        17,843       300,000                               
- ------------------------------------------------------------------------------------  
</TABLE> 
     
     
ALGER AMERICAN GROWTH PORTFOLIO

    
<TABLE> 
<CAPTION> 
          Year          Annual Total      Cash Surrender      Account        Death                             
         Ended:            Return*             Value           Value        Benefit                                             
        <S>             <C>               <C>                 <C>           <C>    
        12/31/90            4.14%               4,757           4,470       300,000                              
        12/31/91           40.39%              12,256          12,112       300,000                             
        12/31/92           12.38%              17,936          17,936       300,000                             
        12/31/93           22.47%              26,593          26,593       300,000                             
        12/31/94            1.45%              30,651          30,651       300,000                             
        12/31/95           36.37%              47,446          47,446       300,000                             
        12/31/96           13.35%              58,279          58,279       300,000                              
- ------------------------------------------------------------------------------------  
</TABLE>
     

The assumptions underlying these values are described in Performance
Information, page 175.


    
________________________________________________________________________________
                                      150
Strategic Advantage     
<PAGE>
 
    
     

* These Annual Total Return figures reflect the Portfolio's management fees and
  other operating expenses but do not reflect the Policy level or Variable
  Account asset based charges and deductions, which if reflected, would result
  in lower total return figures than those shown.


    
________________________________________________________________________________
                                      151
Strategic Advantage     
<PAGE>
 
    
     

                     HYPOTHETICAL ILLUSTRATION (Continued)

Nonsmoker Male Age 45                               Cash Value Accumulation Test
Standard Risk Class                                       Death Benefit Option 1
Stated Death Benefit $300,000                             Annual Premium  $5,750
- --------------------------------------------------------------------------------

ALGER AMERICAN LEVERAGED ALL CAP

    
<TABLE>
<CAPTION>
          Year          Annual Total      Cash Surrender      Account        Death
         Ended:            Return*             Value           Value        Benefit
        <S>             <C>               <C>                 <C>           <C>
        12/31/96           12.04%              5,123           4,836        300,000
 -------------------------------------------------------------------------------------  
</TABLE> 
      

FIDELITY VIP GROWTH PORTFOLIO

    
<TABLE> 
<CAPTION> 
          Year           Annual Total     Cash Surrender      Account        Death                        
         Ended:             Return*            Value           Value        Benefit                                       
         <S>             <C>              <C>                 <C>           <C>  
         12/31/87             3.66%             4,735           4,448       300,000       
         12/31/88            15.58%            10,002           9,858       300,000       
         12/31/89            31.51%            18,137          18,137       300,000       
         12/31/90          (11.73)%            19,175          19,175       300,000       
         12/31/91            45.51%            33,494          33,494       300,000       
         12/31/92             9.32%            41,010          41,010       300,000       
         12/31/93            19.37%            53,751          53,751       300,000       
         12/31/94           (0.02)%            57,563          57,563       300,000       
         12/31/95            35.36%            83,220          83,220       300,000       
         12/31/96            14.71%            99,683          99,683       300,000       
- -------------------------------------------------------------------------------------  
</TABLE> 
     

FIDELITY VIP OVERSEAS PORTFOLIO

    
<TABLE> 
<CAPTION> 
          Year          Annual Total      Cash Surrender      Account        Death                     
         Ended:            Return*             Value           Value        Benefit                                       
         <S>            <C>               <C>                 <C>           <C>     
         12/31/88           8.13%              4,943           4,655        300,000       
         12/31/89          26.28%             11,220          11,076        300,000       
         12/31/90         (1.67)%             14,608          14,608        300,000       
         12/31/91           8.00%             19,797          19,797        300,000       
         12/31/92        (10.72)%             20,858          20,858        300,000       
         12/31/93          37.35%             34,391          34,391        300,000       
         12/31/94           1.72%             39,007          39,007        300,000       
         12/31/95           9.74%             47,117          47,117        300,000       
         12/31/96          13.15%             57,667          57,667        300,000       
- ------------------------------------------------------------------------------------- 
</TABLE>
     

    
The assumptions underlying these values are described in Performance Information
page 175.     

    
* These Annual Total Return figures reflect the Portfolio's management fees and
  other operating expenses but do not reflect the Policy level or Variable
  Account asset based charges and deductions, which if reflected, would result
  in lower total return figures than those shown.     


    
________________________________________________________________________________
                                      152
Strategic Advantage     
<PAGE>
 
    
     

                    HYPOTHETICAL ILLUSTRATION (Continued)
                    -------------------------------------
 
   
Nonsmoker Male Age 45                          Cash Value Accumulation Test
Standard Risk Class                                  Death Benefit Option 1
Stated Death Benefit $300,000                        Annual Premium $5,750     

FIDELITY VIP MONEY MARKET PORTFOLIO

    
<TABLE>
<CAPTION>
          Year          Annual Total      Cash Surrender      Account        Death
         Ended:            Return*             Value           Value        Benefit
        <S>             <C>               <C>                 <C>           <C>
        12/31/87            6.44%              4,864            4,576       300,000                    
        12/31/88            7.39%              9,407            9,263       300,000                    
        12/31/89            9.12%             14,303           14,303       300,000                    
        12/31/90            8.04%             19,476           19,476       300,000                    
        12/31/91            6.09%             24,560           24,560       300,000                    
        12/31/92            3.90%             29,700           29,700       300,000                    
        12/31/93            3.23%             34,770           34,770       300,000                    
        12/31/94            4.25%             40,327           40,327       300,000                    
        12/31/95            5.87%             46,748           46,748       300,000                    
        12/31/96            5.41%             53,205           53,205       300,000                    
</TABLE> 
     

FIDELITY VIP II ASSET MANAGER PORTFOLIO

    
<TABLE> 
<CAPTION> 
          Year          Annual Total      Cash Surrender      Account        Death                              
          Ended:          Return*              Value           Value        Benefit 
         <S>            <C>               <C>                 <C>           <C> 
         12/31/90           6.72%               4,877           4,589       300,000                    
         12/31/91          22.56%              10,799          10,655       300,000                    
         12/31/92          11.71%              16,205          16,205       300,000                    
         12/31/93          21.23%              24,227          24,227       300,000                    
         12/31/94         (6.09)%              26,115          26,115       300,000                    
         12/31/95          16.96%              35,319          35,319       300,000                    
         12/31/96          14.60%              45,081          45,081       300,000                    
- -------------------------------------------------------------------------------------  
</TABLE> 
     


    
________________________________________________________________________________
                                      153
Strategic Advantage     
<PAGE>
 
    
     
FIDELITY VIP II INDEX 500 PORTFOLIO

    
<TABLE> 
<CAPTION>  
        
         Year          Annual Total      Cash Surrender      Account        Death                           
        Ended:            Return*              Value          Value        Benefit                    
        <S>            <C>               <C>                 <C>           <C> 
         12/31/93          9.74%                5,017           4,729       300,000                            
         12/31/94          1.04%                8,986           8,842       300,000                            
         12/31/95         37.19%               17,559          17,559       300,000                            
         12/31/96         22.82%               26,210          26,210       300,000                             
- -------------------------------------------------------------------------------------   
</TABLE> 
     

INVESCO VIF TOTAL RETURN PORTFOLIO

    
<TABLE> 
<CAPTION> 
          Year          Annual Total      Cash Surrender      Account        Death
         Ended:            Return*             Value           Value        Benefit
         <S>            <C>               <C>                 <C>           <C> 
         12/31/95           22.79%              5,623           5,335       300,000                     
         12/31/96           12.18%             10,688          10,544       300,000                      
</TABLE> 
     

The assumptions underlying these values are described in Performance 
Information, page 175.

* These Annual Total Return figures reflect the Portfolio's management fees and
  other operating expenses but do not reflect the Policy level or Variable
  Account asset based charges and deductions, which if reflected, would result
  in lower total return figures than those shown.

    
     


    
________________________________________________________________________________
                                      154
Strategic Advantage     
<PAGE>
 
    
     

                     HYPOTHETICAL ILLUSTRATION (Continued)

Nonsmoker Male Age 45                               Cash Value Accumulation Test
Standard Risk Class                                       Death Benefit Option 1
Stated Death Benefit $300,000                             Annual Premium  $5,750
- --------------------------------------------------------------------------------

    
INVESCO VIF INDUSTRIAL INCOME PORTFOLIO     

    
<TABLE>
<CAPTION>
          Year          Annual Total      Cash Surrender      Account        Death
         Ended:           Return*              Value           Value        Benefit
         <S>            <C>               <C>                 <C>           <C> 
         12/31/95         29.25%               5,923            5,636       300,000   
         12/31/96         22.28%              12,047           11,903       300,000   
</TABLE> 
     

    
INVESCO VIF HIGH YIELD PORTFOLIO     

    
<TABLE> 
<CAPTION> 
          Year          Annual Total      Cash Surrender      Account        Death
         Ended:           Return*              Value           Value        Benefit
         <S>            <C>               <C>                 <C>           <C> 
         12/31/95         19.76%               5,482            5,194       300,000
         12/31/96         16.59%              10,958           10,814       300,000
</TABLE> 
     

    
INVESCO VIF UTILITIES PORTFOLIO     

    
<TABLE> 
<CAPTION> 
          Year          Annual Total      Cash Surrender      Account        Death
         Ended:            Return*             Value           Value        Benefit
         <S>            <C>               <C>                 <C>           <C>  
          12/31/96         12.76%             10,031           9,887        300,000
</TABLE> 
     



________________________________________________________________________________
                                      155
Strategic Advantage
<PAGE>


 
       12/31/96       12.76%        10,031      9,887        300,000
    
VAN ECK WORLDWIDE HARD ASSETS FUND (FORMERLY GOLD AND NATURAL RESOURCES 
FUND)     

<TABLE>     
<CAPTION> 
           Year         Annual Total       Cash Surrender       Account      Death
          Ended:          Return*              Value             Value      Benefit
          <S>           <C>                <C>                  <C>         <C> 
          12/31/91        (2.93)%              4,430             4,143      300,000
          12/31/92        (4.09)%              7,954             7,810      300,000
          12/31/93         64.83%             19,533            19,533      300,000 
          12/31/94        (4.78)%             22,054            22,054      300,000
          12/31/95         10.99%             28,574            28,574      300,000
          12/31/96         18.04%             38,542            38,542      300,000
</TABLE>      


    
VAN ECK WORLDWIDE BALANCED FUND      

<TABLE>     
<CAPTION> 
           Year         Annual Total       Cash Surrender       Account      Death
          Ended:          Return*              Value             Value      Benefit
          <S>           <C>                <C>                  <C>         <C> 
          12/31/95        (-0.10)%             4,561             4,274      300,000
          12/31/96         11.63%              9,455             9,311      300,000
</TABLE>      

The assumptions underlying these values are described in Performance 
Information, page 175.

    
* The Annual Total Return figures reflect the Portfolio's management fees and
  other operating expenses but do not reflect the Policy level or Variable
  Account asset based charges and deductions, which if reflected, would result
  in lower total return figures than those shown.    

    
________________________________________________________________________________
                                      156

Strategic Advantage      
<PAGE>
 
                                    PART II

                          UNDERTAKING TO FILE REPORTS

Incorporated herein by reference to Pre-Effective Amendment No. 1 to 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).

                     UNDERTAKING REGARDING INDEMNIFICATION

    
Incorporated herein by reference to Pre-Effective Amendment No. 1 to 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).     

    
         UNDERTAKING REQUIRED BY SECTION 26(e)(2)(A) OF THE INVESTMENT 
                        COMPANY ACT OF 1940, AS AMENDED     

    
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.     

                       CONTENTS OF REGISTRATION STATEMENT

This Registration Statement comprises the following papers and documents:

     The facing sheet.

     Cross-Reference table

     The prospectus.

    
     

     The undertaking to file reports.

     The undertaking regarding indemnification.

    
     The undertaking required by Section 26(e)(2)(A) of the Investment Company
     Act of 1940, as amended.    

     The signatures.
    
     Written consents of the following persons:
          Shirley A. Knarr (See Exhibit 6)     

    
          Ernst & Young LLP (See Exhibit 7)     


________________________________________________________________________________
Strategic Advantage

                                     II-1

<PAGE>
 
          The following exhibits:

1.A.      (1)   Resolution 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/
 
                (b)   Specimen Broker/Dealer Supervisory and Selling Agreement
                      for Variable Contracts 3/, and Compensation Schedule. 1/

                                                                     
                      (i)  Broker/Dealer Supervisory and Selling Agreement for
                           Variable Contracts with Paine Webber Incorporated    

                (c)   Commission Schedule for Policies 1/
          
          (4)   Not Applicable

    
          (5)   (a)   Specimen Variable Universal Life Insurance Policy (Form
                      No. 1197 (VUL)) 

                      
                      (i)   Specimen Variable Universal Life Insurance Policy
                            issued in Maryland. (Form No. 1197 (VUL)-MD-5/97)
 
                      (ii)  Specimen Variable Universal Life Insurance Policy
                            issued in Massachusetts. (Forms No. 1197 (VUL)-MA-
                            5/97)
 
                      (iii) Specimen Variable Universal Life Insurance Policy
                            issued in Texas. (Form No. 1197 (VUL)-TX-5/97)

                (b)   Adjustable Term Insurance Rider (Form No. R2000-3/96).    
 
          (6)   (a)   Security Life of Denver's Restated Articles of
                      Incorporation. 1/
 
                (b-g) Amendments to Articles of Incorporation through June 12,
                      1987. 4/
 
                (h)   Security Life of Denver's By-Laws. 1/
 
          (7)   Not Applicable

 
________________________________________________________________________________
Strategic Advantage

                                     II-2
<PAGE>
 
          (8)   (a)   Participation Agreements 3/ and Addendum to Sales
                      Agreement. 1/
 
                (b)   Amendments to Participation Agreements. 1/
 
                (c)   Service Agreement. 1/
 
                (d)   Administrative Services Agreement between Security Life of
                      Denver and Financial Administrative Services Corporation.
                      2/
 
                (e)   Amendment to Administrative Services Agreement between
                      Security Life of Denver and Financial Administrative
                      Services Corporation. 5/
 
          (9)   Not Applicable
 
                (a)   Specimen Flexible Premium Variable Life Insurance
                      Application (Form No. Q-115).1/
 
                (b)   Specimen Flexible Premium Variable Life Insurance
                      Guaranteed Issue Application (Form No. Q-115695).1/
 
2.              Included as Exhibit 1.A(5) above.
 
3.              (a)   Opinion and Consent of Eugene L. Copeland as to securities
                      being registered.1/
                      
4.              Not Applicable
 
5.              Not Applicable

     
6.              Opinion and Consent of Shirley A. Knarr.     
 
7.              Consent of Ernst & Young LLP

     
8.              Powers of Attorney.     

    
     


________________________________________________________________________________
Strategic Advantage

                                     II-3
<PAGE>
 
    
9.              Financial Data Schedule     

_____________

     
1/   Incorporated herein by reference to Pre-Effective Amendment No. 1 to 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).     

     
2/   Incorporated herein by reference to Pre-Effective Amendment No. 1 to the
     Form N-4 Registration Statement of Security Life of Denver Insurance
     Company 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 to 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 October 25, 1994 (File No. 
     33-74190)     

    
4/   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).     

     
5/   Incorporated herein by reference to Post-Effective Amendment No. 2 to the
     Form N-4 Registration Statement of Security Life of Denver Insurance
     Company 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 to 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 31, 1994 (File No. 
     33-74190).     
 

________________________________________________________________________________
Strategic Advantage

                                     II-4
<PAGE>
 
                                   SIGNATURES

    
Pursuant to the requirements of the Securities Act of 1933, Security Life of
Denver Insurance Company and the Registrant, Security Life Separate Account L1,
certify that they meet the requirements of Securities Act Rule 485(b) for
effectiveness of Post-Effective Amendment No. 2 to the Registration Statement,
and have duly caused this Post-Effective Amendment No. 2 to the Registration
Statement to be signed on their behalf by the undersigned, thereunto duly
authorized, and their seal to be hereunto fixed and attested, all in the City
and County of Denver and the State of Colorado on the 29th day of April, 
1997.     

                         SECURITY LIFE OF DENVER INSURANCE COMPANY
                         (Depositor)

    
                         BY:  /s/:  Stephen M. Christopher
                              --------------------------------------
                              Stephen M. Christopher
                              President and Chief Operating Officer     

(Seal)

ATTEST:


    
/s/: Gary W. Waggoner      
    ---------------------




                         SECURITY LIFE SEPERATE ACCOUNT L1
                         (Registrant)

                    By:  SECURITY LIFE OF DENVER INSURANCE COMPANY
                         (Depositor)


    
                    BY:  /s/: Stephen M. Christopher
                         ---------------------------------
                         Stephen M. Christopher
                         President and Chief Operating Officer     


(Seal)

ATTEST:

/s/: Gary W. Waggoner
- ---------------------
     Gary W. Waggoner
<PAGE>
 
    
Pursuant to the requirements of the Securities Act of 1933, this Post-Effective
Amendment No. 2 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.     


PRINCIPAL EXECUTIVE OFFICERS:

    
/s/:  R. Glenn Hilliard
- ----------------------------------------------
R. Glenn Hilliard
Chief Executive Officer     


/s/:  Stephen M. Christopher
- ----------------------------------------------
Stephen M. Christopher
President and Chief Operating Officer

PRINCIPAL FINANCIAL OFFICER 

         

     
/s/:  Stephen J. Yarina
- ----------------------------------------------
Stephen J. Yarina
Senior Vice President, Treasurer and Chief Financial Officer     
    
PRINCIPAL ACCOUNTING OFFICER:

/s/ Stephen J. Yarina
- ----------------------------------------------
Stephen J. Yarina
Senior Vice President, Treasurer and 
Chief Financial Officer     
 
DIRECTORS:
 
/s/:  R. Glenn Hilliard (Chairman)*
- ---------------------------------------------
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     

    
     * By:   /s/:  Edward K. Campbell
             ---------------------------------
              Attorney-in-Fact
              April 29, 1997     

<PAGE>
     
                                 EXHIBIT INDEX
                                 -------------
                                                     
Exhibit No.    Description of Exhibit
- -----------    ----------------------

1.A(1)         Resolution 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/

1.A(2)         Not Applicable.

1.A(3)(a)      Security Life of Denver Distribution Agreement./2/

1.A(3)(b)      Specimen Broker/Dealer Supervisory and Selling Agreement for
               Variable Contracts/3/, and Compensation Schedule./1/

1.A(3)(b)(i)   Broker/Dealer Supervisory and Selling Agreement for Variable
               Contracts with Paine Webber Incorporated.

1.A(3)(c)      Commission Schedule for Policies./1/
                                                   
1.A(4)         Not Applicable.

1.A(5)(a)      Specimen Variable Universal Life Insurance Policy
               (Form No. 1197)(VUL)).

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

/1/     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).


/2/     Incorporated herein by reference to Pre-Effective Amendment No. 1 of the
Form N-4 Registration Statement of Security Life of Denver Insurance Company 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 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 October 25, 1994 (File No. 33-74190).
     
<PAGE>
 
Exhibit No.      Description of Exhibit
- -----------      ----------------------

1.A(5)(a)(i)     Specimen Variable Universal Life Insurance Policy issued in
                 Maryland (Form No. 1197)(VUL)-MD-5/97).

1.A(5)(a)(ii)    Specimen Variable Universal Life Insurance Policy issued in
                 Massachusetts (Form No. 1197)(VUL)-MA-5/97).

1.A(5)(a)(iii)   Specimen Variable Universal Life Insurance Policy issued in
                 Texas (Form No. 1197)(VUL)-TX-5/97).

1.A(5)(b)        Adjustable Term Insurance Rider (Form No. R2000-3/96).

1.A(6)(a)        Security Life of Denver's Restated Articles of 
                 Incorporation./1/
              
1.A(6)(b-g)      Amendments to Articles of Incorporation through June 12,
                 1987./4/

1.A(6)(h)        Security Life of Denver's By-Laws./1/

1.A(7)           Not Applicable.

1.A(8)(a)        Participation Agreements/1/ and Addendum to Sales Agreement./1/

1.A(8)(b)        Amendment to Participation Agreements./1/

1.A(8)(c)        Service Agreement./1/
                                
1.A(8)(d)        Administrative Services Agreement between Security Life of
                 Denver and Financial Administrative Services Corporation./2/

1.A(8)(e)        Amendments to Administrative Services Agreement between
                 Security Life of Denver and Financial Administrative Services
                 Corporation./3/

1.A(9)           Not Applicable.

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

/4/     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).
<PAGE>
 
Exhibit No.      Description of Exhibit
- -----------      ----------------------

1.A(9)(a)        Specimen Flexible Premium Variable Life Insurance Application
                 (Form No. Q-115)./1/

1.A(9)(b)        Specimen Flexible Premium Variable Life Insurance Guaranteed
                 Issue Application (Form No. Q-115695)./1/

2                Included as Exhibit 1.A(5) above.

3(a)             Opinion and Consent of Eugene L. Copeland as to securities
                 being registered./1/

4                Not Applicable.

5                Not Applicable.

6                Opinion and Consent of Shirley A. Knarr.

7                Consent of Ernst & Young LLP.

8                Powers of Attorney.
    
9                Financial Data Schedule (Exhibit 27 For purposes of electronic 
                 filing).      



<PAGE>

     
                                                       EXHIBIT 1.A(3)(b)(i)     

                BROKER-DEALER SUPERVISORY AND SELLING AGREEMENT
                            FOR VARIABLE CONTRACTS

    
This Broker-Dealer Supervisory and Selling Agreement (the "Agreement") is made
this 18th day of April, 1997, by and among the "INSURER" (either SECURITY LIFE
OF DENVER INSURANCE COMPANY "SECURITY LIFE" or FIRST ING LIFE INSURANCE COMPANY
OF NEW YORK "FIRST ING", whichever is the issuer of the Contracts), ING AMERICA
EQUITIES, INC. ("ING AMERICA EQUITIES"), a broker-dealer registered with the
Securities and Exchange Commission ("SEC") under the Securities Act of 1934 (the
"1934 Act") and a member of the National Association of Securities Dealers, Inc.
("NASD"), PAINEWEBBER INCORPORATED ("SELLING BROKER-DEALER"), also a broker-
dealer registered with the SEC under the 1934 Act and a member of the NASD, and
any insurance AGENCY subsidiaries or affiliates ("AGENCY or AGENCIES") of
SELLING BROKER-DEALER, as listed on the signature pages of this Agreement.     

                                   RECITALS

     WHEREAS, the INSURER issues certain variable life insurance policies and
variable annuity contracts (the "Contracts") and offers for sale such Contracts
in accordance with federal securities laws and the applicable laws of those
states in which the Contracts have been qualified for sale; and

     WHEREAS, the INSURER has authorized ING AMERICA EQUITIES, as principal
underwriter and distributor of the Contracts, to enter into agreements, subject
to the consent of the INSURER, with SELLING BROKER-DEALERS and the AGENCIES for
the distribution of the Contracts; and

     WHEREAS, SELLING BROKER-DEALER and the AGENCIES wish to participate in the
distribution of the Contracts, which are deemed to be securities under the
Securities Act of 1933 (the "1933 Act"); and

     WHEREAS, SELLING BROKER-DEALER has registered representatives
("Representatives") who are also licensed and appointed as life insurance agents
of the INSURER, who will solicit and sell the Contracts; and

     WHEREAS, SELLING BROKER-DEALER proposes to undertake certain supervisory
and administrative obligations described below in connection with the
distribution of the Contracts; and

     WHEREAS, the INSURERS and ING AMERICA EQUITIES have entered into a
wholesaling or similar marketing support agreement with the broker-dealers
designated in Exhibit A, attached hereto and hereby incorporated herein by
reference (the "Marketing Support Broker-Dealer"), as such Exhibit A may be
amended from time to time, whereby Marketing Support 

                                       1
<PAGE>
 
Broker-Dealer has agreed to provide certain marketing, sales or administrative
support services to the registered representatives of the SELLING BROKER-DEALER
in support of SELLING BROKER-DEALER'S responsibilities hereunder in connection
with the offer and sale of the Contracts described herein.

                                  AGREEMENTS

     NOW THEREFORE, in consideration of the mutual covenants contained herein,
the parties agree as follows:

1.   RELATIONSHIP OF PARTIES.  The INSURER is the INSURER and issuer of
     -----------------------                                           
Contracts covered by this Agreement.  ING AMERICA EQUITIES is the principal
underwriter and distributor of the Contracts.  SELLING BROKER-DEALER represents
that it is a registered broker-dealer under the 1934 Act and a member of the
NASD.  The INSURER hereby appoints the AGENCIES under the insurance laws and the
INSURER and ING AMERICA EQUITIES authorize the SELLING BROKER-DEALER under the
securities laws to distribute the Contracts.  SELLING BROKER-DEALER agrees to
supervise the Representatives in connection with the distribution, solicitation
and sale of the Contracts and to perform other services as described below.

2.   AUTHORITY AND DUTIES OF SELLING BROKER-DEALER.  SELLING BROKER-DEALER
     ---------------------------------------------                        
agrees that it shall, at all times when performing its functions under this
Agreement, be registered as a securities broker-dealer with the SEC and will
maintain its membership with the NASD, and shall be licensed or registered as a
securities broker-dealer in the states that require such licensing or
registration in connection with supervision and other services pertaining to
Contract sales activities.  SELLING BROKER-DEALER shall distribute the Contracts
and agrees that it shall have all the attendant duties, responsibilities and
liabilities associated with that function, for compliance, supervision and
servicing purposes.  SELLING BROKER-DEALER agrees to use its best efforts from
time to time to find suitable purchasers for the Contracts.

     a)   SELECTION AND SUPERVISION OF REPRESENTATIVES.  SELLING BROKER-DEALER
          --------------------------------------------                        
shall select and employ Representatives and shall have full responsibility for
the training, supervision and control of such Representatives as contemplated by
Section 15(b)(4)(E) of the 1934 Act and applicable NASD Rules.  Such
Representatives shall be subject to the control of SELLING BROKER-DEALER with
respect to such persons' securities-regulated activities in connection with the
Contracts.  SELLING BROKER-DEALER shall cause such Representatives to be NASD
registered representatives and appropriately licensed with SELLING BROKER-DEALER
before such Representatives engage in the solicitation of applications for the
Contracts and shall cause such Representatives to limit solicitation of
applications for the Contracts to jurisdictions where such Representatives are
licensed and where the INSURER has authorized solicitations of its Contracts.
SELLING BROKER-DEALER agrees that it will permit only its Representatives who
are appointed with the INSURER to solicit and sell the Contracts.

                                       2
<PAGE>
 
          The INSURER and ING AMERICA EQUITIES shall not have any responsibility
for the supervision of any Representative or any other associated person or
affiliate of SELLING BROKER-DEALER.  If the act or omission of a Representative
or any other associated person or affiliate of SELLING BROKER-DEALER is the
proximate cause of any claim, damage or liability (including reasonable
attorneys' fees) to the INSURER or ING AMERICA EQUITIES, SELLING BROKER-DEALER
shall be entirely responsible and liable therefor.

     b)   NOTICE OF REPRESENTATIVE'S NONCOMPLIANCE.  In the event a
          ----------------------------------------                 
Representative fails or refuses to submit to supervision of SELLING BROKER-
DEALER, ceases to be a Representative of SELLING BROKER-DEALER, or fails to meet
the rules and standards imposed by SELLING BROKER-DEALER on its Representatives,
SELLING BROKER-DEALER shall certify such fact to the INSURER in writing
immediately, and shall immediately notify such Representative that he or she is
no longer authorized to sell the Contracts.

     c)   COMPLIANCE WITH NASD RULES OF FAIR PRACTICE AND FEDERAL AND STATE
          -----------------------------------------------------------------
SECURITIES LAWS.  SELLING BROKER-DEALER shall fully comply with the requirements
- ---------------                                                                 
of the 1934 Act and all other applicable federal or state laws and with the
rules of the NASD and shall establish such rules and procedures as may be
necessary to cause reasonable supervision of the securities activities of
Representatives.  SELLING BROKER-DEALER agrees to maintain appropriate books,
records and supervisory procedures as are required by the SEC, NASD and other
regulatory agencies having jurisdiction.

     d)   PURCHASER SUITABILITY.  SELLING BROKER-DEALER shall be responsible for
          ---------------------                                                 
suitability and shall take reasonable steps to ensure that its Representatives
shall not make recommendations to applicants to purchase Contracts in the
absence of reasonable grounds to believe the purchase of each Contract is
suitable for the applicant. SELLING BROKER-DEALER shall promptly forward to the
INSURER'S Customer Service Center all applications, together with any payments
received with the applications, without deduction or reduction unless otherwise
agreed in writing.  The INSURER reserves the right to reject any Contract
application and return any payment made in connection with an application which
is rejected.  Unless otherwise agreed, Contracts issued on applications accepted
by the INSURER shall be forwarded to the Representative of SELLING BROKER-DEALER
for delivery to the Contract owner.

     e)   PROSPECTUS AND STATEMENT OF ADDITIONAL INFORMATION.  ING AMERICA
          --------------------------------------------------              
EQUITIES shall provide SELLING BROKER-DEALER with prospectuses and any
supplements or amendments thereto, and the Statement of Additional Information
("SAI") describing the Contracts subject to this Agreement as required by law or
regulation.  The INSURER is responsible for maintaining in effect, in accordance
with the requirements of the SEC, each Registration Statement of which the
prospectus is part.  The INSURER shall immediately notify SELLING BROKER-DEALER
of the issuance of any stop order or any federal or state regulatory proceeding
which would prevent the sale of their respective Contracts in any state or
jurisdiction.  SELLING BROKER-DEALER shall ensure compliance with the prospectus
delivery 

                                       3
<PAGE>
 
requirements of the 1933 Act. SELLING BROKER-DEALER agrees to deliver a copy of
the SAI concurrently with a copy of the prospectus to all California Contract
applicants and to Contract applicants in other jurisdictions where such delivery
may be required so long as said SAI is delivered to Selling Broker-Dealer by
Insurer with written instructions on which states said SAI is required to
accompany the prospectus.

     f)   ADVERTISING AND SALES PROMOTION MATERIALS.  SELLING BROKER-DEALER
          -----------------------------------------                        
shall perform the selling functions required by this Agreement only in
accordance with the terms and conditions of the then current prospectus
applicable to the Contracts and shall make no representations not included in
the prospectus or in any authorized supplemental material, including
illustrations.  SELLING BROKER-DEALER warrants that only advertising and sales
materials, including illustrations, approved by the INSURER and ING AMERICA
EQUITIES will be used by its Representatives in the solicitation and sale of the
Contracts.

     g)   SECURING APPLICATION.  Each application for a Contract shall be made
          --------------------                                                
on an application form provided by the INSURER and all payments collected by
SELLING BROKER-DEALER or any of its Representatives shall be remitted promptly
in full, together with such application form and any other required
documentation directly to the INSURER at the address indicated on such
application or to such other address as may be Selling by the INSURER.  All such
payments and documents shall be the property of the INSURER.  SELLING BROKER-
DEALER shall review all such applications for completeness and for compliance
with the conditions herein including the suitability and prospectus delivery
requirements set forth above under Sections 2(d) and (e).  Check or money order
in payment of such Contracts should be made payable to the order of SECURITY
LIFE or FIRST ING, whichever is the issuer of the Contracts.  All applications
are subject to acceptance or rejection by the INSURER in its sole discretion.

3.   AUTHORITY AND DUTIES OF AGENCY.
     ------------------------------ 

     a.   RESPONSIBILITIES OF THE AGENCY.
          ------------------------------ 

          (i)  The AGENCY agrees to procure applications for the INSURER'S
Contracts.  Production must be through a duly authorized Marketing Support
Broker-Dealer, as set forth in Exhibit A, and the SELLING BROKER-DEALER and
subagents appointed by the AGENCY, who are duly appointed by the INSURER.
Insurer agrees to appoint such licensed agents determined to meet Insurer's
profile upon request of Agency.

          (ii) The AGENCY warrants that it and all of its subagents appointed
pursuant to this Agreement shall not solicit nor aid, directly or indirectly, in
the solicitation of any application for any Contract until they are fully
licensed by the proper authorities under the applicable insurance laws within
the applicable jurisdictions where the AGENCY and subagents propose to offer the
Contracts, where the INSURER is authorized to conduct business and where the
Contracts may be lawfully sold.

                                       4
<PAGE>
 
          (iii)  The AGENCY shall periodically provide the INSURER with a list
of all subagents appointed by the AGENCY and the jurisdictions where such
subagents are licensed to solicit sales of the Contracts.  The AGENCY shall
provide to the INSURER immediate notice of subagents terminating their
relationship with the AGENCY.  Upon such notice, the subagent's appointment with
the INSURER will be terminated and the subagent will no longer be authorized to
represent the INSURER.  The INSURER may thereafter recontract with such subagent
at the INSURER'S discretion.  The INSURER will make best efforts not to
recontract subagent before 60 days have passed.

          (iv)   The AGENCY shall prepare and transmit the appropriate
appointment forms to the INSURER. The INSURER may refuse for any reason to apply
for the appointment of a subagent and may cancel any existing appointment at any
time. Subagents will be the subject of a background check, conducted by, and at
the expense of, the INSURER. The AGENCY shall pay all fees to state insurance
regulatory authorities, all initial appointment and renewal fees in connection
with obtaining necessary licenses and authorizations for Agency and subagents to
solicit and sell the Contracts.

          (v)    The AGENCY shall supervise all subagents appointed pursuant to
this Agreement to solicit sales of the Contracts and bear responsibility for all
acts and omissions of each subagent.  The AGENCY shall comply with and exercise
all responsibilities required by applicable federal and state law and
regulations.  The AGENCY shall train and supervise its subagents to ensure that
purchase of a Contract is not recommended to an applicant in the absence of
reasonable grounds to believe the purchase of the Contract is suitable for that
applicant.  While not limited to the following, a determination of suitability
shall be based on information furnished to a subagent after reasonable inquiry
of such applicant concerning the applicant's insurance and investment
objectives, financial situation and needs, and the likelihood that the applicant
will continue to make any premium payments contemplated by the Contracts and
will keep the Contract in force.

          (vi)   The AGENCY and SELLING BROKER-DEALER hereby warrant and
represent that before a subagent is permitted to sell the Contracts, the AGENCY,
SELLING BROKER-DEALER and subagent shall upon request of Insurer, confirm in
writing that: (i) subagent is appointed a subagent of the AGENCY and a
Representative of SELLING BROKER-DEALER, (ii) subagent agrees that his or her
selling activities relating to the Contracts shall be under the supervision and
control of SELLING BROKER-DEALER; and (iii) that subagent's right to continue to
sell such Contracts is subject to his or her continued compliance with such
agreement and any procedures, rules or regulations implemented by SELLING 
BROKER-DEALER and the AGENCY.

                                       5
<PAGE>
 
          (vii)  The AGENCY agrees to treat money received or collected for the
INSURER as property held on behalf of the Insurer, and to remit such money
promptly in full, together with the application form and any other required
documentation, to the INSURER'S Customer Service Center at the address shown on
the application form for the Contract.  All such payment and documents shall be
the property of the INSURER as described in Section 4.

          (viii) The AGENCY agrees to adhere to the "cash with application"
requirements as set forth in the Insurer's rules and regulations, a copy of
which the AGENCY acknowledges it has received and Insurer acknowledges it has
delivered to Agency.  The AGENCY further agrees, when applicable, to provide the
proper form of interim coverage and inform the applicant of the specific
conditions of the coverage.

          (ix)   The AGENCY agrees to comply with the underwriting and issue
requirements of the INSURER and the applicable insurance laws and regulations of
the state or states in which the AGENCY operates.  Such laws and regulations
include, but are not limited to, those pertaining to client funds, privacy and
confidentiality, licensing, rebating, replacements, solicitation and
advertising.

          (x)    The AGENCY agrees to inform the INSURER of all material facts
of which the AGENCY is aware relating to insurance of insureds or proposed
insureds.

          (xi)   The AGENCY agrees to train and exercise general supervision
over subagents.

     b.   REJECTION OF SUBAGENT.
          --------------------- 

          The INSURER may refuse for any reason, by written notice to the
AGENCY, to permit any subagent the right to solicit applications for the sale of
any of the Contracts. Upon receipt of such notice, AGENCY immediately shall
cause such subagent to cease such solicitations of sales and cancel the
appointment of any subagent under this Agreement. In the event a subagent is no
longer appointed by AGENCY, such subagent's right to solicit applications for
the sale of any of the Contracts shall immediately cease.

     c.   LIMITATION OF AUTHORITY.
          ----------------------- 

          (i)  The AGENCY shall have no authority and agrees not to bind the
INSURER by any promise or agreement; incur any debt, expense, or liability
whatever in its name or account; or receive any money due or to become due to
the INSURER except first premiums on applications or Contracts and except where
the INSURER otherwise agrees in writing.

                                       6
<PAGE>
 
          (ii)   The AGENCY shall have no authority and agrees not to deliver
any policy or allow any policy to be delivered until the first premium has been
paid in full. No delivery shall take place if, after an inquiry, the AGENCY or
subagent is aware that any person proposed for insurance is not in the same
condition of health, habits, occupation and other facts as are represented in
the application.

          (iii)  The AGENCY shall have no authority and agrees not to make,
modify or discharge any Contract, or bind the INSURER by making any promises
respecting any Contract, except when authorized in writing to do so by an
authorized officer of the INSURER.

          (iv)   The AGENCY shall have no authority and agrees not to authorize
or allow a subagent to do any act prohibited under this contract.


     d.   GENERAL PROVISIONS.
          ------------------ 

          (i)    The AGENCY may not assign the rights to procure applications or
be relieved of the obligations of the AGENCY under this Agreement without the
INSURER'S prior written consent.

          (ii)   The AGENCY shall be solely responsible for hiring any staff the
AGENCY may desire and for maintaining office space and meeting necessary
expenses without reimbursement from the INSURER.

          (iii)  The AGENCY and its subagents shall be free to exercise
independent judgment as to the time, place and means of performing all acts
under this Agreement, and the relationship of the AGENCY and its subagents to
the INSURER shall be that of an independent contractor.  Nothing in this
Agreement shall be construed to create the relationship of employer and employee
between the AGENCY (or any of its subagents) and the INSURER.

          (iv)   The INSURER and the AGENCY recognize and respect each other's
interest in providing continuing service to those who purchase Contracts.  Each
party agrees to provide the others relevant information regarding the Contracts
on a reasonable basis, as done in the normal course of business.

          (v)    Failure of the AGENCY or the INSURER to insist upon strict
compliance with any of the conditions of this agreement shall not be construed
as a waiver of any such conditions.

          (vi)   No oral promises or representations shall be binding nor shall
this Agreement be modified except by agreement in writing, executed on behalf of
the INSURER and ING AMERICA EQUITIES by a duly authorized officer of each of
them.

                                       7
<PAGE>
 
          (vii)  This Agreement supersedes all previous contracts and agreements
between the AGENCY and the INSURER made for the procurement of variable
products; but it shall not affect any contract or agreement between the AGENCY
and the INSURER made for the procurement of non-variable insurance products, or
the economic obligations of either party on existing policies which exist under
any such previous or continuing contracts or agreements.

          (viii) The provisions under this Section shall survive any termination
of this Agreement.

          (ix)   The AGENCY hereby grants a limited Power of Attorney to the
SELLING BROKER-DEALER, to execute any amendments, modifications or waivers with
respect to this Agreement.

4.   PROPERTY OF INSURER.  All money payable in connection with any of the
     -------------------                                                  
Contracts, whether as premium, purchase payment or otherwise and whether paid by
or on behalf of any contract owner or anyone else having an interest in the
Contracts, is the property of the INSURER and shall be transmitted immediately
in accordance with the administrative procedures of the INSURER without any
deduction or offset for any reason including, but not limited to, any deduction
or offset for compensation claimed by SELLING BROKER-DEALER or the AGENCY.

5.   COMPENSATION.  While this Agreement is in force and on all business sold
     ------------                                                            
prior to termination for which Selling Broker-Dealer remains agent of record,
ING AMERICA EQUITIES shall arrange for payment to SELLING BROKER-DEALER of
compensation payable on sales of the Contracts solicited in accordance with the
compensation schedules attached hereto, as in effect at the time the Contract
premiums or purchase payments (both referred to as "Premiums") are received by
the INSURER.  Compensation to the AGENCY and the Representative or subagent for
Contracts solicited and sold by the Representative or subagent shall be governed
by an agreement between SELLING BROKER-DEALER and its Representative or
subagent, and to the extent deemed necessary by the SELLING BROKER-DEALER, by an
agreement between the SELLING BROKER-DEALER and the AGENCY.

     In the event a Contract is transferred to a new broker-dealer at the
request of Contract owner, all compensation earned and payable under such
Contract shall cease  In the event it is determined by any party for any reason
(other than a termination of this Agreement by INSURER or ING AMERICA EQUITIES
for "cause") that SELLING BROKER-DEALER will no longer sell new Contracts, the
Agreement will remain in effect solely to allow SELLING BROKER-DEALER to receive
compensation on premiums received in connection with Contracts which were either
in effect or for which application had been received prior to such termination
of new sales activities. SELLING BROKER-DEALER shall maintain all SEC, NASD and
applicable state securities and insurance registrations and licenses, to the
extent required in order to continue to receive such commissions, and all
parties hereto shall continue to comply with all applicable terms and conditions
of the Agreement after such termination.  If SELLING BROKER-DEALER does not

                                       8
<PAGE>
 
maintain such required registrations and licenses, is dissolved or liquidated,
does not comply with the applicable terms and conditions of the Agreement or if
the Agreement is otherwise terminated for cause, no further compensation will be
due to SELLING BROKER-DEALER.  However, SELLING BROKER-DEALER shall be entitled
to receive compensation for all new and additional premium payments which are in
process at the time of termination, and shall continue to be liable for any
charge-backs pursuant to the provisions of any Schedule hereto and for any other
amount advanced by or otherwise due the INSURER or ING AMERICA EQUITIES.

     SELLING BROKER-DEALER represents that no commissions or other compensation
based upon a percentage of premiums or based upon a percentage of assets or
other valuable consideration will be paid for services rendered in soliciting
the purchase of the Contracts by any person or entity which is not duly licensed
and registered by the required authority and appointed by the Insurer to sell
the Contracts in the state of such solicitation or sale;  provided, however,
that this representation shall not prohibit the payment of compensation to the
surviving spouse or other beneficiary of a person entitled to receive such
compensation pursuant to a bona fide written contract that calls for such
payment. SELLING BROKER-DEALER agrees that no compensation of any kind other
than described in this Section 5 of this Agreement is payable by the INSURER or
ING AMERICA EQUITIES to SELLING BROKER-DEALER unless otherwise agreed in
writing.

     The amount of compensation, if any, and its time of payment for
replacements, changes, conversions, exchanges, term renewals, term conversions,
premiums paid in advance, policies issued on a "guaranteed issue" basis, or
other special cases and programs, shall be governed by the INSURER'S
underwriting and administrative rules then in effect.

6.   TRAIL COMMISSIONS.  For any Contracts for which a trail commission is paid,
     ------------------                                                         
such commission shall be credited on an annualized basis.  Such commissions
shall be computed monthly as of the end of each policy month on the Contract's
Accumulated Value less policy debt.  The trail commission shall be payable as
specified in the applicable Compensation Schedule, on each Contract anniversary
at the end of the Contract year.  Trail commission shall be paid only if the
Contract is in force on the date the trail commission becomes payable.

7.   REFUND OF COMPENSATION.  No compensation shall be payable, and SELLING
     ----------------------                                                
BROKER-DEALER and AGENCY jointly and severally agree to reimburse ING AMERICA
EQUITIES promptly, and in any event within 30 days, for any compensation paid to
SELLING BROKER-DEALER or its Representatives under each of the following
conditions: a) if the INSURER, in its sole discretion, determines not to issue
the Contract applied for; b) if the INSURER refunds the premiums or purchase
payments upon the applicant's surrender or withdrawal pursuant to any "free-
look" privilege;  c) if the INSURER refunds the premiums or purchase payments
paid by applicant as a result of a complaint by applicant, recognizing that the
Insurer has sole reasonable discretion to refund premiums or purchase payments
after SELLING BROKER-DEALER has the opportunity to review and respond to the
complaint in a timely manner; d) if the INSURER determines that any 

                                       9
<PAGE>
 
person signing an application who is required to be licensed or any other person
or entity receiving compensation for soliciting purchase of the Contracts is not
duly licensed to sell the Contracts in the jurisdiction of such sale or
attempted sale; e) if a Contract is surrendered, lapsed or exchanged within six
months of the date it was issued by the INSURER; and f) as may be otherwise
provided in the Compensation Schedule.

8.   INDEBTEDNESS AND RIGHT OF SETOFF.  Nothing contained herein shall be
     --------------------------------                                    
construed as giving SELLING BROKER-DEALER or Representative the right to incur
any indebtedness on behalf of the INSURER or ING AMERICA EQUITIES.  SELLING
BROKER-DEALER hereby authorizes the INSURER and ING AMERICA EQUITIES to set off
liabilities, however created, of SELLING BROKER-DEALER and Representative to the
INSURER and ING AMERICA EQUITIES against any and all amounts otherwise payable
to SELLING BROKER-DEALER.  Adjustments for administrative transactions (i.e.
bounced check, free look, etc.) will be made routinely, as needed.  INSURER and
ING AMERICA EQUITIES agree to consult with SELLING BROKER-DEALER prior to
offsetting compensation for reasons other than normal administrative practice.

9.   TERMINATION.  This Agreement may not be assigned except by written mutual
     -----------                                                              
consent and shall continue for an indefinite term, subject to the termination by
any party upon ten-days' advance written notice to the other parties, except
that in the event ING AMERICA EQUITIES or SELLING BROKER-DEALER ceases to be a
registered broker-dealer or a member of the NASD, this Agreement shall
immediately terminate.  In addition, this Agreement may be terminated
immediately by the INSURER or ING AMERICA EQUITIES for cause.  For purposes of
this section 9, "cause" shall mean failure to return money to clients, where
appropriate, failure to account for any money received from or on behalf of the
INSURER, any fraud, misrepresentation or dishonesty in any relationship with the
INSURER or ING AMERICA EQUITIES, or any past, present or proposed client,
violation of any federal or state law or regulation, or violation of any of the
terms of this Agreement.  Upon its termination, all authorizations, rights and
obligations shall cease, except the agreements in Sections 3, 7, 8, 12 and 13
and the payment of any accrued but unpaid compensation to SELLING BROKER-DEALER
or refund of compensation due to ING AMERICA EQUITIES and the INSURER.

10.  NON-EMPLOYEE RELATIONSHIP.  For the purpose of compliance with any
     -------------------------                                         
applicable federal or state securities laws or regulations, SELLING BROKER-
DEALER acknowledges and agrees that in performing the services covered by this
Agreement, it is acting in the capacity of an independent "broker" or "dealer"
as defined in the By-Laws of the NASD and not as an agent or employee of the
INSURER or ING AMERICA EQUITIES or any registered investment company. In
furtherance of its responsibilities as a broker or dealer, SELLING BROKER-DEALER
acknowledges that it is responsible for statutory and regulatory compliance in
securities transactions involving any business produced by its Representatives
concerning the Contracts.

11.  NON-EXCLUSIVITY.  SELLING BROKER-DEALER agrees that no territory or product
     ---------------                                                            
is assigned exclusively hereunder and that the INSURER and ING AMERICA EQUITIES
reserve the 

                                       10
<PAGE>
 
right in their discretion to enter into Selling Agreements with other broker-
dealers, and to contract with or establish one or more insurance agencies in any
jurisdiction in which SELLING BROKER-DEALER transacts business hereunder.

12.  CO-OPERATION IN INVESTIGATION.  SELLING BROKER-DEALER, AGENCY, ING AMERICA
     -----------------------------                                             
EQUITIES, and the INSURER jointly agree to cooperate fully in any insurance,
securities or other regulatory investigation or proceeding or judicial
proceeding arising in connection with any Contract. Without limiting the
foregoing:

     a.   SELLING BROKER-DEALER shall promptly notify the INSURER and ING
AMERICA EQUITIES of any customer complaint or notice of any regulatory authority
investigation or proceeding or judicial proceeding which it might receive with
respect to any Contract.

     b.   In the case of a substantive customer complaint, the parties shall
cooperate in investigating and responding to such complaint.  Any response shall
be sent to the other parties to this Agreement on a best efforts basis for
approval not less than five business days prior to its being sent to the
customer or regulatory authority, except that if a more prompt response is
required, the proposed response shall be communicated by telephone and facsimile
transmission.

13.  INDEMNIFICATION.
     --------------- 

     a.   The INSURER and ING AMERICA EQUITIES (referred to jointly in this
Section 13 as "SLD") agree to indemnify and hold harmless SELLING BROKER-DEALER
and AGENCIES (referred to jointly in this Section 13 as the "SELLING GROUP") and
such associated persons as its officers, directors, agents and employees,
against any losses, claims, damages or liabilities, joint or several, to which
SELLING GROUP or such associated persons may become subject under the 1933 Act,
the 1934 Act or other federal or state statutory law or regulation, at common
law or otherwise, insofar as such losses, claims, damages, or liabilities (or
actions in respect thereof) arise out of or are based upon any untrue statement
or alleged untrue statement of a material fact required to be stated therein or
necessary to make the statements therein not misleading contained (i) in any
Registration Statement, any prospectus or any document executed by SLD
specifically for the purpose of qualifying a Contract for sale under the laws of
any jurisdiction or (ii) in any written information or sales material authorized
for and supplied or furnished to SELLING GROUP and its agents or representatives
by SLD, their employees or agents, in connection with the sale of the Contract.
SLD shall reimburse SELLING GROUP and each such associated person for legal or
other expenses reasonably incurred by SELLING GROUP or such associated person in
connection with investigating or defending any such loss, claim, damage,
liability or action.

     b.   The SELLING GROUP jointly and severally agree to indemnify and hold
harmless SLD, and their affiliates and such associated persons as their
officers, directors, agents and employees, against any losses, claims, damages
or liabilities to which SLD and any such 

                                       11
<PAGE>
 
associated person may become subject under the 1933 Act, the 1934 Act or other
federal or state statutory law or regulation, at common law or otherwise,
insofar as such losses, claims, damages, or liabilities (or actions in respect
thereof) arise out of or are based upon:
 
          (i)    any unauthorized use of sales materials or any oral or written
misrepresentations or any unlawful sales practices concerning a Contract by the
SELLING GROUP, its officers, directors, employees, agents, Representatives or
associated persons; and

          (ii)   claims by agents or Representatives or employees of the SELLING
GROUP for commissions or other compensation or remuneration of any type; and

          (iii)  failure by agents, Representatives or employees of the SELLING
GROUP to comply with all applicable state insurance laws and regulations
including but not limited to state licensing requirements, rebate statutes and
replacement regulations, and the provisions of this Agreement; and

          (iv)   telephone instructions by a Representative to SLD in connection
with any Contracts.

          The SELLING GROUP shall reimburse SLD and any director, officer,
employee or agent for any legal or other expenses reasonably incurred by SLD or
such associated person in connection with investigating or defending any such
loss, claim, damage, liability or action. This indemnity provision shall be in
addition to any liability which the SELLING GROUP may otherwise have.

     c.   After a party entitled to indemnification receives notice of the
commencement of any action, if a claim in respect thereof is to be made against
any person obligated to provide indemnification, such indemnified party shall
notify the indemnifying party in writing of the commencement thereof as soon as
practicable thereafter.  However, the omission to so notify the indemnifying
party shall not relieve it from any liability except to the extent that the
omission results in a failure of actual notice to the indemnifying party, and
such indemnifying party is damaged solely as a result of the failure to give
such notice.

14.  FIDELITY BOND AND ERRORS AND OMISSIONS INSURANCE.  SELLING BROKER-DEALER
     ------------------------------------------------                        
shall secure and maintain, to the extent required by regulatory bodies from time
to time, any fidelity bond, errors and omissions insurance, surety bond and
other blanket bond requirements and will notify ING AMERICA EQUITIES immediately
in the event a determination is made to cancel, terminate or substantially
modify such coverages.

15.  NOTICES.  All notices to the INSURER or ING AMERICA EQUITIES should be
     -------                                                               
mailed to:

                    ING AMERICA EQUITIES, INC.
                    Attn: Chief Compliance Officer

                                       12
<PAGE>
 
                    1290 Broadway
                    Denver, CO 80203-5699

     All notices to SELLING BROKER-DEALER and AGENCIES shall be duly given if
mailed to:

                    PAINEWEBBER INCORPORATED
                    Attn: Product Director-Insurance
                    1200 Harbor Blvd - 4th Floor
                    Weehawken, NJ  07087

with a copy to:     PaineWebber, Inc.
                    Legal Dept - Product Group
                    1200 Harbor Blvd - 10th Floor
                    Weehawken, NJ  07087


16.  GOVERNING LAW AND VENUE.  This Agreement shall be governed by and construed
     -----------------------                                          
in accordance with the laws of the State of Colorado. The parties agree that any
and all disputes that arise from this agreement are subject exclusively to
arbitration under the rules of arbitration of the National Association of
Securities Dealers Registration, Inc., whose decision shall be final and binding
on the parties..

17.  AMENDMENT OF AGREEMENT.  The INSURER or ING AMERICA EQUITIES may amend this
     ----------------------                                          
Agreement, including any Schedules and Exhibits hereto, upon at least ten (10)
days' prior written notice to SELLING BROKER-DEALER. The submission of an
application for the Contracts by SELLING BROKER-DEALER after the effective date
of any such amendment shall constitute agreement to such amendment. Additional
AGENCIES may be added as parties to this Agreement at any time by a written
amendment signed by the INSURER, ING AMERICA EQUITIES, SELLING BROKER-DEALER and
such additional AGENCIES. All AGENCIES which are parties to this Agreement at
the time of such amendment hereby consent and agree in advance to the addition
of such additional AGENCIES.

18.  BINDING EFFECT.  This Agreement shall be binding on and shall inure to the
     --------------                                                            
benefit of the parties to it and their respective successors in interest.  If
any provision of the Agreement conflicts with any other provision, or if any
provision shall be held or made invalid by a court decision, statute, rule or
otherwise, the remainder of this Agreement shall not be affected thereby.

19.  EFFECTIVE DATE AND MERGER.  This Agreement shall be effective as of the
     -------------------------                                              
date it is fully executed by all parties.  This Agreement, including all
Exhibits and Schedules hereto, constitutes the entire Agreement between the
parties and supersedes in its entirety any and all previous agreements among the
parties with respect to the Contracts.

                                       13
<PAGE>
 
20.  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.

21.  ADDENDUM TO CONTRACT.  This Addendum to Contract is incorporated into and
made a part of this Agreement.

                                       14
<PAGE>
 
In reliance on the representations set forth and in consideration of the
undertakings described, the parties represented below do hereby contract and
agree.


SECURITY LIFE OF DENVER               ING AMERICA EQUITIES, INC.
INSURANCE COMPANY

By:  /s/ Pamela Erbes                 By:  /s/ Martha K. Evans
     ----------------                      -------------------
 

Date:   April 9, 1997                 Date:  April 17, 1997
        -------------                        --------------

(or)

FIRST ING LIFE INSURANCE COMPANY
OF NEW YORK


By:  /s/ Stephen J. Yarina
     ---------------------
 
 
Date:   April 18, 1997
        --------------

 
PAINEWEBBER INCORPORATED              PWJC Insurance Sales Incorporated
                                      ----------------------------
SELLING BROKER-DEALER                 AGENCY
 
By:  /s/ Robert J. Bethoney           By:  /s/ Robert J. Bethoney
     -----------------------               -----------------------

    
Title:  Sr. Vice President            Title:  Sr. Vice President      
       ---------------------                 -------------------

Date:  April 7, 1997                  Date:  April 7, 1997
       -------------                         -------------

PWJC Sales Agency Incorporated        PaineWebber Insurance Sales (Arizona) 
- ----------------------------          ----------------------------
AGENCY                                AGENCY                     Incorporated
 
By:  /s/ Robert J. Bethoney           By:  /s/ Robert J.  Bethoney
     -----------------------               ------------------------
 
Title:  Senior Vice President         Title:  Senior Vice President
       ------------------------              ------------------------

Date:  April 7, 1977                  Date:  April 7, 1997
        -------------                        ------------- 

                                       15
<PAGE>
 
                                   EXHIBIT A
                                   ---------

                   LIST OF MARKETING SUPPORT BROKER-DEALERS
                   ----------------------------------------
                                        
The following broker-dealers (the "Marketing Support Broker-Dealers") have
entered into a wholesaling or similar marketing support agreement with INSURERS
and ING AMERICA EQUITIES and have agreed to provide certain marketing, sales or
administrative support services to the registered representatives of the SELLING
BROKER-DEALER.  The compensation percentages noted below indicate the respective
percentages of the total compensation available for the sale of a particular
Contract, as set forth in the applicable compensation schedule, that will be
paid to Marketing Support Broker-Dealer and SELLING BROKER-DEALER.

Marketing Support Broker-Dealer                Compensation Split
- -------------------------------                ------------------

                                   To Marketing Support     To Selling
                                      Broker-Dealer        Broker-Dealer
                                      -------------        -------------

The Leaders Group, Incorporated            30%                  70%

                                       16
<PAGE>
 
                                   EXHIBIT B
                                   ---------
                                        
                           COMPENSATION SCHEDULE FOR
                           -------------------------
                  FIRSTLINE VARIABLE UNIVERSAL LIFE INSURANCE
                  -------------------------------------------
                        POLICY FORM 1191 AND FORM 1197
                       --------------------------------
                             (WHOLESALING VERSION)
                             ---------------------
                                        
The provisions of this Schedule apply to SECURITY LIFE FirstLine Variable
Universal Life Insurance Policy Forms 1191 and 1197, solicited and issued while
this Schedule is in effect.  The compensation described in this Schedule
represents the maximum compensation available to the SELLING BROKER-DEALER and
the applicable Marketing Support Broker-Dealer, on a combined basis, when
policies are issued and premium is accepted by SECURITY LIFE.  The respective
percentages of this maximum compensation that will be payable to the applicable
Marketing Support Broker-Dealer and SELLING BROKER-DEALER are set forth in
Exhibit A.  All compensation payable under this Schedule shall be subject to the
terms and conditions contained herein when premium payments are accepted by
SECURITY LIFE.
 
                                                     Commissions On
                                                    Premium Payments
                                                    ----------------
                                                     A     B     C
                                                     -     -     -
Fully Underwritten (Non-Guaranteed Issue)            95%   4%    2%
 
                                        Notes
 
1.   Commission Structure:
     ---------------------
 
          First Target Premium          A's percentage (95%) of all premium
                                        allocated to the first target,
                                        regardless of policy year.
 
          Renewals                      B's percentage (4%) of all premium above
                                        the first target in policy years 1-10

          Ultimate                      C's percentage (2%) of all premium
                                        received after the 10th policy
                                        anniversary

2.   Target Premium:  The target premium is an amount determined from tables
     --------------                                                         
published by SECURITY LIFE with respect to a policy or rider upon which
commissions are based.  As it applies to future business, the target premium may
be changed from time to time by SECURITY LIFE.  The target premium applicable to
a particular coverage shall be determined from the 

                                       17
<PAGE>
 
table in force when the first premium for such coverage is entered as paid in
the accounting records of SECURITY LIFE.

3.   Trail Commissions:  A trail commission of 0.10% on an annualized basis is
     -----------------                                                        
calculated at the end of each month based on the policy's Account Value less
policy debt at the end of the prior month.  The trail commission begins at the
earlier of:

     a.   the tenth policy anniversary, or

     b.   the end of the policy year in which the cumulative premium payments
          less partial withdrawals equals or exceeds the guideline single
          premium as defined by the Internal Revenue Code.

The trail commission is payable annually at the end of a policy year provided
the policy is in force (and not subject to the Grace Period provision) on such
date.

If trail commissions begin prior to the tenth policy anniversary pursuant to b)
above, the trail commission in the first year will be calculated for the entire
year.

4.   Riders:  Waiver of Cost of Insurance Rider, Additional Insured Rider,
     ------                                                               
Children's Insurance Rider, Guaranteed Insurability Rider, Accidental Death
Benefit Rider and Waiver of Specified Premium Rider are commissionable and will
have a separate target premium which is set at issue and is level thereafter.
The Adjustable Term Insurance Rider has no target premium associated with it.
Flat extra ratings with a duration of six years or more are commissionable and
substandard table ratings are commissionable based upon the first year
additional cost of insurance charge.  The only rider available for Guaranteed
Issue is the Adjustable Term Rider.

5.   Commission Calculation:  Commissions shall be calculated only on premium
     ----------------------                                                  
actually received and accepted by SECURITY LIFE.  Commissions shall be paid only
on an earned basis.

6.   Premium Allocation:  If the Stated Death Benefit has been increased since
     ------------------                                                       
the policy date, premiums received are allocated to the coverage segments in the
same proportion that the guideline annual premium for each segment bears to the
total guideline annual premium of the policy.

7.   Guaranteed Issue:    First year commission rates will be reduced for
     ----------------                                                    
Guaranteed Issue for all issue ages.  SECURITY LIFE offers two Guaranteed Issue
programs known as Regular and Select.  The commission levels for each of these
programs for first target as described under Commission Structure are shown in
the tables below.  The commission levels for renewals, ultimate and trail, are
the same as the fully underwritten version.

                                       18
<PAGE>
 
<TABLE>
<CAPTION>
 
Guaranteed Issue:
                                First Year Commission Rate
                                --------------------------
                           Issue Age            Non-Smokers        Smokers
<S>                        <C>                  <C>                <C>
Regular Guaranteed Issue:     0-40                  77%              48%
                             41-45                  77%              43%
                             46-50                  61%              27%
                             51-55                  35%              11%
                             56-60                  17%               4%
                             61-65                   8%               4%
                               66+                   4%               4%
                                                                        
                                                                        
Select Guaranteed Issue:      0-40                  82%              65%
                             41-45                  82%              57%
                             46-50                  70%              38%
                             51-55                  52%              15%
                             56-60                  34%               4%
                             61-65                  14%               4%
                               66+                   4%               4% 
</TABLE>

Guaranteed Issue is available for ages 71 and above by exception only.

8.   Compensation Payments:  Compensation on initial premium shall be due to the
     ---------------------                                                      
SELLING BROKER-DEALER at the time of the issuance of the policy and for all
other premium payments at the time of the receipt and acceptance of premium by
SECURITY LIFE, except that the amount, if any, and the time of payment of
compensation on replacements, reissues, changes, conversions, exchanges, term
renewals, term conversions, premiums paid in advance, policies issued on a
"guaranteed issue" basis, policies requiring facultative reinsurance
arrangements, and other special cases and programs shall be governed by SECURITY
LIFE'S underwriting and administrative rules then in effect.  The Compensation
shall be payable to the SELLING BROKER-DEALER in accordance with the Schedule in
effect at the time of issue of the policy.

9.   Commission Chargeback:  In the event that a policy for which a commission
     ---------------------                                                    
has been paid is lapsed or surrendered by the Policy Owner during the first six
months, or is returned to SECURITY LIFE for refund of premium during the Free
Look Period as described in the policy, SECURITY LIFE and ING AMERICA EQUITIES
shall require reimbursement from the SELLING BROKER-DEALER equal to 100% of the
commission paid.  If a premium payment for which a commission has been paid is
refunded by SECURITY LIFE, a reimbursement of the commission paid on the amount
refunded will be due from the SELLING BROKER-DEALER.

                                       19
<PAGE>
 
The reimbursement may be deducted by ING AMERICA EQUITIES from the next, or any
subsequent, commission payment to the SELLING BROKER-DEALER.

If the amount to be reimbursed exceeds compensation otherwise due, the SELLING
BROKER-DEALER shall promptly reimburse ING AMERICA EQUITIES before the next
commission cycle.

10.  Internal Exchanges:  Commissions on the exchange of any SECURITY LIFE
     ------------------                                                   
policy for FirstLine will be paid in accordance with the exchange policies in
effect at SECURITY LIFE on the date the exchange is completed.  The commission
rates and/or target premiums may be adjusted in accordance with the rules in
effect at the time of the exchange.  If the Representative responsible for the
exchange is not the producer of the original policy, and the original producer
is still appointed with SECURITY LIFE, no commission will be payable to the
Representative or the SELLING BROKER-DEALER.

11.  Termination and Amendment:  SECURITY LIFE and ING AMERICA EQUITIES reserve
     -------------------------                                                 
the right to terminate or amend this Schedule by providing written notification
to the SELLING BROKER-DEALER in accordance with Sections 9, 15 and 17 of this
Agreement.  With the exception of the terms changed by any such Amendment, all
other terms and conditions of the original Schedule shall remain in full force
and effect.

                                       20
<PAGE>
 
                                   EXHIBIT C
                                   ---------
                                        
                           COMPENSATION SCHEDULE FOR
                           -------------------------
             STRATEGIC ADVANTAGE VARIABLE UNIVERSAL LIFE INSURANCE
             -----------------------------------------------------
                               POLICY FORM 1195
                               ----------------
                             (WHOLESALING VERSION)
                             ---------------------

The provisions of this Schedule apply to SECURITY LIFE Strategic Advantage
Variable Universal Life Insurance Policy Form 1195, solicited and issued while
this Schedule is in effect.  The compensation described in this Schedule
represents the maximum compensation available to the SELLING BROKER-DEALER and
the applicable Marketing Support Broker-Dealer, on a combined basis, when
policies are issued and premium is accepted by SECURITY LIFE.  The respective
percentages of this maximum compensation that will be payable to the applicable
Marketing Support Broker-Dealer and SELLING BROKER-DEALER are set forth in
Exhibit A.  All compensation payable under this Schedule shall be subject to the
terms and conditions contained herein when premium payments are accepted by
SECURITY LIFE.

1.   Fully Underwritten (Non-Guaranteed Issue) and Guaranteed Issue:
     -------------------------------------------------------------- 

<TABLE>
<CAPTION>
Commissions
 
Up to Annual Target           Above Annual Target           All Premiums
- -------------------           -------------------           ------------
<S>          <C>              <C>                           <C>
   Policy    Policy                  Policy                     Policy
    Year     Years                   Years                      Years
     1        2-5                     1-5                         6+
   ------    ------                  ------                     ------
    15%       10%                      3%                         3%
</TABLE>

2.   Target Premium:  The target premium is an annual amount determined from
     --------------                                                         
tables published by SECURITY LIFE with respect to a policy or rider upon which
commissions are based.  As it applies to future business, the target premium may
be changed from time to time by SECURITY LIFE.  The target premium applicable to
a particular coverage shall be determined from the table in force when the first
premium for such coverage is entered as paid in the accounting records of
SECURITY LIFE.

3.   Trail Commissions:  A trail commission of 0.15% on an annualized basis is
     -----------------                                                        
calculated at the end of each month based on the policy's Account Value less
policy debt at the end of the prior month.  The trail commission begins on the
sixth policy anniversary.

The trail commission is payable annually at the end of a policy year provided
the policy is in force (and not subject to the Grace Period provision) on such
date.

                                       21
<PAGE>
 
4.   Riders:  Waiver of Cost of Insurance Rider, Additional Insured Rider,
     ------                                                               
Guaranteed Insurability Rider, Accidental Death Benefit Rider and Waiver of
Specified Premium Rider are commissionable and will have a separate target
premium which is set at issue and is level thereafter.  The Adjustable Term
Insurance Rider has no target premium associated with it.  Flat extra ratings
with a duration of six years or more are commissionable and substandard table
ratings are commissionable based upon the first year additional cost of
insurance charge.

5.   Commission Calculation:  Commissions shall be calculated only on premium
     ----------------------                                                  
actually received and accepted by SECURITY LIFE.  Commissions shall be paid only
on an earned basis.

6.   Premium Allocation:  If the Stated Death Benefit has been increased since
     ------------------                                                       
the policy date, premiums received are allocated to the coverage segments in the
same proportion that the guideline annual premium for each segment bears to the
total guideline annual premium of the policy.

7.   Guaranteed Issue: Commission rates for Guaranteed Issue are the same as for
     ----------------                                                           
fully underwritten cases.  Security Life offers two Guaranteed Issue programs
known as Regular and Select. Guaranteed Issue is available for ages 71 and above
by exception only.

8.   Compensation Payments:  Compensation on initial premium shall be due to the
     ---------------------                                                      
SELLING BROKER-DEALER at the time of the issuance of the policy and for all
other premium payments at the time of the receipt and acceptance of premium by
SECURITY LIFE, except that the amount, if any, and the time of payment of
compensation on replacements, reissues, changes, conversions, exchanges, term
renewals, term conversions, premiums paid in advance, policies issued on a
"guaranteed issue" basis, policies requiring facultative reinsurance
arrangements, and other special cases and programs shall be governed by SECURITY
LIFE'S underwriting and administrative rules then in effect.  The Compensation
shall be payable to the SELLING BROKER-DEALER in accordance with the Schedule in
effect at the time of issue of the policy.

9.   Commission Chargeback:  In the event that a policy for which a commission
     ---------------------                                                    
has been paid or is returned to SECURITY LIFE for refund of premium during the
Free Look Period as described in the policy, SECURITY LIFE and ING AMERICA
EQUITIES shall require reimbursement from the SELLING BROKER-DEALER equal to
100% of the commission paid.  In the event that a policy for which a commission
has been paid is lapsed, surrendered or has a requested decrease to the Stated
Death Benefit within the first three policy years, SECURITY LIFE and ING AMERICA
EQUITIES shall require reimbursement from the SELLING BROKER-DEALER.  The
chargebacks are based on the lesser of the target premium or the actual premium
paid in that policy year.

                                       22
<PAGE>
     Commission Chargeback Table

     Policy      Percent of Annual
     Year       Target Premium Paid
     -----      ------------------- 
       1               8%
       2               4%
       3               2%
       4               0% 

If a premium payment for which a commission has been paid is refunded by
SECURITY LIFE, a reimbursement of the commission paid on the amount refunded
will be due from the SELLING BROKER-DEALER.

The reimbursement may be deducted by ING AMERICA EQUITIES from the next, or any
subsequent, commission payment to the SELLING BROKER-DEALER.

If the amount to be reimbursed exceeds compensation otherwise due, the SELLING
BROKER-DEALER shall promptly reimburse ING AMERICA EQUITIES before the next
commission cycle.

10.  Internal Exchanges:  Commissions on the exchange of any SECURITY LIFE
     ------------------                                                   
policy for Strategic Advantage will be paid in accordance with the exchange
policies in effect at SECURITY LIFE on the date the exchange is completed.  The
commission rates and/or target premiums may be adjusted in accordance with the
rules in effect at the time of the exchange.  If the Representative responsible
for the exchange is not the producer of the original policy, and the original
producer is still appointed with SECURITY LIFE, no commission will be payable to
the Representative or the SELLING BROKER-DEALER.

11.  Termination and Amendment:  SECURITY LIFE and ING AMERICA EQUITIES reserve
     -------------------------                                                 
the right to terminate or amend this Schedule by providing written notification
to the SELLING BROKER-DEALER, in accordance with Sections 9, 15 and 17 of this
Agreement.  With the exception of the terms changed by any such Amendment, all
other terms and conditions of the original Schedule shall remain in full force
and effect.

                                       23
<PAGE>
 
                             ADDENDUM TO CONTRACT
               Security Life of Denver

BETWEEN Insurance Company ("COMPANY") and PAINEWEBBER INCORPORATED and/or those 
        -----------------
companies listed on Exhibit A, as applicable (collectively referred to in this 
Addendum as "PaineWebber").

DATED _________________________.


1.   In the event of termination between Company and PaineWebber, with or 
without cause, Company agrees to continue to provide PaineWebber with policy 
information for each and every policy placed with Company in the same manner 
that it had during the time the Agreement was in force. This includes but shall 
not be limited to: current policy value, surrender information, copies of 
policies, premium deposit information, loans and/or surrenders. This provision 
is intended to allow PaineWebber, notwithstanding the fact that the Agreement 
between the Company and PaineWebber may have been terminated, to satisfactory 
service its clients broader financial needs and continuing relationship.

2.   PaineWebber and its affiliates are formalizing their policy relating to all
offering documents, sales literature, and marketing materials/1/ of outside 
products distributed through the PaineWebber sales organization, including all 
such materials distributed or made available the Company. All such materials 
shall be up-to-date as of the time they distributed or made available by the 
Company to PaineWebber personnel. In additional for all such materials that the 
Company distributes or makes available to PaineWebber personnel, its employees, 
agents and representatives, you represent, warranty and covenant now and for 
such materials in the future that:

A.   Public Materials: All materials intended for public distribution which are
     distributed or made available by the Company to PaineWebber personnel have,
     where applicable, been submitted are to and cleared or approved by the
     United States Securities and Exchange Commission, the National Association
     of Securities Dealers, Inc., or any state insurance or securities
     regulatory agencies as appropriate, and comply with all applicable laws,
     rules and regulations.

B.   "Internal Use Only" Materials: All materials distributed or made available
     to PaineWebber personnel which are intended for "internal" or "broker use
     only" have been reviewed by the appropriate personnel of the Company and
     have been determined to be accurate and in compliance with all applicable
     laws, rules and regulations. Such materials are, and will continue to be,
     clearly designated "Internal Use Only", or contain similar clearly
     designated language to the effect that these materials are not to be shown 
     or distributed to the public.

C.   Continuing Compliance: You acknowledge that the distribution to PaineWebber
     personnel of the above-referenced material that are not in compliance with
     the above statements is strictly prohibited, and you acknowledge that Paine
     Webber is relying on the Company fulfilling its


___________________________________

/1/  Sales literature, marketing materials and "Internal Use Only" documents 
include, but are not limited to: Broker-dealer kits; brochures; newsletters; 
advertisements; documents regarding sales promotions or contests; questions and 
answer sheets; scripts; speech outlines or other public presentations; 
prospecting or solicitation letters; slide presentations; audiotapes and 
videotapes; columns prepared for outside publications; repairs or excerpts from
published materials: and any documents or items adapted from the above
materials.
<PAGE>
 
     obligations and agreements hereunder. Further, the Company will take all
     reasonable actions to prevent the distribution to PaineWebber personnel of
     any such materials that are inconsistent with these representations.

The Company hereby agrees to indemnify and hold harmless PaineWebber, its 
subsidiaries and affiliates and their respective officers, directors and 
employees against any and all losses, claims, damages, liabilities or expenses 
(including the reasonable costs of counsel and investigation) to which 
PaineWebber may become subject, insofar as any such loss, claim, damage,
liability or expense (or action with respect thereto) arises out of or is based
on any untrue statement of a material fact contained in any registration
statement or any offering document, sales literature, or marketing material that
the Company provided to PaineWebber, arises out of or is based on the omission
to state therein a material fact required to be stated therein or necessary to
make the statements therein not misleading, or arises out of or is based on a
breach or violation of the representations, warranties or covenants contained
herein. These provisions shall survive termination of any agreement between the
Company and PaineWebber and will be in addition to any liability which the
Company may otherwise have to PaineWebber or any third party.

3.   The Company agrees to keep and hold confidential any and all customer 
information submitted to the Company by PaineWebber, except to the extent the 
use or release of such information to employees of the Company shall be 
necessary to properly service any contract issued in connection with the other 
provisions of this Agreement. In no event will the Company release any such
information to its sales force, any other agent, mailing list company or to any 
other individual or organization where the Company has reason to know or suspect
that the information so released will be used for marketing or solicitation 
purposes. Company acknowledges that applicants for its products are clients of 
PaineWebber and that information regarding those clients, including, but not 
limited to, name, address and telephone numbers, is owned by PaineWebber and 
provided to the Company solely in connection with the solicitation of 
applications for the Company's products and the issuance of said products by the
Company. The Company agrees that any breach of this paragraph may cause 
irreparable harm to PaineWebber and that PaineWebber may seek injunctive or 
other appropriate equitable relief for a breach or threatened breach of this 
paragraph without first having to prove actual damages.

4.   The Company agrees not to solicit the employment or hire any PaineWebber 
Investment Executive without the written consent of PaineWebber divisional 
management so long as a written sales agreement is in effect between our 
respective companies or their subsidiaries.



PAINEWEBBER INCORPORATED


by: /s/ Robert J. Bethoney
   -----------------------------
    Robert J. Bethoney
    Senior Vice President


 SECURITY LIFE OF DENVER INSURANCE COMPANY


/s/ Pamela Erbes
- --------------------------------
________________________________



<PAGE>
     
                                                          EXHIBIT 1.A (5)     

SECURITY LIFE OF DENVER
  INSURANCE COMPANY
 
                             INSURED:       Mr JOHN DOE
                         POLICY DATE:       January 1, 1996
                       POLICY NUMBER:       5200001
                STATED DEATH BENEFIT:       $100,000.00

WE AGREE TO PAY the death benefit to the Beneficiary upon the death of the
Insured while this Policy is in force.

WE AGREE TO PAY your Net Account Value to you as of the Maturity Date if the
Insured is living on that date.

WE ALSO AGREE to provide the other rights and benefits of the Policy.  These
agreements are subject to the provisions of the Policy.

RIGHT TO EXAMINE POLICY PERIOD.  You have the right to examine and return this
Policy within 10 days after receipt.  The policy will be deemed to have been
received by you 5 days after the policy is mailed from our Customer Service
Center.

The Policy 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 Policy
Date.  Upon return of the Policy to us, we will refund all premiums paid.

    
    /s/ Eugene L. Copeland                      /s/ Stephen M. Christopher 
            Secretary                                     President      



In this Policy "you" and "your" refer to the Owner of the Policy.  "We", "us"
and "our" refer to Security Life of Denver Insurance Company.

       THIS POLICY IS A FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE POLICY.

DEATH BENEFITS 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.  DEATH BENEFITS ARE PAYABLE BY US UPON THE DEATH OF THE
INSURED PRIOR TO THE MATURITY DATE.  YOUR NET ACCOUNT VALUE, IF ANY, IS PAYABLE
BY US IF THE INSURED IS LIVING AS OF THE MATURITY DATE.  FLEXIBLE PREMIUMS ARE
PAYABLE BY YOU DURING THE LIFETIME OF THE INSURED UNTIL THE MATURITY 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 1197 (VUL)-5/97
<PAGE>
 
                               TABLE OF CONTENTS

<TABLE>
<S>                                                                           <C>
SCHEDULE.....................................................................  5
DEFINITION OF TERMS..........................................................  6
INSURANCE COVERAGE PROVISIONS................................................  7
   INITIAL PREMIUM ALLOCATION................................................  7
   VALUATION DATE............................................................  7
   VALUATION PERIOD..........................................................  7
   EFFECTIVE DATE OF COVERAGE................................................  7
   PAYOUT OF PROCEEDS........................................................  7
   BASE DEATH BENEFIT........................................................  8
   CHANGE IN REQUESTED INSURANCE COVERAGE....................................  8
      Requested Increases in Coverage........................................  9
      Requested Decreases in Coverage........................................  9
      Death Benefit Option Changes...........................................  9
PREMIUM PROVISIONS........................................................... 10
   SCHEDULED PREMIUMS........................................................ 10
   UNSCHEDULED PREMIUMS...................................................... 10
   PREMIUM LIMITATION........................................................ 11
   PREMIUM ALLOCATION........................................................ 11
VARIABLE ACCOUNT PROVISIONS.................................................. 11
   THE VARIABLE ACCOUNT...................................................... 11
   VARIABLE ACCOUNT DIVISIONS................................................ 11
   CHANGES WITHIN THE VARIABLE ACCOUNT....................................... 12
GENERAL ACCOUNT PROVISIONS................................................... 12
   THE GENERAL ACCOUNT....................................................... 12
   GUARANTEED INTEREST DIVISION.............................................. 12
   LOAN DIVISION............................................................. 13
</TABLE>

Form 1197 (VUL)
Page 2
<PAGE>
 
<TABLE>
<S>                                                                          <C>  
TRANSFER PROVISIONS......................................................... 13
   TRANSFERS TO OR FROM THE GUARANTEED INTEREST DIVISION.................... 13
   EXCESS TRANSFER CHARGE................................................... 13
   DOLLAR COST AVERAGING.................................................... 14
   AUTOMATIC REBALANCING.................................................... 14
ACCOUNT VALUE PROVISIONS.................................................... 15
   NET PREMIUM.............................................................. 15
   ACCOUNT VALUES ON THE INVESTMENT DATE.................................... 15
   ACCUMULATION UNIT VALUE.................................................. 16
   ACCUMULATION EXPERIENCE FACTOR........................................... 16
   ACCOUNT VALUE OF THE DIVISIONS OF THE VARIABLE ACCOUNT................... 16
   ACCOUNT VALUE OF THE GUARANTEED INTEREST DIVISION........................ 17
   ACCOUNT VALUE OF THE LOAN DIVISION....................................... 17
MONTHLY DEDUCTION AND REFUND................................................ 17
   MONTHLY DEDUCTION........................................................ 17
   COST OF INSURANCE........................................................ 18
   PERSISTENCY REFUND....................................................... 18
LOAN PROVISIONS............................................................. 19
   POLICY LOANS............................................................. 19
   LOAN INTEREST............................................................ 19
   LOAN DIVISION............................................................ 19
PARTIAL WITHDRAWAL PROVISIONS............................................... 20
SURRENDER PROVISIONS........................................................ 21
   SURRENDER VALUE.......................................................... 21
   SURRENDER CHARGES........................................................ 21
   BASIS OF COMPUTATIONS.................................................... 22
   FULL SURRENDERS.......................................................... 22
GRACE PERIOD, TERMINATION AND REINSTATEMENT PROVISIONS...................... 22
   GRACE PERIOD............................................................. 22
   THREE YEAR CONTINUATION PERIOD........................................... 22
   GUARANTEE PERIOD......................................................... 23
</TABLE>

Form 1197 (VUL)
Page 3
<PAGE>
 
<TABLE>
<S>                                                                         <C>
TERMINATION................................................................ 23
   REINSTATEMENT........................................................... 24
   DEFERRAL OF PAYMENT..................................................... 24
GENERAL POLICY PROVISIONS.................................................. 25
   THE POLICY.............................................................. 25
   AGE..................................................................... 25
   PROCEDURES.............................................................. 25
   OWNERSHIP............................................................... 25
   BENEFICIARIES........................................................... 26
   EXCHANGE RIGHT.......................................................... 26
   COLLATERAL ASSIGNMENT................................................... 26
   INCONTESTABILITY........................................................ 26
   MISSTATEMENT OF AGE OR SEX.............................................. 26
   SUICIDE EXCLUSION....................................................... 27
   PERIODIC REPORTS........................................................ 27
   ILLUSTRATION OF BENEFITS AND VALUES..................................... 27
   NONPARTICIPATING........................................................ 27
   CUSTOMER SERVICE CENTER................................................. 27
PAYOUTS OTHER THAN AS ONE SUM.............................................. 27
   ELECTION................................................................ 27
   PAYOUT OPTIONS.......................................................... 28
   CHANGE AND WITHDRAWAL................................................... 28
   EXCESS INTEREST......................................................... 28
   MINIMUM AMOUNTS......................................................... 29
   SUPPLEMENTARY POLICY.................................................... 29
   INCOME PROTECTION....................................................... 29
   DEATH OF PRIMARY PAYEE.................................................. 29
   PAYMENTS OTHER THAN MONTHLY............................................. 29
SETTLEMENT OPTION TABLES................................................... 30
</TABLE>
    
Additional Benefits or Riders, if any, Will Be Listed in the Schedule.  The     
Additional Provisions Will Be Inserted in the Policy.     

FORM 1197 (VUL)
PAGE 4
<PAGE>
 
                                    SCHEDULE

                       (Effective Date: January 1, 1996)


                               POLICY INFORMATION

<TABLE>
<S>                <C>                    <C>                                    <C> 
Policy Number      5200001                Minimum Stated Death Benefit           $50,000.00
Insured            Mr JOHN DOE            

                                          Death Benefit Option                   OPTION 1: GP/CVC  
                                                                                 LEVEL DB 

Age And Sex        35, Male               Minimum Annual Premium                 $717.00 
Premium Class      High Band Non-Smoker    

Policy Date        January 1, 1996        Scheduled Premium                      $1,000.00, Annually
Maturity Date      January 1, 2059                 
</TABLE> 
                     
Definition of Life Insurance Test:   Guideline Premium


CUSTOMER SERVICE CENTER:   P.O. BOX 173763, Denver, Colorado 80217-3763
               
Coverage will expire prior to the Maturity Date if Premiums are insufficient to
continue coverage. Coverage will also be affected by Partial Withdrawals, Policy
Loans, changes in the current cost of insurance rates, the actual credited
interest rate for the Guaranteed Interest Division and the investment experience
of the Variable Account.

Form 1197 (VUL)
Page 5
<PAGE>

                             SCHEDULE (CONTINUED)
 
                                BENEFIT PROFILE

<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------------------------------
                                     Initial     Segment    Age At                      Guideline  
                                     Benefit      Issue    Maturity      Effective        Annual       Target 
     Description                     Amount        Age       Date          Date          Premium       Premium
- --------------------------------------------------------------------------------------------------------------------
<S>                                  <C>         <C>       <C>        <C>               <C>            <C> 
Stated Death Benefit (Segment #1)    $100,000.00    35        100     January 1, 1996    $1,400.80     $941.00
- --------------------------------------------------------------------------------------------------------------------
</TABLE> 

Form 1197 (VUL)
Page 5A 
<PAGE>
 
                             SCHEDULE (CONTINUED)


             ALLOCATION OF INITIAL PREMIUM AS SHOWN ON APPLICATION

<TABLE>
         <S>                                                      <C>
         Neuberger & Berman Limited Maturity Bond                 50%
         Neuberger & Berman Growth                                50%
         Neuberger & Berman Government Income                      0%
         Neuberger & Berman Partners                               0%
                                                                 
         Alger American Growth                                     0%
         Alger American Leveraged All Cap                          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 Balanced                                0%
         Van Eck Gold and Natural Resources                        0%
                                                                 
         Guaranteed Interest Division                              0%
</TABLE>

If you elect to invest in a particular Division, at least 1% of your Net Premium
must be allocated to that Division provided that the allocation to each Division
selected is at least $100.  All percentage allocations must be in whole numbers.

Form 1197 (VUL)
Page 5B
<PAGE>
 
                             SCHEDULE (CONTINUED)

EXPENSE CHARGES


PREMIUM EXPENSE CHARGES (As a Percent of all Premiums):
     Sales Load:
           Segment Issue Age      Sales Load

               0 - 49               2.25%
              50 - 59               3.25%
                60+                 4.25%

     State And Local Taxes:                        2.5%

     Federal Deferred Acquisition Cost Charge:     1.5%


     We reserve the right to increase or decrease the Premium Expense Charges
     for taxes due to any change in tax law. We further reserve the right to
     increase or decrease the Premium Expense Charges for Federal deferred
     acquisition costs due to any change in the cost to us.
 
MONTHLY EXPENSE CHARGES:

          $13.00             per Policy month for the first 36 months
           $3.00             per Policy month thereafter; plus
 
         $0.0125             per thousand of Stated Death Benefit (or Target
                             Death Benefit, if greater), all years.  The per
                             thousand charge is limited to $15.00 per Policy
                             month.


ANNUAL MORTALITY AND EXPENSE RISK CHARGE  (Based on the percentage of assets in
each Variable Account Division)

     Mortality And Expense Risk Charge    0.75%

Form 1197 (VUL)
Page 5C
<PAGE>
 
                             SCHEDULE (CONTINUED) 

SURRENDER CHARGES

The maximum Surrender Charges which pertain to the insurance coverages shown in
the Schedule are shown in the following table.
This table may change upon any increases and/or decreases in the Policy's Stated
Death Benefit.

<TABLE>
<CAPTION>
                        -----------------------------------------------       
                           SURRENDERS                                         
                           DURING THE                                         
                           POLICY YEAR              TOTAL MAXIMUM             
                             ENDING                SURRENDER CHARGE           
                        -----------------------------------------------       
                           <S>                     <C>                        
                              1997                      $720.50               
                        -----------------------------------------------  
                              1998                      $720.50                 
                        -----------------------------------------------  
                              1999                      $720.50                 
                        -----------------------------------------------  
                              2000                      $720.50                 
                        -----------------------------------------------  
                              2001                      $720.50                 
                        -----------------------------------------------  
                              2002                      $720.50                 
                        -----------------------------------------------  
                              2003                      $720.50                 
                        -----------------------------------------------  
                              2004                      $630.44                
                        -----------------------------------------------  
                              2005                      $540.38                
                        -----------------------------------------------  
                              2006                      $450.31                
                        -----------------------------------------------  
                              2007                      $360.25                
                        -----------------------------------------------  
                              2008                      $270.19                
                        -----------------------------------------------       
                              2009                      $180.13                
                        -----------------------------------------------       
                              2010                      $90.06                
                        -----------------------------------------------       
                              2011                        0                   
                        -----------------------------------------------       
</TABLE> 

ADMINISTRATIVE SURRENDER CHARGE TABLE

<TABLE> 
<CAPTION> 
          ----------------------------------------------------------------------------- 
                                                            ADMINISTRATIVE SURRENDER                                             
               SEGMENT                                       CHARGE PER THOUSAND OF   
              ISSUE AGE                                       STATED DEATH BENEFIT  
          -----------------------------------------------------------------------------
              <S>                                           <C> 
                 0 - 39                                             $2.50                              
          -----------------------------------------------------------------------------                
                40 - 49                                             $3.50                              
          -----------------------------------------------------------------------------                
                50 - 59                                             $4.50                              
          -----------------------------------------------------------------------------                
                60 - 69                                             $5.50                              
          ----------------------------------------------------------------------------- 
             70 and above                                           $6.50                              
          ----------------------------------------------------------------------------- 
</TABLE>

This charge is reduced by 12.5% per year starting 7 Policy years after the
segment's Effective Date until it reaches zero at the beginning of the 15th
Policy year following that segment's Effective Date or the Policy year in which
the Insured reaches age 98, whichever is earlier.


Form 1197 (VUL) 
Page 5D
<PAGE>
 
                             SCHEDULE (CONTINUED)  

POLICYHOLDER TRANSACTION CHARGES
 
     Request for Sales Illustrations: $25 
          Premium Allocation Changes: $25 for each change over 5 per Policy year
              Excess Transfer Charge: See the Transfer Provisions section       
      Partial Withdrawal Service Fee: See below                                 
                                                                        
 
POLICY LOANS
 
                              Policy Loan Interest Rate:  3.75% per year        
     Guaranteed Interest Rate Credited To Loan Division:  3.00% per year        
                                    Minimum Loan Amount:  $100                  
                                    Maximum Loan Amount:  See the Loan 
                                                          Provisions section.
 
PARTIAL WITHDRAWALS
 
                 Minimum Partial Withdrawal Amount:  $100      
                 Maximum Partial Withdrawal Amount:  Amount which will leave 
                                                     $500 as the net Cash 
                                                     Surrender Value
                    Partial Withdrawal Service Fee:  The lesser of $25 or 2% of
                                                     the amount withdrawn
                      Limit On Partial Withdrawals:  One per Policy year

 
GUARANTEED INTEREST DIVISION
 
       Guaranteed Interest Rate For Guaranteed Interest Division  3.00% per year


Form 1197 (VUL)
Page 5E         
<PAGE>
 
                             SCHEDULE (CONTINUED)  
                          DEFINITION OF LIFE INSURANCE
                             DEATH BENEFIT FACTORS

<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------- 
 ATTAINED    FACTOR    ATTAINED    FACTOR    ATTAINED    FACTOR    ATTAINED    FACTOR
   AGE                   AGE                   AGE                   AGE  
- ------------------------------------------------------------------------------------- 
<S>          <C>       <C>         <C>       <C>         <C>       <C>         <C>
    0         2.50       25         2.50       50         1.85       75         1.05                        
- -------------------------------------------------------------------------------------                       
    1         2.50       26         2.50       51         1.78       76         1.05                        
- -------------------------------------------------------------------------------------                       
    2         2.50       27         2.50       52         1.71       77         1.05                        
- -------------------------------------------------------------------------------------                       
    3         2.50       28         2.50       53         1.64       78         1.05                        
- -------------------------------------------------------------------------------------                       
    4         2.50       29         2.50       54         1.57       79         1.05                        
- -------------------------------------------------------------------------------------                       

- -------------------------------------------------------------------------------------                       
    5         2.50       30         2.50       55         1.50       80         1.05                            
- -------------------------------------------------------------------------------------                       
    6         2.50       31         2.50       56         1.46       81         1.05                        
- -------------------------------------------------------------------------------------                       
    7         2.50       32         2.50       57         1.42       82         1.05                        
- -------------------------------------------------------------------------------------                       
    8         2.50       33         2.50       58         1.38       83         1.05                        
- -------------------------------------------------------------------------------------                       
    9         2.50       34         2.50       59         1.34       84         1.05 
- ------------------------------------------------------------------------------------- 

- ------------------------------------------------------------------------------------- 
   10         2.50       35         2.50       60         1.30       85         1.05
- ------------------------------------------------------------------------------------- 
   11         2.50       36         2.50       61         1.28       86         1.05 
- ------------------------------------------------------------------------------------- 
   12         2.50       37         2.50       62         1.26       87         1.05 
- ------------------------------------------------------------------------------------- 
   13         2.50       38         2.50       63         1.24       88         1.05 
- ------------------------------------------------------------------------------------- 
   14         2.50       39         2.50       64         1.22       89         1.05 
- ------------------------------------------------------------------------------------- 

- ------------------------------------------------------------------------------------- 
   15         2.50       40         2.50       65         1.20       90         1.05                           
- -------------------------------------------------------------------------------------                      
   16         2.50       41         2.43       66         1.19       91         1.04                       
- -------------------------------------------------------------------------------------                      
   17         2.50       42         2.36       67         1.18       92         1.03                       
- -------------------------------------------------------------------------------------                      
   18         2.50       43         2.29       68         1.17       93         1.02                       
- -------------------------------------------------------------------------------------                      
   19         2.50       44         2.22       69         1.16       94         1.01                       
- -------------------------------------------------------------------------------------                      

- -------------------------------------------------------------------------------------                      
   20         2.50       45         2.15       70         1.15       95         1.00                       
- -------------------------------------------------------------------------------------                      
   21         2.50       46         2.09       71         1.13       96         1.00                       
- -------------------------------------------------------------------------------------                      
   22         2.50       47         2.03       72         1.11       97         1.00                       
- -------------------------------------------------------------------------------------                      
   23         2.50       48         1.97       73         1.09       98         1.00                       
- -------------------------------------------------------------------------------------                       
   24         2.50       49         1.91       74         1.07       99         1.00                       
- ------------------------------------------------------------------------------------- 

- ------------------------------------------------------------------------------------- 
                                                                    100         1.00 
- ------------------------------------------------------------------------------------- 
</TABLE> 

The policy's Base Death Benefit at any time will be at least equal to your
Account Value times the appropriate factor from this table.


Form 1197 (VUL)
Page 5F         
<PAGE>
 
                             SCHEDULE (CONTINUED)  
                           TABLE OF GUARANTEED RATES
              Guaranteed Maximum Cost of Insurance Rates Per $1000
                  (Basic Policy and Additional Insured Rider)

<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------- 
Attained    Monthly Cost of    Attained    Monthly Cost of    Attained    Monthly Cost of   Attained    Monthly Cost of
   Age      Insurance Rate        Age      Insurance Rate        Age      Insurance Rate       Age      Insurance Rate 
- ----------------------------------------------------------------------------------------------------------------------- 
<S>         <C>                <C>         <C>                <C>         <C>               <C>         <C> 
    0           0.34900           25           0.12675           50           0.41009          75           5.03724 
- -----------------------------------------------------------------------------------------------------------------------            
    1           0.08921           26           0.12342           51           0.44693          76           5.59039                
- -----------------------------------------------------------------------------------------------------------------------            
    2           0.08254           27           0.12175           52           0.48965          77           6.17549                
- -----------------------------------------------------------------------------------------------------------------------            
    3           0.08170           28           0.12008           53           0.53742          78           6.78686                
- -----------------------------------------------------------------------------------------------------------------------            
    4           0.07920           29           0.12208           54           0.59276          79           7.44038                
- -----------------------------------------------------------------------------------------------------------------------            
    5           0.07503           30           0.12008           55           0.65401          80           8.16249                
- -----------------------------------------------------------------------------------------------------------------------            
    6           0.07169           31           0.12258           56           0.72203          81           8.97320                
- -----------------------------------------------------------------------------------------------------------------------            
    7           0.06669           32           0.12509           57           0.79429          82           9.89813                
- -----------------------------------------------------------------------------------------------------------------------            
    8           0.06336           33           0.12926           58           0.87251          83          10.95204                
- -----------------------------------------------------------------------------------------------------------------------            
    9           0.06169           34           0.13427           59           0.96090          84          12.11846                
- -----------------------------------------------------------------------------------------------------------------------            
   10           0.06085           35           0.14094           60           1.05949          85          13.37460                
- -----------------------------------------------------------------------------------------------------------------------            
   11           0.06419           36           0.14762           61           1.16916          86          14.69860                
- -----------------------------------------------------------------------------------------------------------------------            
   12           0.07086           37           0.15680           62           1.29417          87          16.08129                
- -----------------------------------------------------------------------------------------------------------------------            
   13           0.08254           38           0.16682           63           1.43714          88          17.49682                
- -----------------------------------------------------------------------------------------------------------------------            
   14           0.09588           39           0.17851           64           1.59899          89          18.96601                
- -----------------------------------------------------------------------------------------------------------------------            
   15           0.10756           40           0.19103           65           1.77812          90          20.51212                
- -----------------------------------------------------------------------------------------------------------------------            
   16           0.11924           41           0.20607           66           1.97123          91          22.16549                
- -----------------------------------------------------------------------------------------------------------------------            
   17           0.12842           42           0.22110           67           2.18097          92          23.98724                
- -----------------------------------------------------------------------------------------------------------------------            
   18           0.13343           43           0.23865           68           2.40660          93          26.06643                
- -----------------------------------------------------------------------------------------------------------------------            
   19           0.13844           44           0.25619           69           2.65338          94          28.78427                
- -----------------------------------------------------------------------------------------------------------------------            
   20           0.14011           45           0.27709           70           2.93268          95          32.81758                
- -----------------------------------------------------------------------------------------------------------------------            
   21           0.13927           46           0.29966           71           3.30181          96          39.64294                
- -----------------------------------------------------------------------------------------------------------------------            
   22           0.13677           47           0.32391           72           3.61779          97          53.06605                
- -----------------------------------------------------------------------------------------------------------------------            
   23           0.13427           48           0.34984           73           4.04199          98          83.33333                
- ----------------------------------------------------------------------------------------------------------------------- 
   24           0.13093           49           0.37912           74           4.52073          99          83.33333   
- ----------------------------------------------------------------------------------------------------------------------- 
</TABLE>

The rates shown are for a standard nonsmoker, smoker or juvenile rate class. If
the Policy is based on a special rate class (other than standard nonsmoker,
smoker or juvenile), the maximum cost of insurance rates will be adjusted using
the rating factor shown in the Schedule for the special class. If the special
rate class is a stated percentage increase, the maximum cost of insurance rates
will be determined by multiplying the rates for a standard nonsmoker, smoker or
juvenile rate class shown above by the rating factor shown in the Schedule. If
the special rate class is a flat amount per $1,000, the maximum cost of
insurance rates will be determined by adding the flat amount per $1,000 shown in
the Schedule to the rate per $1,000 for the standard nonsmoker, smoker or
juvenile rate class shown above. The rates shown above are based on the 1980
Commissioners Standard Ordinary Smoker Distinct Mortality Table, age nearest
birthday.


Form 1197 (VUL)
Page 5G         
<PAGE>
 
                              DEFINITION OF TERMS
 
ACCOUNT VALUE--The sum of the amounts allocated to the Divisions of the Variable
Account and to the Guaranteed Interest Division, as well as any amount set aside
in the Loan Division to secure a Policy Loan.
  
ACCUMULATION UNIT VALUE--The value of the Accumulation Units of each Division of
the Variable Account.  The Accumulation Unit Value is determined as of each
Valuation Date.

BASE DEATH BENEFIT--Initially this is the Stated Death Benefit under the Policy.
The Base Death Benefit may be greater than the Stated Death Benefit depending on
which death benefit option and which test for the Federal income tax law
definition of life insurance you choose.

CASH SURRENDER VALUE--The amount of your Account Value minus the Surrender
Charge, if any.

CUSTOMER SERVICE CENTER--Our administrative office at P.O. Box 173763, Denver,
CO 80217-3763.

DIVISION(S) OF THE VARIABLE ACCOUNT--The investment options available, each of
which invests in shares of one of the Portfolios.

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

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

INVESTMENT DATE--The date on which the initial Net Premium we receive will be
allocated to your Policy.  We will not allocate funds to your Policy until we
receive at least one quarter of the Minimum Annual Premium as shown in the
Schedule attached to your Policy and we have approved your Policy for issue.

LOAN DIVISION--Part of our General Account in which funds are set aside to
secure any outstanding Policy Loan and accrued loan interest when due.

MATURITY DATE--The date the Policy matures.  This is the Policy anniversary on
which the Insured's Age is 100.

MONTHLY PROCESSING DATE--The date each month on which the monthly deductions
from the Account Value are due.  The first Monthly Processing Date will be the
Policy Date or the Investment Date, if later. Subsequent Monthly Processing
Dates will be the same date as the Policy Date each month unless this is not a
Valuation Date, in which case the Monthly Processing Date occurs on the next
Valuation Date.

NET ACCOUNT VALUE--The amount of the Account Value minus any Policy Loan and
accrued loan interest.

NET CASH SURRENDER VALUE--The amount of the Cash Surrender Value minus any
Policy Loan and accrued loan interest.

NET PREMIUM--Premium amounts paid less the sales and tax charges.  These charges
are deducted from the premiums before the premium is applied to your Account
Value.

PARTIAL WITHDRAWAL--The withdrawal of a portion of your Net Cash Surrender Value
from the Policy.  The Partial Withdrawal may cause you to incur a Surrender
Charge, and it may reduce the amount of Death Proceeds in force.

POLICY LOAN--The sum of amounts you have borrowed from your Policy, increased by
any Policy Loan interest capitalized when due, and reduced by any Policy Loan
repayments.

RIGHT TO EXAMINE POLICY PERIOD--The period of time within which the Owner may
examine the Policy and return it for a refund.

SCHEDULED PREMIUM--The premium amount which you specify on the application as
the amount you intend to pay at fixed intervals over a specified period of time.
We will send you premium reminder notices for the amount of the Scheduled
Premium on a quarterly, semiannual, or annual basis, as you determine; you need
not pay the Scheduled Premium, and you may change it at any time.  Also, within
limits, you may pay less or more than the Scheduled Premium.

STATED DEATH BENEFIT--The initial amount of Base Death Benefit under the Policy.
The Stated Death Benefit amount will not vary unless you change it.

SURRENDER CHARGE--The charge made against your Account Value in the event of
surrender, Policy lapse, requested reductions in the Stated Death Benefit, or
certain Partial Withdrawals.  The Surrender Charge consists of the
administrative Surrender Charge and the sales Surrender Charge.

VALUATION PERIOD--The period which begins at 4:00 p.m. Eastern Time on a
Valuation Date and ends at 4:00 p.m. Eastern Time on the next succeeding
Valuation Date.


Form 1197 (VUL) 
Page 6
<PAGE>
 
                         INSURANCE COVERAGE PROVISIONS

INITIAL PREMIUM ALLOCATION

We will not allocate funds to your Policy until we receive at least one quarter
of the Minimum Annual Premium.  The Minimum Annual Premium is listed in the
Schedule.  The Valuation Date on which we receive this amount and have approved
your Policy for issue is the Investment Date.  As of the Investment Date, the
amount you have asked to be invested in the Divisions of the Variable Account
will be allocated to the Fidelity Investments Money Market Division.  Any amount
you have designated for allocation to the Guaranteed Interest Division will be
allocated to that Division.  The amount allocated to the Fidelity Investments
Money Market Division will remain there until the end of the Right to Examine
Policy Period, at which time the balance will be transferred to the other
Divisions of the Variable Account according to the allocations shown in the
Schedule.

VALUATION DATE

A Valuation Date is any day:

     a)   The New York Stock Exchange ("NYSE") is open for trading and on which
          Security Life's Customer Service Center is open for business; or

     b)   As may be required by law.

VALUATION PERIOD

A Valuation Period begins at 4 p.m. Eastern time on a Valuation Date and ends at
4 p.m. Eastern time on the next succeeding Valuation Date.

All Policy processing for a Valuation Period takes place as of the end of the
Valuation Period.

EFFECTIVE DATE OF COVERAGE

The Policy date shown in the Schedule is the Effective Date for all coverage
provided in the original application.  The Effective Date is subject to the
payment of at least one quarter of the Minimum Annual Premium and the acceptance
of the Policy by you during the continued insurability of all persons insured by
this Policy and any riders attached.  The Policy date is the date from which we
measure Policy years and determine the Monthly Processing Date.  The first
Monthly Processing Date is the Investment Date.  Future Monthly Processing Dates
are the same calendar day of each month as the Policy date unless this is not a
Valuation Date in which case the Monthly Processing Date occurs on the next
Valuation Date.  A Policy anniversary occurs each year on the same month and day
as the Policy date unless this is not a Valuation Date in which case the Policy
anniversary occurs on the next Valuation Date.  If the Policy date is February
29th, the Policy anniversary will be February 28th in years in which there is
not a February 29th.  The Effective Date for increases and additional benefits
is shown in the Schedule.

PAYOUT OF PROCEEDS

The Payout of Proceeds is the amount we will pay:

     a)   as of the Maturity Date,

     b)   upon surrender of the Policy before the Maturity Date, or

     c)   upon the death of the Insured before the Maturity Date.


Form 1197 (VUL) 
Page 7
<PAGE>
 
The Payout of Proceeds as of the Maturity Date will be your net Account Value.
The Payout of Proceeds upon surrender of this Policy prior to the Maturity Date
will be the net Cash Surrender Value.  The Maturity Date is the Policy
anniversary on which the Insured's Age is 100.  The Insured's Age is the Age
listed in the Schedule increased by the number of completed Policy years since
the Policy date.  The Payout of Proceeds upon the death of the Insured will be
the Base Death Benefit; plus any amounts payable from any additional benefits
provided by rider; minus any outstanding Policy Loan including accrued but
unpaid interest; minus any unpaid monthly deductions incurred prior to the date
of death.

We will determine the amount of proceeds payable upon the death of the Insured
when we have received due proof of death and any other information which is
necessary to process the claim.  Any proceeds we pay are subject to adjustments
as provided in the Misstatement of Age or Sex, Suicide Exclusion and
Incontestability provisions.

We will pay Proceeds in one sum unless you request an alternate form of payment.
There are many possible methods of payment.  The available Payout Options are
described in the Payouts Other Than As One Sum provision.  Contact us or your
agent for additional information.  Interest will be paid on the one sum death
Proceeds from the date we determine the death Proceeds to the date of payment,
or until a Payout Option is selected.  Interest will be at the rate we declare,
or at any higher rate required by law.

BASE DEATH BENEFIT

The total Stated Death Benefit is the sum of the Stated Death Benefit for all
coverage segments.  The Stated Death Benefit for each coverage segment and the
death benefit option are shown in the Schedule.  The Base Death Benefit is
determined by the death benefit option which you select as follows:

     Option 1     The Base Death Benefit equals the total Stated Death Benefit
     Option 2     The Base Death Benefit equals the total Stated Death Benefit,
                  plus your Account Value.
     Option 3     The Base Death Benefit equals the total Stated Death Benefit,
                  plus the sum of Premiums paid minus Partial Withdrawals taken.

The Base Death Benefit at any time will be at least equal to your Account Value
multiplied by the appropriate factor from the Definition of Life Insurance
Factors table as shown in the Schedule.

This Policy is designed to qualify as a life insurance contract under the
Internal Revenue Code.  All terms and provisions of the Policy shall be
construed in a manner consistent with that design.  The amount of insurance in
force at any time shall not be less than the amount of insurance necessary to
achieve such qualification under the applicable provisions of the Internal
Revenue Code in existence at the time the Policy is issued.  We reserve the
right to amend the Policy or adjust the amount of insurance when required.  We
will send you a copy of any Policy amendment.

CHANGE IN REQUESTED INSURANCE COVERAGE

At least 30 days prior to a Policy anniversary, you may request that the
insurance coverage be increased or decreased.  You may not increase coverage
after the Insured is Age 86.  You may change the coverage only once each Policy
year on the Policy anniversary.  The change in coverage may not be for an amount
less than $1,000.  The Effective Date of the change will be the Policy
anniversary next following the date the written application is approved by us.
After any change to the Stated Death Benefit, you will receive a new Schedule
which will include the Stated Death Benefit, the benefit under any riders, if
applicable, the Guaranteed Cost of Insurance rates, the Guideline Annual
Premium, the new Target Premium and the new Surrender Charge.


Form 1197 (VUL) 
Page 8
<PAGE>
 
REQUESTED INCREASES IN COVERAGE

At least 30 days prior to a Policy anniversary, you may request an increase in
the Stated Death Benefit.  An increase will become effective as of the Policy
anniversary after we have approved your application for increase.  You must
provide evidence satisfactory to us that the Insured is insurable according to
our normal rules of underwriting for this type of Policy.  This evidence will
include an application and may include required medical information.  An
increase will consist of a new coverage segment of Stated Death Benefit subject
to our limits.

You will have the right to cancel an increase in the death benefit within the
later of:

     a)   45 days after you sign the application for the increase,

     b)   20 days after you have received the new Schedule, or

     c)   10 days after we mail you the Notice of Withdrawal Right.

The new Schedule will be deemed to have been received by you 15 days after it is
mailed from our Customer Service Center.  You may cancel an increase by sending
notice in a form acceptable to us to our Customer Service Center.  During this
period, we will allocate the Premiums you pay related to the increase to the
Fidelity Investments Money Market Division of the Variable Account.  At the end
of this period, the amount of the Premium remaining in the Fidelity Investments
Money Market Division will be transferred to the Division of the Variable
Account according to your most recent written allocation instruction.  If you
cancel an increase we will refund to you any charges attributable to the
increase.

An increase in the Stated Death Benefit will result in a new Sales Load.
Premium allocated to an increase in coverage will be subject to a new Sales
Load.

REQUESTED DECREASES IN COVERAGE

At least 30 days prior to a Policy anniversary, you may request a decrease in
the Stated Death Benefit.  A decrease will be effective as of the Policy
anniversary.  You may decrease the Stated Death Benefit if the Effective Date of
the decrease will occur after the later of 2 years from the Policy date or 2
years after the most recent increase was made.  A requested decrease will first
reduce Adjustable Term Insurance Rider coverage segments, if any are attached to
your Policy, beginning with the most recently added, and will then reduce each
of the Stated Death Benefit segments in the same proportion as the total Stated
Death Benefit is reduced.  A Surrender Charge will apply if the Stated Death
Benefit is decreased and the decrease occurs during the 14 years following the
Policy date or the date of the prior increase.  If a Surrender Charge applies,
it will be deducted from your Account Value and future Surrender Charges will be
reduced.

The sum of the Stated Death Benefit for all coverage segments after any change
may not be less than the minimum Stated Death Benefit shown in the Schedule.

DEATH BENEFIT OPTION CHANGES

At least 30 days prior to a Policy anniversary, you may request a change to the
death benefit option.  This change will be effective as of the Policy
anniversary.  A death benefit option change applies to the entire Stated Death
Benefit.  For us to approve a change to the death benefit option from Option 1
to Option 2, or from Option 1 to Option 3, you must submit evidence to us that
the Insured is insurable according to our normal rules of underwriting for that
class of policy.  We may not allow any change if it would reduce the Stated
Death Benefit below the minimum we require to issue this Policy at the time of
reduction.  After the Effective Date of the change, the Stated Death Benefit
will be changed according to the following table:


Form 1197 (VUL) 
Page 9
<PAGE>
 
<TABLE>
<CAPTION>
        OPTION CHANGE
        FROM    TO         STATED DEATH BENEFIT FOLLOWING CHANGE EQUALS:
      <S>       <C>        <C>
      Option 1  Option 2   Stated Death Benefit prior to such change minus your
                           Account Value as of the Effective Date of the change.

      Option 2  Option 1   Stated Death Benefit prior to such change plus your
                           Account Value as of the Effective Date of the change.

      Option 1  Option 3   Stated Death Benefit prior to such change minus the
                           sum of the Premiums paid minus Partial Withdrawals
                           taken as of the Effective Date of the change.

      Option 3  Option 1   Stated Death Benefit prior to such change plus the
                           sum of the Premiums paid minus Partial Withdrawals
                           taken as of the Effective Date of the change.

      Option 2  Option 3   Stated Death Benefit prior to such change plus i)
                           your Account Value as of the Effective Date of the
                           change, minus ii) the sum of the Premiums paid minus
                           Partial Withdrawals taken as of the Effective Date of
                           the change.

      Option 3  Option 2   Stated Death Benefit prior to such change plus i) the
                           sum of the Premiums paid minus Partial Withdrawals
                           taken as of the Effective Date of the change, minus
                           ii) your Account Value as of the Effective Date of
                           the change.
</TABLE>

   For purposes of death benefit option changes, your Account Value will be
   allocated to each coverage segment in the same proportion that the Stated
   Death Benefit of that segment bears to the sum of all Stated Death Benefit
   segments as of the Effective Date of the change.


                              PREMIUM PROVISIONS

SCHEDULED PREMIUMS

The Scheduled Premium as shown in the Schedule may be paid while this Policy is
in force during the Insured's lifetime.  You may increase or decrease the amount
of the Scheduled Premium, subject to limits we may set and provisions in the
Premium Limitation Section.  Under conditions provided in the Grace Period
provision and the Guarantee Period, you may be required to make Premium payments
to keep the Policy in force.

We will send reminder notices to you for the Scheduled Premium amount and
frequency that you have selected.  You may select to receive notices either
annually, semiannually or quarterly.  You may also arrange for payment of
Premiums on a monthly basis through an authorized special payment facility.  All
payment modes are subject to our minimum requirements for the payment mode
selected.

UNSCHEDULED PREMIUMS

You may make unscheduled Premium payments at any time the Policy is in force
during the Insured's lifetime.  The unscheduled Premium payment must be at least
$100.  We may change this minimum if we give you 90 days written notice.  Unless
you tell us otherwise, these Premium payments will first be applied to reduce or
pay off any existing Policy Loan and, as such, Premium Expense Charges will not
be deducted.  We may limit the amount of such unscheduled Premium payments if
the payment would result in an increase in the Base Death Benefit.  If the net
amount at risk is increased as a result of an unscheduled Premium, we will
require evidence of insurability satisfactory to us that the Insured is
insurable according to our normal rules of underwriting for this type of Policy.
The net amount at risk is the difference between the Base Death Benefit and your
Account Value.


Form 1197 (VUL)
Page 10
<PAGE>
 
PREMIUM LIMITATION

If the Definition of Life insurance test used for your Policy is the Guideline
Premium Test, we will not accept any Premium that causes your Policy not to
qualify as a life insurance policy under the Internal Revenue Code.

PREMIUM ALLOCATION

During the Right to Examine Policy Period, the portion of your Net Premium which
you have elected to invest in a Division of the Variable Account will be
invested in the Fidelity Investments Money Market Division.  After the Right to
Examine Policy Period, the balance of your funds in the Fidelity Investments
Money Market Division will be reallocated as you directed in your Premium
allocation shown in the Schedule.

After the Right to Examine Policy Period, each Net Premium will be allocated to
the Divisions of the Variable Account and the Guaranteed Interest Division as
you directed in the application or as otherwise requested.  You may change the
allocation for subsequent Premiums by sending us written notice at our Customer
Service Center.  If you change your Premium allocation more than 5 times per
Policy year, we will deduct a charge from the Divisions of the Variable Account
and the Guaranteed Interest Division in the same proportion that your Account
Value of each Division bears to your net Account Value.  The amount of this
charge is shown in the Schedule.  Premium allocation percentages may be in any
whole number from 1% to 100% provided that at least $100 is allocated to each
Division selected.

                          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 benefits for the class
of policies to which this Policy 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 Policy 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.

We reserve the right to limit the number of Divisions in which you may invest.


Form 1197 (VUL)
Page 11
<PAGE>
 
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
Policy 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 Policy.

   .  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 Policy. 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 Policies to which your Policy 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 Policies 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
Premiums or make transfers.  The Account Value of the Guaranteed Interest
Division is equal to the Net Premium 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 1197 (VUL)
Page 12
<PAGE>
 
LOAN DIVISION

The Loan Division is the account which is set aside to secure the Policy Loan,
if any.  See the Loan Provision section for information.

                              TRANSFER PROVISIONS

After the Right to Examine Policy Period, your Account Value in each Division
may be transferred to any other Division of the Variable Account upon written
request.  Transfers from the Guaranteed Interest Division are subject to the
limitations as described in the Guaranteed Interest Division provision.  The
number of free transfers permitted in any one Policy year without an Excess
Transfer Charge, the total number of transfers permitted and the Excess Transfer
Charge are shown in the table below.  Any transfers made due to the operation of
the Automatic Rebalancing Feature or Dollar Cost Averaging will not count toward
the 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.

The following table summarizes the number of transfers available and the
associated charges during any Policy year.

<TABLE>
<CAPTION>
    <S>                                   <C>                         
    ------------------------------------------------------------------------
    FREE TRANSFERS                              12                          
    ------------------------------------------------------------------------
    TOTAL NUMBER OF TRANSFERS PERMITTED      Unlimited                      
    ------------------------------------------------------------------------
    EXCESS TRANSFER CHARGE                $25 for each transfer in excess   
                                          of 12 during any Policy year.     
    ------------------------------------------------------------------------ 
</TABLE>

TRANSFERS TO OR FROM THE GUARANTEED INTEREST DIVISION

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

The maximum transfer amount from the Guaranteed Interest Division in any Policy
year is the greatest of:


   a)  25% of your Account Value in the Guaranteed Interest Division at the time
       of the first transfer or withdrawal in a Policy year;

   b)  The minimum transfer amount; or

   c)  The sum of the amounts transferred and withdrawn from the Guaranteed
       Interest Division in the prior Policy year.

   For purposes of calculating the maximum transfer from the Guaranteed Interest
   Division, all Partial Withdrawals and transfers from the Guaranteed Interest
   Division in a Policy 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 Account
Value in that Division bears to the net Account Value immediately after the
transfer.

Form 1197 (VUL)
Page 13
<PAGE>
 
DOLLAR COST AVERAGING

If you have at least $10,000 of Account 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.

The minimum amount that you may elect to transfer each month is $100.  The
maximum amount that you may transfer is equal to your Account 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.

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.  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 is at least $100.  The transfer
date will be the same calendar day each month as the Monthly Processing Date.
If this calendar day is not a Valuation Date, the next Valuation Date will be
used.  If, on any transfer date, your Account Value in the chosen 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 may not begin until the Monthly Processing Date following the end of
the Right to Examine Policy Period.

You may change the transfer amount or the Divisions to which transfers are to be
made once each Policy 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 Account Value in each Division to
your allocation percentage for new Premiums.  Automatic Rebalancing can be
elected in your application or by completing the Automatic Rebalancing form and
returning it to our Customer Service Center.  As of the first Valuation Date of
each calendar quarter thereafter we will reallocate your net Account Value so
that the amount in each Division matches your Premium allocation.  Automatic
Rebalancing may not begin until the end of the Right to Examine Policy Period.

While this feature is in effect, we require that you allocate no more than 35%
of your Premiums to any one Division, and you must allocate your Premiums to at
least 5 Divisions.  If at any time during the operation of the Automatic
Rebalancing feature you request a change in Premium allocation which does not
meet these requirements, we will notify you that your allocation must be
changed.  We will not process such a request unless you also request that the
Automatic Rebalancing feature be discontinued.

When you request a change in Premium allocation that meets these requirements,
your net Account Value will be reallocated as of the Valuation Date that we
receive your written allocation instructions.  Amounts will be transferred among
the Divisions to match the allocation for new Premiums.


Form 1197 (VUL)
Page 14
<PAGE>
 
During the operation of Automatic Rebalancing, you may not change your
allocation percentage to the Guaranteed Interest Division by more than 25% of
the percentage previously allocated to the Guaranteed Interest Division.

If you change your Premium allocation more than five times per Policy year,
there will be a $25 charge taken from your Account Value.  This charge will be
deducted from each of the Divisions of the Variable Account and the Guaranteed
Interest Division in the same proportion that your Account Value of each
Division bears to your net Account Value as of the Valuation Date the allocation
change is effective.

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.

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.

                           ACCOUNT VALUE PROVISIONS

The Account Value is the sum of the current amounts allocated to the Divisions
of the Variable Account and to the Guaranteed Interest Division plus your
balance in the Loan Division.

The Account Value is based on the amount and number of Premiums paid, Policy and
rider charges assessed, loans and withdrawals taken, monthly deductions, Premium
Expense Charges, transaction charges, any Surrender Charges, and the investment
experience or credited interest of the Division to which your Account Value is
allocated.

Your net Account Value is equal to your Account Value minus any Policy Loan and
accrued but unpaid loan interest.

NET PREMIUM

The Net Premium equals the Premium paid minus the Premium Expense Charges for
taxes and the appropriate Sales Load shown in the Schedule.  Premiums allocated
to an increase in coverage will be subject to a new Sales Load.  Premiums are
allocated in the same proportion that the Guideline Annual Premium of each
segment bears to the sum of the Guideline Annual Premiums of all segments.  The
Guideline Annual Premium for each coverage segment is shown in the Schedule.

ACCOUNT VALUES ON THE INVESTMENT DATE

The Account Value of each Division of the Variable Account and the Guaranteed
Interest Division as of the Investment Date is equal to:


   a)  The allocation to that Division of the first Net Premium paid (as
       determined by you); minus

   b)  The portion of any monthly deductions due on the Investment Date
       allocated to that Division.

The Account Value of the Loan Division as of the Investment Date is equal to
zero.


Form 1197 (VUL)
Page 15
<PAGE>
 
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.
We set the Accumulation Unit Value at $10 on the Valuation Date when the first
investments in each Division of the Variable Account are made.  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.

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:

   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 the Portfolio in which that Division invests 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 that Division invests as of the end of the preceding
       Valuation Period; minus

   e)  The daily equivalent of the Annual Mortality and Expense Risk Charge
       shown in the Schedule for each day in the current Valuation Period.

ACCOUNT VALUE OF THE DIVISIONS OF THE VARIABLE ACCOUNT

On subsequent Valuation Dates after the Investment Date, your Account Value of
each Division of the Variable Account is calculated as follows:

   a)  The number of Accumulation Units in that Division as of the beginning of
       the current Valuation Period multiplied by that Division's Accumulation
       Unit Value for the current Valuation Period; plus

   b)  Any additional Net Premiums allocated to that Division during the current
       Valuation Period; plus

   c)  Any Account Value transferred to or minus any Account Value transferred
       from the Variable Division during the current Valuation Period (including
       the applicable portion of any transfer fee); minus

   d)  Any Partial Withdrawals allocated to that Division and any applicable
       withdrawal service fees which are allocated to the Variable Division
       during the current Valuation Period; plus

   e)  Any amounts released from the Loan Division as a result of a loan or loan
       interest payment, or minus amounts transferred to the Loan Division as of
       a result of any loans which are allocated to the Variable Division during
       the current Valuation Period; minus

   f)  The portion of any Surrender Charge resulting from a decrease in Stated
       Death Benefit allocated to the Division; minus

   g)  The portion of the monthly deduction allocated to the Variable Division,
       if a Monthly Processing Date occurs during the current Valuation Period.


Form 1197 (VUL)
Page 16
<PAGE>
 
ACCOUNT VALUE OF THE GUARANTEED INTEREST DIVISION

On Valuation Dates after the Investment Date, your Account Value of the
Guaranteed Interest Division is calculated as follows:


   a)  The Account Value of the Guaranteed Interest Division at the end of the
       preceding Valuation Period plus interest at the declared rate credited
       during the current Valuation Period; plus

   b)  Any additional Net Premiums allocated to the Guaranteed Interest Division
       plus interest credited to these Premiums during the current Valuation
       Period; plus

   c)  Any Account Value transferred to or minus any Account Value transferred
       from the Guaranteed Interest Division during the current Valuation Period
       (including the applicable portion of any transfer fee); minus

   d)  Any Partial Withdrawals taken and any applicable withdrawal service fees
       which are allocated to the Guaranteed Interest Division during the
       current Valuation Period; plus

   e)  Any amounts released from the Loan Division as a result of a loan or loan
       interest payment, or minus amounts transferred to the Loan Division as a
       result of any loans which are allocated to the Guaranteed Interest
       Division during the current Valuation Period; minus

   f)  The portion of any Surrender Charge resulting from a decrease in Stated
       Death Benefit allocated to the Guaranteed Interest Division, minus

   g)  The portion of the monthly deduction allocated to the Division, if a
       Monthly Processing Date occurs during the current Valuation Period.

ACCOUNT VALUE OF THE LOAN DIVISION

On Valuation Dates after the Investment Date, your Account Value of the Loan
Division is equal to:


   a)  The Account Value of the Loan Division on the prior Valuation Date; plus

   b)  Any interest credited to the Loan Division during the Valuation Period;
       plus
       
   c)  An amount equal to any additional loans since the prior Valuation Date;
       minus
       
   d)  Any loan repayments, including payment of loan interest in cash; plus

   e)  The amount of accrued loan interest if the Valuation Date is a Policy
       anniversary; minus

   f)  The amount of interest credited to the Loan Division during the year if
       the Valuation Date is a Policy anniversary.

On Policy anniversaries, any amount of interest credited to the Loan Division
during the year is transferred from the Loan Division to the Variable Account
and Guaranteed Interest Divisions in the same proportion that your Account Value
in each Variable Division and the Guaranteed Interest Division bears to your net
Account Value as of the Policy anniversary.

                         MONTHLY DEDUCTION AND REFUND

MONTHLY DEDUCTION

The monthly deduction is equal to:


   a)  the cost of insurance charges for this Policy; plus

   b)  the monthly charges for any other additional benefits provided by rider;
       plus
       
   c)  the monthly expense charges shown in the Schedule.


Form 1197 (VUL)
Page 17
<PAGE>
 
The monthly deductions allocated to the Divisions of the Variable Account and
Guaranteed Interest Division in the same proportion that your Account Value in
the Division bears to your net Account Value as of the Monthly Processing Date.
This deduction is taken from your Account Value as of the Monthly Processing
Date.

COST OF INSURANCE

The cost of insurance is determined on a monthly basis for each coverage
segment.  Such cost is the monthly cost of insurance rate for the Insured's
Premium Class multiplied by the net amount at risk.  The net amount at risk is
(a) minus (b) where:

     a)  is the Base Death Benefit for all coverage segments as of the Monthly
         Processing Date after the monthly deductions (other than cost of
         insurance charges for the Base Death Benefit, any Adjustable Term
         Insurance Rider and any Waiver of Monthly Deductions Rider), divided by
         1 plus the monthly equivalent of the Guaranteed Interest Rate for the
         Guaranteed Interest Division as shown in the Schedule; and

     b)  is your Account Value as of the Monthly Processing Date after the
         monthly deductions (other than the cost of insurance for the Base Death
         Benefit, any Adjustable Term Insurance Rider and any Waiver of Monthly
         Deduction Rider).

The cost of insurance rates will be determined by us from time to time.  They
will be based on the sex and Age as of the Effective Date of coverage, the
duration since the coverage began and the Premium Class.  Any change in rates
will apply to all individuals of the same Premium Class and whose policies have
been in effect for the same length of time.  The rates will never exceed those
rates shown in the Table of Guaranteed Rates in the Schedule as adjusted for any
special Premium Class.

Each time there is a new coverage segment of Stated Death Benefit due to a
requested increase, the net amount at risk will be allocated to each coverage
segment in the same proportion that the Stated Death Benefit of that segment
bears to the total Policy Stated Death Benefit.  Different rates will apply to
each segment depending upon the Premium Class, the Age as of the Effective Date
of the increase and the duration since the Effective Date of the increase.

PERSISTENCY REFUND

Each month your Policy or a coverage segment of Stated Death Benefit remains in
force after its tenth Policy anniversary, we will credit your Account Value with
a refund equivalent to 0.5% of your Account Value on an annual basis for that
segment (0.04167% monthly).  Your Account Value will be allocated to each
coverage segment based upon the number of completed Policy years the segment has
been in force and the size of the Guideline Annual Premium for the segment as
shown in the Schedule.

The persistency refund will be added to the Divisions of the Variable Account
and the Guaranteed Interest Division in the same proportion that your Account
Value in each Division bears to your net Account Value as of the Monthly
Processing Date.

Form 1197 (VUL)
Page 18
<PAGE>
 
                                LOAN PROVISIONS

POLICY LOANS

You may obtain a Policy Loan after the first Policy anniversary.  The maximum
amount you may borrow at any time equals (a) minus (b) where (a) is equal to:

     1. Account Value minus (12 times the current monthly deduction);

     2. Multiplied by (1 + Policy Loan Interest Rate);

     3. Divided by (1 + Guaranteed Interest Rate credited to Loan Division);
and where (b) is equal to any outstanding Policy Loan and accrued loan interest.

The Policy Loan is a first lien on your Policy. The minimum amount you may
borrow is shown in the Schedule.

The outstanding Policy Loan amount is equal to the loan amount as of the
beginning of the Policy year plus new loans and minus loan repayments.

LOAN INTEREST

The annual Policy Loan interest rate is shown in the Schedule.  If a loan is
made, interest is due and payable at the end of the Policy year.  Thereafter,
interest on the loan amount is due annually at the end of each Policy year until
the loan is repaid.  If interest is not paid when due, it is added to the Policy
Loan.


If the Policy Loan amount and any accrued interest equals or exceeds the Cash
Surrender Value, a Premium sufficient to keep this Policy in force must be paid
as provided in the Grace Period Provision.

LOAN DIVISION

When a Policy Loan is taken or when interest is not paid in cash when due, an
amount equal to the loan is transferred from the Divisions of the Variable
Account and the Guaranteed Interest Division to the Loan Division to secure the
loan.  This amount will be deducted from the Divisions of the Variable Account
and the Guaranteed Interest Division in the same proportion that your Account
Value in each Division bears to your net Account Value as of the date the
transfer is effective.  Your Account Value in the Loan Division will be credited
with interest at the interest rate for the Loan Division shown in the Schedule.


When a loan repayment is made an amount equal to the repayment is transferred
from the Loan Division to the Guaranteed Interest Division and the Divisions of
the Variable Account in the same proportion as your current Premium allocation
unless you request a different allocation.

Form 1197 (VUL)
Page 19
<PAGE>
 
                         PARTIAL WITHDRAWAL PROVISIONS

You may apply for a Partial Withdrawal of your Account Value on any Monthly
Processing Date after the first Policy anniversary by writing to us at our
Customer Service Center.  The minimum and maximum Partial Withdrawal amounts are
shown in the Schedule.  When a Partial Withdrawal is made, the amount of the
withdrawal plus a service fee is deducted from your Account Value.  The amount
of the service fee is shown in the Schedule.  We limit the number of Partial
Withdrawals in a Policy year and this number is shown in the Schedule.

If the Stated Death Benefit is reduced by a Partial Withdrawal during the first
14 years following the Policy date or following an increase in the Stated Death
Benefit, a Surrender Charge will be deducted from your Account Value.

The Stated Death Benefit is not reduced by a Partial Withdrawal taken when the
Base Death Benefit has been increased to qualify your Policy as life insurance
under the Federal income tax laws and the amount withdrawn is no greater than
that which reduces your Account Value to the level which no longer requires the
Base Death Benefit to be increased for Federal income tax law purposes.

For a Policy under an Option 1 death benefit, the Stated Death Benefit is not
reduced by a Partial Withdrawal in the circumstances described above.  In
addition, if no more than 16 years have elapsed since the Policy date and the
Insured is not yet Age 81, a Partial Withdrawal of an amount up to 10% of your
Account Value or, if greater, 5% of the Stated Death Benefit, calculated
immediately before the Partial Withdrawal is taken will not reduce the Stated
Death Benefit.  Any additional amount withdrawn reduces your Stated Death
Benefit by that additional amount.

For a Policy under an Option 2 death benefit, a Partial Withdrawal does not
reduce your Stated Death Benefit.  For a Policy under an Option 3 death benefit,
your Stated Death Benefit will be reduced by any amount of the Partial
Withdrawal in excess of Premiums paid to the date of the Partial Withdrawal.

Any reduction in death benefit or Account Value will occur as of the date the
Partial Withdrawal occurs.  No Partial Withdrawal will be allowed if the Stated
Death Benefit remaining in force after any such Partial Withdrawal would be
reduced below the minimum Stated Death Benefit shown in the Schedule.

For a Policy under an Option 2 or Option 3 death benefit, a Partial Withdrawal
reduces the Base Death Benefit by the amount of the withdrawal.  Under any death
benefit option, if the Base Death Benefit has been increased in order to qualify
your Policy as a life insurance contract under the Federal income tax laws, the
Partial Withdrawal reduces the Base Death Benefit by an amount greater than the
withdrawal.

If the Stated Death Benefit is reduced during the first 7 years of a coverage
segment, a new Target Premium will be calculated and future maximum Surrender
Charges will be reduced.  If the Stated Death Benefit is reduced after the first
7 years of a coverage segment, the Surrender Charge is reduced in the same
proportion that the Stated Death Benefit is reduced.

You may specify how much of the withdrawal you wish taken from each Division of
the Variable Account or from the Guaranteed Interest Division.  You may not
withdraw from the Guaranteed Interest Division more than the total withdrawal
times the ratio of your Account Value in the Guaranteed Interest Division to
your net Account Value immediately prior to the withdrawal.  Unless you indicate
otherwise, we will make the withdrawal from the amounts in the Guaranteed
Interest Division and the Divisions of the Variable Account in the same
proportion that your Account Value in each Division bears to your net Account
Value immediately prior to the withdrawal.  The withdrawal service fee and any
Surrender Charge deducted from your Account Value is deducted from each Variable
Division and the Guaranteed Interest Division in the same proportion that your
Account Value of each Division bears to your net Account Value immediately after
the withdrawal.

Form 1197 (VUL)
Page 20
<PAGE>
 
We may send you a new Schedule to reflect the effect of the withdrawal,
including any change to the Stated Death Benefit and Surrender Charges.  We may
ask you to return your Policy to our Customer Service Center to make this
change.  The withdrawal and the reductions in death benefits will be effective
as of the Valuation Date after we receive your request.


                             SURRENDER PROVISIONS

SURRENDER VALUE

The net Cash Surrender Value on any date will be your Account Value minus any
applicable Surrender Charge and minus any Policy Loan including accrued but
unpaid loan interest.


SURRENDER CHARGES

A separate Surrender Charge will apply to each Stated Death Benefit coverage
segment.  The Surrender Charge for this Policy is the sum of the Surrender
Charge for each coverage segment of Stated Death Benefit.  The Surrender Charge
will not exceed the total maximum Surrender Charge shown in the Schedule.  For
purposes of calculating the Surrender Charge for a coverage segment, Premiums
are allocated to a segment in the same proportion that the Guideline Annual
Premium of each segment bears to the sum of the Guideline Annual Premiums of all
segments. The Guideline Annual Premium for each coverage segment is shown in the
Schedule.

For each segment, the Surrender Charge consists of an administrative Surrender
Charge and a sales Surrender Charge.

The administrative Surrender Charge for each segment is determined from the
administrative Surrender Charge table in the Schedule.  It depends on the
segment's Issue Age, Effective Date and initial Stated Death Benefit which are
in the Schedule.

For the first 7 Policy years following the Effective Date of a segment, the
sales Surrender Charge is the lesser of:  50% of the target Premium for the
segment; or 25% of the sum of all Premiums paid up to the target Premium for the
segment plus 5% of the sum of all Premiums paid in excess of the target Premium
for the segment.  Thereafter, the sales Surrender Charge for the segment
decreases at the beginning of each year following the 7th Policy year from the
Effective Date of the segment by 12.5% of the sales Surrender Charge  in effect
at the end of the 7th Policy Year until it reaches zero at the beginning of the
15th Policy year following the segment's Effective Date or the Policy year the
Insured reaches age 98, whichever is sooner.

During the first 14 Policy years or within 14 years of the Effective Date of an
increase in the Stated Death Benefit segment, if you request a decrease to the
Stated Death Benefit or take a Partial Withdrawal which causes the Stated Death
Benefit to decrease, the administrative Surrender Charge will decrease in the
same proportion that the Stated Death Benefit decreases.

Upon a decrease in the Stated Death Benefit, a portion of the Surrender Charge
will be deducted from your Account Value.  The amount of the Surrender Charge
which will be deducted from your Account Value will equal the Surrender Charge
in effect before the decrease minus the Surrender charge in effect after the
decrease.  If a decrease to the Stated Death Benefit occurs after the first 7
years of a coverage segment, the maximum Surrender Charges for the remaining
Policy will be reduced by the percentage that the Stated Death Benefit is
decreased.  If a decrease occurs during the first 7 years of a coverage segment,
the Target Premium will be recalculated; future maximum Surrender Charges for
that coverage segment will be reduced.  A Surrender Charge is not deducted from
your Account Value if the Stated Death Benefit is decreased because the death
benefit option is changed.

Form 1197 (VUL)
Page 21
<PAGE>
 
BASIS OF COMPUTATIONS

The Cash Surrender Value under the Policy is not less than the minimums required
as of the Policy date by the state in which your Policy was delivered.  A
detailed statement of the method of computation of Policy values under the
Policy has been filed with the insurance department of the state in which the
Policy was delivered, if required.

FULL SURRENDERS

You may surrender your Policy after the Right to Examine Policy Period or at any
time during the lifetime of the Insured and receive the net Cash Surrender
Value.  We will compute the net Cash Surrender Value as of the next Valuation
Date after we receive both your request and the Policy at our Customer Service
Center.  This Policy will be canceled as of the date we receive your request,
and there will be no further benefits under this Policy.


            GRACE PERIOD, TERMINATION AND REINSTATEMENT PROVISIONS

GRACE PERIOD

If the following three conditions occur on a Monthly Processing Date, the Policy
will enter into the 61 day Grace Period:


     a)   The net Cash Surrender Value is zero or less, and

     b)   The Guarantee Period shown in the Schedule and described below has
          expired or been terminated, and

     c)   The three year continuation period described below has expired or the
          required Premium for the three year continuation period has not been
          paid.

We will give you a 61 day Grace Period from this Monthly Processing Date to make
the required Premium payment.  The required Premium payment then due must be
paid to keep the Policy in force.  If this amount is not received in full by the
end of the Grace Period, the Policy will lapse without value.  The required
Premium payment will be equal to past due charges plus an amount we expect to be
sufficient to keep the Policy and any riders in force for 2 months following the
receipt of the required Premium payment.  If we receive at least the required
Premium payment during the Grace Period we will make deductions from the Net
Premium payment for the past due amounts and apply any remaining amount as
Premium to the Policy.

Notice of the amount of the required Premium payment will be mailed to you or
any assignee at the last known address at least 30 days before the end of the
Grace Period.  If the Insured dies during the Grace Period, we will deduct any
overdue monthly deductions from the death Proceeds of the Policy.

THREE YEAR CONTINUATION PERIOD

During the first 3 Policy years, if at all times the sum of your Premiums paid
minus the sum of your Partial Withdrawals, Policy Loans taken and accrued but
unpaid interest, is greater than or equal to:  one-twelfth of the Minimum Annual
Premium multiplied by the number of complete months your Policy has been in
force, your Policy will remain in force regardless of the net Cash Surrender
Value.  The Minimum Annual Premium is shown in the Schedule.  If you increase
the Stated Death Benefit during the first 3 Policy years, the new Schedule will
show a revised Minimum Annual Premium which will be used for future tests to
determine if your Policy will remain in force under this provision.

Form 1197 (VUL)
Page 22
<PAGE>
 
GUARANTEE PERIOD

The Policy will not be terminated during the Guarantee Period even if the net
Cash Surrender Value is zero.

The Guarantee Period is the period you have selected in your application and
will expire on the date shown in the Schedule.  If you have selected the
lifetime Guarantee Period, the Guarantee Period will expire on the Maturity Date
shown in the Schedule.  The Guarantee Period will be terminated prior to the
selected date if, on any Monthly Processing Date:

     a)   The actual Premiums paid, minus the amount of any Partial Withdrawals
          and any Policy Loan including accrued but unpaid interest, are less
          than

     b)   One twelfth the Guarantee Period Annual Premium multiplied by the
          number of complete months the Policy has been in force.

     If you have increased your death benefit, your Guarantee Period Annual
     Premium is increased. In order to determine the required premium to
     maintain your Guarantee Period, one-twelfth of each Guarantee Period Annual
     Premium is multiplied by the number of months this Premium amount was in
     effect. Each of these resulting amounts is summed and the total is used in
     (b) above.


The Guarantee Period will also be terminated if your Account Value on any
Monthly Processing Date is not diversified according to the following rules:


     a)   No more than 35% of your net Account Value may be invested in any one
          Division, and

     b)   Your net Account Value must be invested in at least 5 Divisions.

     You will satisfy these diversification requirements if i) you are
     participating in the Automatic Rebalancing Feature, or ii) you elect Dollar
     Cost Averaging and direct the resulting transfers into at least 4 other
     Divisions with no more than 35% of any transfer being to any one Division.

The Guarantee Period will apply to the Stated Death Benefit which is shown on
the original Schedule and to any subsequent coverage segments of Stated Death
Benefit which are added after the Policy date.  The Guarantee Period Annual
Premium is shown in the Schedule.

TERMINATION

All coverage provided by this Policy will end as of the earliest of:

     a)   The date the Policy is surrendered;

     b)   The date of death of the Insured;

     c)   The Maturity Date of the Policy; or

     d)   The date the Grace Period ends without payment of the required
          Premium.

Form 1197 (VUL)
Page 23
<PAGE>
 
REINSTATEMENT

The Policy may be reinstated within five years after the beginning of the Grace
Period.  The reinstatement will be effective as of the Monthly Processing Date
on or next following the date we approve your written application.

We will reinstate the Policy and any riders if the following conditions are met:

     a)   You have not surrendered the Policy for its net Cash Surrender Value;

     b)   You submit evidence satisfactory to us that the Insured and those
          insured under any riders are still insurable according to our normal
          rules of underwriting for this type of Policy; and

     c)   We receive payment of the amount of Premium sufficient to keep the
          Policy and any riders in force from the beginning of the Grace Period
          to the end of the expired Grace Period and for 2 months after the date
          of reinstatement. We will let you know, at the time you request
          reinstatement, the amount of Premium needed for this purpose.

The Surrender Charge as of the date of reinstatement will equal the Surrender
Charge as of the beginning of the Grace Period.

We will reinstate any Policy Loan, with accrued loan interest to the end of the
Grace Period, which existed when coverage ended.

Upon reinstatement, the Net Premium received minus past due amounts will be
allocated to the Divisions of the Variable Account and the Guaranteed Interest
Division according to the Premium allocation percentages in effect at the start
of the Grace Period or as directed by you in writing at the time of
reinstatement.

DEFERRAL OF PAYMENT

Requests for transfers, withdrawals, payment of proceeds on the Maturity Date or
a full surrender will be processed within 7 days of receipt of the request in a
form acceptable to us.  However, we may postpone the processing of any such
Variable Account transactions for any of the following reasons:


     a)   The NYSE is closed, other than customary weekend and holiday closings.

     b)   Trading on the NYSE is restricted by the SEC.

     c)   The SEC declares that an emergency exists as a result of which
          disposal of securities in the Variable Account is not reasonably
          practicable to determine your Account Value in the Divisions.

     d)   A governmental body having jurisdiction over the Variable Account by
          order permits such suspension.

Rules and regulations of the SEC, if any, are applicable and will govern as to
whether conditions described in (b), (c), or (d) exist.

Death proceeds will be paid within 7 days of determination of the proceeds and
are not subject to deferment.  We may defer for up to 6 months payment of any
surrender proceeds, withdrawal or loan amounts from the Guaranteed Interest
Division.

Form 1197 (VUL)
Page 24
<PAGE>
 
                           GENERAL POLICY PROVISIONS

THE POLICY

The Policy, including the original application and applications for an increase,
riders, endorsements, any Schedule pages, and any reinstatement applications
make up the entire contract between you and us.  A copy of the original
application will be attached to the Policy at issue.  A copy of any application
as well as a new Schedule will be attached or furnished to you for attachment to
the Policy at the time of any change in coverage.  In the absence of fraud, all
statements made in any application will be considered representations and not
warranties.  No statement will be used to deny a claim unless it is in an
application.

AGE

The Policy is issued at the Age shown in the Schedule.  This is the Insured's
Age nearest birthday on the Policy date.  The Insured's Age at any time is the
Age shown in the Schedule increased by the number of completed Policy years.

PROCEDURES

We must receive any election, designation, assignment or any other change
request you make in writing, except those specified on the application.  It must
be in a form acceptable to us.  We may require a return of the Policy for any
change or for a full surrender.  We are not liable for any action we take before
we receive and record the written request at our Customer Service Center.

In the event of the death of the Insured before the Maturity Date, please let us
or our agent know as soon as possible.  Claim procedure instructions will be
sent to the Beneficiary immediately.  We may require proof of Age and a
certified copy of the death certificate.  We may require the Beneficiary and
next of kin to sign authorizations as part of due proof.  These authorization
forms allow us to obtain information about the Insured, including, but not
limited to, medical records of physicians and hospitals used by the Insured.

OWNERSHIP

The original Owner is the person named as the Owner in the application.  You, as
the Owner, can exercise all rights and receive the benefits during the Insured's
life before the Maturity Date.  This includes the right to change the Owner,
Beneficiaries, and methods for the payment of proceeds.  All rights of the Owner
are subject to the rights of any assignee and any irrevocable Beneficiary.

You may name a new Owner by sending written notice to us.  The Effective Date of
the change to the new Owner will be the date you sign the notice.  The change
will not affect any payment made or action taken by us before recording the
change at our Customer Service Center.

Form 1197 (VUL)
Page 25
<PAGE>
 
BENEFICIARIES

The primary Beneficiary surviving the Insured will receive any death Proceeds
which become payable.  Surviving contingent Beneficiaries are paid death
Proceeds only if no primary Beneficiary has survived the Insured.  If more than
one Beneficiary in a class survives the Insured, they will share the death
Proceeds equally, unless your designation provides otherwise.  If there is no
designated Beneficiary surviving, you or your estate will be paid the death
Proceeds.  The Beneficiary designation will be on file with us or at a location
designated by us.  While you are living, you may name a new Beneficiary.  The
Effective Date of the change will be the date the request was signed.  We will
pay proceeds to the most recent Beneficiary designation on file.  We will not be
subject to multiple payments.

EXCHANGE RIGHT

If, for any reason within the first 2 Policy years or within 2 years of the
Effective Date of an increase, you want to exchange this Policy for a Policy in
which values do not vary with the investment experience of the Variable Account,
we will exchange this Policy.  This transfer will not be subject to the Excess
Transfer Charge.  The exchange will be implemented by transferring your Account
Value in all the Divisions of the Variable Account to the Guaranteed Interest
Division and removing your future right to choose to allocate funds to the
Divisions of the Variable Account.  We will require a return of this Policy
before this change will be processed.

COLLATERAL ASSIGNMENT

You may assign this Policy as collateral security by 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

After this Policy has been in force during the Insured's life for 2 years from
the Policy date, we will not contest the statements in the application attached
at issue.

After this Policy has been in force during the Insured's life for 2 years from
the Effective Date of any increase in any benefit with respect to the Insured,
we will not contest the statements in the application for the increase.

After this Policy has been in force during the Insured's life for 2 years from
the Effective Date of any reinstatement, we will not contest the statements in
the application for such reinstatement.

MISSTATEMENT OF AGE OR SEX

If the Age or sex of the Insured has been misstated, the death benefit will be
adjusted.  The death benefit will be that which the cost of insurance which was
deducted from your Account Value on the last Monthly Processing Date prior to
the death of the Insured would have purchased for the Insured's correct Age and
sex.

Form 1197 (VUL)
Page 26
<PAGE>
 
SUICIDE EXCLUSION

If the Insured commits suicide, while sane or insane, within 2 years of the
Policy date, we will make a limited payment to the Beneficiary.  We will pay in
one sum the amount of all Premiums paid to us during that time, minus any
outstanding Policy Loan (including accrued but unpaid interest) and Partial
Withdrawals.  If the Insured commits suicide, while sane or insane, within 2
years of the Effective Date of an increase in the Stated Death Benefit, we will
make a limited payment to the Beneficiary for the increase.  This payment will
equal the cost of insurance and any applicable monthly expense charges deducted
for such increase.

PERIODIC REPORTS

We will send you at least once each year a report which shows the current
Account Value, Cash Surrender Value and Premiums paid since the last report.
The report will also show the allocation of your Account Value as of the date of
the report and the amounts added to or deducted from your Account Value of each
Division since the last report.  The report will include any other information
that may be currently required by the insurance supervisory official of the
jurisdiction in which this Policy is delivered.

ILLUSTRATION OF BENEFITS AND VALUES

We will send you, upon written request, a hypothetical illustration of future
death benefits and Account Values.  This illustration will include the
information as required by the laws or regulations where this Policy is
delivered.  If you request more than one illustration during a Policy year, we
will charge a reasonable fee for each additional illustration.  The maximum
amount of this fee is shown in the Schedule.

NONPARTICIPATING

The Policy 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:

     a)  All requests and payments should be sent to us at our Customer Service
         Center; and

     b)  All transactions are effective as of the Valuation Date the required
         information is received at our Customer Service Center.

                          PAYOUTS OTHER THAN AS ONE SUM

ELECTION

During the Insured's lifetime, you may elect that the Beneficiary receive the
proceeds upon death of the Insured other than in one sum.  If you have not made
an election, the Beneficiary may do so within 60 days after the Insured's death.
You may also elect to take the net Cash Surrender Value of the Policy upon its
surrender other than in one sum.  Satisfactory written request must be received
at our Customer Service Center before payment can be made.  A payee that is not
a natural person may not be named without our consent.  The various methods of
settlement are described in the following Payout Options section.

Form 1197 (VUL)
Page 27
<PAGE>
 
PAYOUT 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. The installment dollar amounts will be equal except for any
  Excess Interest as described below. The amount of the first monthly payout for
  each $1,000 of Account Value applied is shown in Settlement Option Table I.

  OPTION II.  LIFE INCOME WITH PAYOUTS FOR DESIGNATED PERIOD. Payouts will be
  made in 1, 2, 4, or 12 installments per year throughout the payee's lifetime,
  or if longer, for a period of 5, 10, 15 or 20 years as elected. The
  installment dollar amounts will be equal except for any Excess Interest, as
  described below. The amount of the first monthly payout for each $1,000 of
  Account Value applied is shown in Settlement Option Table II. This option is
  not available for ages not shown in the Table.

  OPTION III. HOLD AT INTEREST. Amounts may be left on deposit with us to be
  paid upon the death of the payee or at any earlier date elected. Interest on
  any unpaid balance will be at the rate declared by us or at any higher rate
  required by law. Interest may be accumulated or paid in 1, 2, 4, or 12
  installments per year, as elected. Money may not be left on deposit for more
  than 30 years.

  OPTION IV.  PAYOUTS OF A DESIGNATED AMOUNT. Payouts will be made until
  proceeds, together with interest, which will be at the rate declared by us or
  at any higher rate required by law, are exhausted. Payouts will be made in 1,
  2, 4, or 12 equal installments per year, as elected.

  OPTION V.   OTHER. Settlement may be made in any other manner as agreed upon
  in writing between you (or the Beneficiary) and us.

CHANGE AND WITHDRAWAL

You may change an election at any time before the death of the Insured or
maturity of the Policy.  If you have given the Beneficiary the right to make
changes or withdrawals, or if the Beneficiary has elected the option, the
Beneficiary (as primary payee) may take the actions below.

     a)  Changes may be made from Payout Options I, III, and IV to another
         option.

     b)  Full withdrawals may be made under Payout Option III or IV.  Partial
         Withdrawals of not less than $300 may be made under Payout Option III.

     c)  Remaining installments under Payout Option I may be commuted at 3 1/2%
         interest and received in one sum.

     d)  Changes in any contingent payee designation may be made.

A written request must be sent to our Customer Service Center in writing to make
a change or withdrawal.  We also may require that you send in the Supplemental
Policy.  We may defer payment of commuted and withdrawable amounts for a period
up to 6 months.

EXCESS INTEREST

If we declare that Payout Options are to be credited with an interest rate above
that guaranteed, it will apply to Payout Options I, II, III, and IV.  The
crediting of excess interest for one period does not guarantee the higher rate
for other periods.  Any declared interest rate will be in effect for at least 12
months.

Form 1197 (VUL)
Page 28
<PAGE>
 
MINIMUM AMOUNTS

The minimum amount which may be applied under any option is $2,000.  If the
payments to the payee are ever less than $20, we may change the frequency of
payments so as to result in payments of at least that amount.

SUPPLEMENTARY POLICY

When an option becomes effective, the Policy will be surrendered in exchange for
a Supplementary Policy.  It will provide for the manner of settlement and rights
of the payees.  The Supplementary Policy's Effective Date will be the date of
the Insured's death or the date of other settlement.  The first payment under
Options I, II, and IV will be payable as of the Effective Date.  The first
interest payment under Option III will be made as of the end of the interest
payment period elected.  Subsequent payments will be made in accordance with the
frequency of payment elected.  The Supplementary Policy may not be assigned or
payments made to another without our consent.

INCOME PROTECTION

Unless otherwise provided in the election, a payee does not have the right to
commute, transfer or encumber amounts held or installments to become payable.
To the extent provided by law, the proceeds, amount retained, and installments
are not subject to any payee's debts, polices, or engagements.

DEATH OF PRIMARY PAYEE

Upon the primary payee's death, any payments certain under Option I or II,
interest payments under Option III, or payments under Option IV will be
continued to the contingent payee.  Or, amounts may be released in one sum if
permitted by the Policy.  The final payee will be the estate of the last to die
of the primary payee and any contingent payee.

PAYMENTS OTHER THAN MONTHLY

The tables which follow show monthly installments for Options I and II.  To
arrive at annual, semiannual, or quarterly payments, multiply the appropriate
figures by 11.813, 5.957 or 2.991 respectively.  Factors for other periods
certain or for other options which may be provided by mutual agreement will be
provided upon reasonable request.

Form 1197 (VUL)
Page 29
<PAGE>
 
                           SETTLEMENT OPTION TABLE I

                          (Per $1,000 of Net Proceeds)

<TABLE>
<CAPTION>
- -------------------------------------------------------------
    No. of         Monthly        No. of        Monthly
 Years Payable   Installments  Years Payable  Installments
- -------------------------------------------------------------
<S>              <C>           <C>            <C>
       1            $84.65          16            6.76
- ------------------------------------------------------------- 
       2             43.05          17            6.47
- ------------------------------------------------------------- 
       3             29.19          18            6.20
- -------------------------------------------------------------  
       4             22.27          19            5.97
- -------------------------------------------------------------  
       5             18.12          20            5.75
- -------------------------------------------------------------  

- -------------------------------------------------------------
       6             15.35          21            5.56
- -------------------------------------------------------------  
       7             13.38          22            5.39
- -------------------------------------------------------------  
       8             11.90          23            5.24
- -------------------------------------------------------------  
       9             10.75          24            5.09
- -------------------------------------------------------------  
      10              9.83          25            4.96
- -------------------------------------------------------------  

- -------------------------------------------------------------  
      11              9.09          26            4.84
- -------------------------------------------------------------  
      12              8.46          27            4.73
- -------------------------------------------------------------  
      13              7.94          28            4.63
- -------------------------------------------------------------  
      14              7.49          29            4.53
- ------------------------------------------------------------- 
      15              7.10          30            4.45
- -------------------------------------------------------------
</TABLE>

Form 1197 (VUL)
Page 30
<PAGE>
 
                           SETTLEMENT OPTION TABLE II

<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
                                                        (Per $1,000 of Net Proceeds)
- ------------------------------------------------------------------------------------------------------------------------------------
 Age of Payee Nearest                                             Age of Payee Nearest
  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        Female    Certain  Certain   Certain   Certain         Male      Female       Certain  Certain   Certain   Certain
- ------------------------------------------------------------------------------------------------------------------------------------
<S>            <C>       <C>      <C>       <C>       <C>         <C>           <C>          <C>      <C>       <C>       <C>
    15           20       3.31      3.31      3.31      3.31          33          38           3.77      3.77      3.75      3.74
- ------------------------------------------------------------------------------------------------------------------------------------
    16           21       3.33      3.33      3.33      3.32          34          39           3.80      3.80      3.79      3.77
- ------------------------------------------------------------------------------------------------------------------------------------
    17           22       3.35      3.35      3.34      3.34          35          40           3.84      3.84      3.83      3.81
- ------------------------------------------------------------------------------------------------------------------------------------
    18           23       3.37      3.37      3.36      3.36          36          41           3.88      3.88      3.87      3.84
- ------------------------------------------------------------------------------------------------------------------------------------
    19           24       3.39      3.38      3.38      3.38          37          42           3.93      3.93      3.91      3.88
- ------------------------------------------------------------------------------------------------------------------------------------
    20           25       3.41      3.40      3.40      3.40          38          43           3.97      3.97      3.95      3.92
- ------------------------------------------------------------------------------------------------------------------------------------
    21           26       3.43      3.43      3.42      3.42          39          44           4.02      4.02      4.00      3.96
- ------------------------------------------------------------------------------------------------------------------------------------
    22           27       3.45      3.45      3.44      3.44          40          45           4.07      4.07      4.05      4.00
- ------------------------------------------------------------------------------------------------------------------------------------
    23           28       3.47      3.47      3.47      3.46          41          46           4.13      4.13      4.09      4.05
- ------------------------------------------------------------------------------------------------------------------------------------
    24           29       3.50      3.49      3.49      3.48          42          47           4.18      4.18      4.14      4.09
- ------------------------------------------------------------------------------------------------------------------------------------
    25           30       3.52      3.52      3.57      3.51          43          48           4.24      4.24      4.20      4.14
- ------------------------------------------------------------------------------------------------------------------------------------
    26           31       3.55      3.54      3.54      3.53          44          49           4.30      4.30      4.25      4.18
- ------------------------------------------------------------------------------------------------------------------------------------
    27           32       3.58      3.57      3.57      3.56          45          50           4.36      4.36      4.31      4.23
- ------------------------------------------------------------------------------------------------------------------------------------
    28           33       3.60      3.60      3.59      3.58          46          51           4.43      4.43      4.37      4.28
- ------------------------------------------------------------------------------------------------------------------------------------
    29           34       3.64      3.63      3.60      3.61          47          52           4.49      4.49      4.43      4.34
- ------------------------------------------------------------------------------------------------------------------------------------
    30           35       3.67      3.66      3.65      3.64          48          53           4.56      4.56      4.49      4.39
- ------------------------------------------------------------------------------------------------------------------------------------
    31           36       3.70      3.70      3.69      3.67          49          54           4.64      4.64      4.55      4.44
- ------------------------------------------------------------------------------------------------------------------------------------
    32           37       3.74      3.73      3.72      3.70          50          55           4.77      4.71      4.62      4.50
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

Form 1197 (VUL)
Page 31
<PAGE>
 
                          SETTLEMENT OPTION TABLE II

                                  (Continued)

<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
                                                        (Per $1,000 of Net Proceeds)
- ------------------------------------------------------------------------------------------------------------------------------------
Age of Payee Nearest                                             Age of Payee Nearest
 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        Female     Certain  Certain   Certain   Certain      Male       Female      Certain  Certain   Certain   Certain    
- ------------------------------------------------------------------------------------------------------------------------------------
<S>            <C>        <C>      <C>       <C>       <C>          <C>        <C>         <C>      <C>       <C>       <C>     
    51           56        4.85      4.79      4.69      4.55        69         74          7.52      7.00      6.29      5.56     
- ------------------------------------------------------------------------------------------------------------------------------------
    52           57        4.94      4.87      4.76      4.61        70         75          7.77      7.17      6.38      5.60     
- ------------------------------------------------------------------------------------------------------------------------------------
    53           58        5.04      4.96      4.84      4.67        71         76          8.04      7.35      6.47      5.63     
- ------------------------------------------------------------------------------------------------------------------------------------
    54           59        5.14      5.05      4.91      4.73        72         77          8.32      7.53      6.55      5.66     
- ------------------------------------------------------------------------------------------------------------------------------------
    55           60        5.24      5.14      4.99      4.79        73         78          8.62      7.71      6.63      5.68     
- ------------------------------------------------------------------------------------------------------------------------------------
    56           61        5.35      5.24      5.07      4.85        74         79          8.94      7.89      6.71      5.70     
- ------------------------------------------------------------------------------------------------------------------------------------
    57           62        5.47      5.34      5.15      4.91        75         80          9.28      8.07      6.78      5.72     
- ------------------------------------------------------------------------------------------------------------------------------------
    58           63        5.59      5.45      5.24      4.97        76         81          9.63      8.25      6.84      5.73     
- ------------------------------------------------------------------------------------------------------------------------------------
    59           64        5.71      5.56      5.33      5.03        77         82          10.00      8.43      6.89      5.74     
- ------------------------------------------------------------------------------------------------------------------------------------
    60           65        5.85      5.68      5.42      5.10        78         83          10.39      8.60      6.94      5.74     
- ------------------------------------------------------------------------------------------------------------------------------------
    61           66        5.99      5.80      5.51      5.16        79         84          10.80      8.77      6.98      5.75     
- ------------------------------------------------------------------------------------------------------------------------------------
    62           67        6.15      5.93      5.61      5.21        80         85          11.22      8.93      7.01      5.75     
- ------------------------------------------------------------------------------------------------------------------------------------
    63           68        6.31      6.07      5.70      5.27        81                     11.66      9.08      7.04      5.75     
- ------------------------------------------------------------------------------------------------------------------------------------
    64           69        6.48      6.21      5.80      5.33        82                     12.12      9.21      7.06      5.75     
- ------------------------------------------------------------------------------------------------------------------------------------
    65           70        6.66      6.35      5.90      5.38        83                     12.60      9.34      7.07      5.75     
- ------------------------------------------------------------------------------------------------------------------------------------
    66           71        6.86      6.50      6.00      5.43        84                     13.09      9.44      7.08      5.75     
- ------------------------------------------------------------------------------------------------------------------------------------
    67           72        7.07      6.66      6.10      5.48        85                     13.59      9.54      7.09      5.75     
- ------------------------------------------------------------------------------------------------------------------------------------
    68           73        7.29      6.83      6.19      5.52
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

Form 1197 (VUL)
Page 32
<PAGE>
 
                   FAIL-SAFE ENDORSEMENT UNDER THE 7-PAY TEST
              (USING PREMIUM BACK-OUT ONLY THROUGH 60-DAY PERIOD)
                                        


I.   GENERAL

     This endorsement is intended to confirm your intent at issue to keep the
          Policy to which it is attached from being treated as a "modified
          endowment contract" for Federal tax purposes, so long as this
          endorsement remains in effect. To that end the provisions of the
          Policy (including this endorsement and any other rider or endorsement)
          shall be interpreted to prevent the Policy from being subject to such
          treatment, notwithstanding any other provision to the contrary, so
          long as this endorsement remains in effect. We reserve the right to
          amend the Policy to reflect any clarifications that may be needed or
          are appropriate, including any rider, to achieve this objective.


II.  REFUND OF EXCESS PREMIUM

     If at any time the premiums or other amounts paid under the Policy exceed
          the limit for avoiding such treatment, we have the right to remove
          such excess amount from the Policy as of the date of its payment
          (together with interest), and make any appropriate adjustments in the
          Policy's values and death benefit as of such date. We have the right
          to refund so long as this excess amount (and interest) is refunded to
          the policy owner no later than 60 days after the end of the applicable
          policy year.

     Prior to being refunded, any such excess amount (and interest) shall be
          applied to repay any outstanding loan balance under the Policy.


III. DEATH BENEFIT ADJUSTMENT

     If this excess amount (and interest) is not refunded by the end of the 60-
          day period, the death benefit under the Policy, including any rider,
          shall be increased retroactively and prospectively to the minimum
          extent necessary so that at no time is this death benefit ever less
          than the amount needed to avoid such treatment as a modified endowment
          contract. To the extent that the death benefit as of any time is
          increased by the provisions of this endorsement, appropriate
          adjustments shall be made in the cost of insurance as of that time,
          that are consistent with such an increase, and such adjustments may be
          deducted from any death benefits payable.

E-2000-10/95

<PAGE>
 
IV.  TERMINATION

     This endorsement shall terminate at the policy owner's election at any
          time. After termination, we will not refund any excess premium or
          adjust the death benefit or keep in effect any death benefit
          adjustment under this endorsement.



SECURITY LIFE OF DENVER INSURANCE COMPANY

    
/s/ Eugene L. Copeland     
SECRETARY

E-2000-10/95
<PAGE>
 
        THIS POLICY IS A FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE POLICY

DEATH BENEFITS 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.  DEATH BENEFITS ARE PAYABLE BY US UPON THE DEATH OF THE
INSURED PRIOR TO THE MATURITY DATE.  YOUR NET ACCOUNT VALUE, IF ANY, IS PAYABLE
BY US IF THE INSURED IS LIVING AS OF THE MATURITY DATE.  FLEXIBLE PREMIUMS ARE
PAYABLE BY YOU DURING THE LIFETIME OF THE INSURED UNTIL THE MATURITY 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 1197 (VUL) -5/97

<PAGE>

                                                           EXHIBIT 1.A (5)(a)(i)
 
SECURITY LIFE OF DENVER
 INSURANCE COMPANY
                           
                         INSURED:                 JOHN DOE
                         POLICY DATE:             MAY 27, 1997     
                         POLICY NUMBER:           60000001         
                         STATED DEATH BENEFIT:    $100,000.00       
    
WE AGREE TO PAY the base death benefit to the Beneficiary upon the death of the
Insured while this Policy is in force.

WE AGREE TO PAY your Net Account Value to you as of the Maturity Date if the
Insured is living on that date.

WE ALSO AGREE to provide the other rights and benefits of the Policy.  These
agreements are subject to the provisions of the Policy.      

RIGHT TO EXAMINE POLICY PERIOD.  You have the right to examine and return this
Policy within 45 days of the date the application was signed or within 10 days
of receipt of the policy by the policyholder, whichever is later.

The Policy 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 Policy
Date.  Upon return of the Policy to us, we will refund all premiums paid.
    
               /s/ Eugene L. Copeland      /s/ Stephen M. Christopher
                        Secretary                    President       

In this Policy "you" and "your" refer to the Owner of the Policy.  "We", "us"
and "our" refer to Security Life of Denver Insurance Company.

       THIS POLICY IS A FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE POLICY.
                      THIS IS A NON-PARTICIPATING POLICY

DEATH BENEFITS 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.  DEATH BENEFITS ARE PAYABLE BY US UPON THE DEATH OF THE
INSURED PRIOR TO THE MATURITY DATE.  YOUR NET ACCOUNT VALUE, IF ANY, IS PAYABLE
BY US IF THE INSURED IS LIVING AS OF THE MATURITY DATE.  HOWEVER, AT NO TIME
WILL THE MAXIMUM AMOUNT YOU MAY BORROW BE LESS THAN 90% OF THE ACCOUNT VALUE;
MINUS ANY OUTSTANDING POLICY LOAN AND ACCRUED BUT UNPAID INTEREST.  FLEXIBLE
PREMIUMS ARE PAYABLE BY YOU DURING THE LIFETIME OF THE INSURED UNTIL THE
MATURITY DATE.  THE DEATH BENEFIT WILL BE AT LEAST EQUAL TO THE STATED DEATH
BENEFIT AMOUNT AT THE DATE OF ISSUE IF PREMIUMS ARE DULY PAID AND IF THERE ARE
NO OUTSTANDING POLICY LOANS, PARTIAL WITHDRAWALS, OR PARTIAL SURRENDERS.  REFER
TO THE PAYOUT OF PROCEEDS PROVISION FOR ADDITIONAL INFORMATION.

                   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 1197 (VUL) - MD - 5/97
<PAGE>
 
                               TABLE OF CONTENTS

<TABLE>
<S>                                                                          <C>
SCHEDULE.......................................................................5
DEFINITION OF TERMS............................................................6
INSURANCE COVERAGE PROVISIONS..................................................7
     INITIAL PREMIUM ALLOCATION................................................7
     VALUATION DATE............................................................7
     VALUATION PERIOD..........................................................7
     EFFECTIVE DATE OF COVERAGE................................................7
     PAYOUT OF PROCEEDS........................................................8
     BASE DEATH BENEFIT........................................................8
     CHANGE IN REQUESTED INSURANCE COVERAGE....................................9
       Requested Increases in Coverage.........................................9
       Requested Decreases in Coverage.........................................9
       Death Benefit Option Changes...........................................10
PREMIUM PROVISIONS............................................................10
     SCHEDULED PREMIUMS.......................................................10
     UNSCHEDULED PREMIUMS.....................................................11 
     PREMIUM LIMITATION.......................................................11 
     PREMIUM ALLOCATION.......................................................11  
VARIABLE ACCOUNT PROVISION....................................................11
     THE VARIABLE ACCOUNT.....................................................11
     VARIABLE ACCOUNT DIVISIONS...............................................12
     CHANGES WITHIN THE VARIABLE ACCOUNT......................................12 
GENERAL ACCOUNT PROVISIONS....................................................13
     THE GENERAL ACCOUNT......................................................13
     GUARANTEED INTEREST DIVISION.............................................13
     LOAN DIVISION............................................................13 
TRANSFER PROVISIONS...........................................................13     
     TRANSFERS TO OR FROM THE GUARANTEED INTEREST DIVISION....................13
     EXCESS TRANSFER CHARGE...................................................14 
</TABLE>

Form 1197 (VUL)
Page 2
<PAGE>
 
<TABLE>
<S>                                                                          <C>
     DOLLAR COST AVERAGING....................................................14
     AUTOMATIC REBALANCING....................................................15
ACCOUNT VALUE PROVISIONS......................................................15 
     NET PREMIUM..............................................................16
     ACCOUNT VALUES ON THE INVESTMENT DATE....................................16 
     ACCUMULATION UNIT VALUE..................................................16                   
     ACCUMULATION EXPERIENCE FACTOR...........................................16                   
     ACCOUNT VALUE OF THE DIVISIONS OF THE VARIABLE ACCOUNT...................17                   
     ACCOUNT VALUE OF THE GUARANTEED INTEREST DIVISION........................17                   
     ACCOUNT VALUE OF THE LOAN DIVISION.......................................17                   
MONTHLY DEDUCTION AND REFUND..................................................18                   
     MONTHLY DEDUCTION........................................................18                   
     COST OF INSURANCE........................................................18                   
     PERSISTENCY REFUND.......................................................19                   
LOAN PROVISIONS...............................................................19                   
     POLICY LOANS.............................................................19                   
     LOAN INTEREST............................................................19                   
     LOAN DIVISION............................................................19                   
PARTIAL WITHDRAWAL PROVISIONS.................................................20                   
SURRENDER PROVISIONS..........................................................21                   
     SURRENDER VALUE..........................................................21                   
     SURRENDER CHARGES........................................................21
     BASIS OF COMPUTATIONS....................................................22                  
     FULL SURRENDERS..........................................................22                   
GRACE PERIOD, TERMINATION AND REINSTATEMENT PROVISIONS........................22                   
     GRACE PERIOD.............................................................22                   
     THREE YEAR CONTINUATION PERIOD...........................................23                   
     TERMINATION..............................................................23                   
     REINSTATEMENT............................................................23                   
     DEFERRAL OF PAYMENT......................................................24                    
</TABLE>

Form 1197 (VUL) -  MD
Page 3
<PAGE>
 
<TABLE>
<S>                                                                          <C>
GENERAL POLICY PROVISIONS.....................................................24
     THE POLICY...............................................................24 
     AGE......................................................................24
     PROCEDURES...............................................................24                                     
     OWNERSHIP................................................................25                                     
     BENEFICIARIES............................................................25                                     
     EXCHANGE RIGHT...........................................................25                                     
     CONTRACT CHANGES.........................................................26                                     
     COLLATERAL ASSIGNMENT....................................................26                                     
     INCONTESTABILITY.........................................................26                                     
     MISSTATEMENT OF AGE OR SEX...............................................26                                     
     SUICIDE EXCLUSION........................................................26                                     
     PERIODIC REPORTS.........................................................26                                     
     ILLUSTRATION OF BENEFITS AND VALUES......................................27                                     
     NONPARTICIPATING.........................................................27                                     
     CUSTOMER SERVICE CENTER..................................................27                                    
PAYOUTS OTHER THAN AS ONE SUM.................................................27                                     
     ELECTION.................................................................27                                     
     PAYOUT OPTIONS...........................................................27                                     
     CHANGE AND WITHDRAWAL....................................................28                                     
     EXCESS INTEREST..........................................................28                                     
     MINIMUM AMOUNTS..........................................................28                                     
     SUPPLEMENTARY POLICY.....................................................28                                     
     INCOME PROTECTION........................................................29                                     
     DEATH OF PRIMARY PAYEE...................................................29                                     
     PAYMENTS OTHER THAN MONTHLY..............................................29                                     
SETTLEMENT OPTION TABLES......................................................30                                      
</TABLE>

Additional benefits or riders, if any, will be listed in the Schedule. The
additional provisions will be inserted in the Policy.

FORM 1197 (VUL) - MD
PAGE 4
<PAGE>
 
                                   SCHEDULE

                        (Effective Date:  July 2, 1997)


                              POLICY INFORMATION
<TABLE> 
<S>                                <C>                      <C>                                 <C>                      
Policy Number                      1000540-001              Stated Death Benefit                $100,000.00              
Insured                            JOHN DOE                 Minimum Stated Death Benefit        $ 50,000.00              
Owner                              JOHN DOE                                                                              
                                                            Three Year Continuation Period      May 1,1998               
                                                            Ending Date                                                  
                                                            Death Benefit Option                Stated Death Benefit     
                                                                                                Option 1                 
                                                                                                                         
                                                            Three Year Continuation Period                               
Age And Sex                        35, Male                 Minimum Annual Premium              $631.62
Premium Class                      Standard, Non-Smoker                                                                  
                                                                                                                         
Policy Date                        May 1, 1997              Scheduled Premium                   $3,000.00
Maturity Date                      May 15, 2060
 
Definition of Life Insurance Test:      Guideline Premium
</TABLE>


CUSTOMER SERVICE CENTER:           P.O. Box 173763, Denver, Colorado 80217-3763

Coverage may expire prior to the Maturity Date if Scheduled Premiums are paid in
a timely manner, coverage may expire prior to the Maturity Date if said premiums
are insufficient to continue coverage and the Three Year Continuation has ended.
Coverage will also be affected by Partial Withdrawals, Policy Loans, changes in
the current cost of insurance rates, the actual credited interest rate for the
Guaranteed Interest Division and the investment experience of the Variable
Account.

FORM 1197 (VUL) - MD
PAGE  5                   
<PAGE>
 
                             SCHEDULE (CONTINUED)

                                BENEFIT PROFILE
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------

                                                   Initial      Segment                                  Guideline 
                                                   Benefit       Issue      Age At        Effective        Annual       Target  
Description                                        Amount         Age    Maturity Date       Date         Premium      Premium     
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                                <C>          <C>      <C>              <C>            <C>           <C>
Stated Death Benefit (Segment #1)                  $100,000.00    35          100         May 1, 1995    $1,288.02     $800.00
- ------------------------------------------------------------------------------------------------------------------------------------
Adjustable Term Insurance Rider (Segment #1)        $50,000.00    35          100         May 1, 1995     $615,62       $0.00
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

A coverage segment is a block of Death Benefit coverage. The Stated Death
Benefit shown on the schedule page at issue is the initial coverage segment.
Additional segments are added to the policy after issue to increase the Death
Benefit. Each individual coverage segment added to the policy has its own cost
of insurance charges and expense loads as shown in the Schedule.

FORM 1197 (VUL) - MD
PAGE 5A                   
<PAGE>
 
                             SCHEDULE (CONTINUED)

             ALLOCATION OF INITIAL PREMIUM AS SHOWN ON APPLICATION

<TABLE>
<CAPTION>
          <S>                                                                          <C>
          [Neuberger & Berman Limited Maturity Bond]                                   0 %
          [Neuberger & Berman Growth           ]                                       0 %
          [Neuberger & Berman Government Income      ]                                25 %
          [Neuberger & Berman Partners]                                               25 %
                                                                                          
          [Alger American Growth Division]                                             0 %
          [Alger American Leveraged AllCap Division]                                  25 %
          [Alger American MidCap Growth   ]                                            0 %
          [Alger American Small Capital]                                               0 %
                                                                                          
          [Fidelity Asset Manager          ]                                           0 %
          [Fidelity Growth              ]                                             25 %
          [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 Balanced            ]                                     0 %
          [Van Eck Gold and Natural Resources      ]                                   0 %
                                                                                          
          Guaranteed Interest Division                                                 0 % 
</TABLE>

If you elect to invest in a particular Division, at least 1% of your Net Premium
must be allocated to that Division provided that the allocation to each Division
selected is at least $100. All percentage allocations must be in whole numbers.

FORM 1197 (VUL) 
PAGE 5B 
<PAGE>
 
                             SCHEDULE (CONTINUED)


EXPENSE CHARGES

   PREMIUM EXPENSE CHARGES (As a Percent of all Premiums):
       Sales Load:                                  
             Segment Issue Age            Sales Load
                 0-49                        2.25%  
                50-59                        3.25%  
                60+                          4.25%   

       State And Local Taxes:                              2.5%
       Federal Deferred Acquisition Cost Charge:           1.5%
 
   MONTHLY EXPENSE CHARGES:
               $13.00  per Policy month for the first 36 months
                $3.00  per Policy month thereafter; plus

              $0.0125  per thousand of Stated Death Benefit (or Target Death
                       Benefit, if greater), all years. The per thousand charge
                       is limited to $15.00 per Policy month.

ANNUAL MORTALITY AND EXPENSE RISK CHARGE  (Based on the percentage of assets in
each Variable Account Division)

   Mortality And Expense Risk Charge:  0.75%

FORM 1197 (VUL) - MD
PAGE 5C
<PAGE>
 
                             SCHEDULE (CONTINUED)

SURRENDER CHARGES

     The maximum Surrender Charges which pertain to the insurance coverages 
shown in the Schedule are shown in the following table. The total Surrender 
Charge equals the sum of the Administration Charges and Sales Surrender Charges 
as described in the Surrender Charges provision. The total Surrender Charge 
would not exceed the total Maximum Surrender Charge as outlined below.

<TABLE> 
<CAPTION> 
                    ---------------------------------------- 
                        SURRENDERS
                        DURING THE
                       POLICY YEAR         TOTAL MAXIMUM
                          ENDING          SURRENDER CHARGE
                    ---------------------------------------- 
                    <S>                   <C> 
                           1996              $650.00                     
                    ---------------------------------------- 
                           1997              $650.00 
                    ---------------------------------------- 
                           1998              $650.00
                    ---------------------------------------- 
                           1999              $650.00 
                    ---------------------------------------- 
                           2000              $650.00 
                    ----------------------------------------
                           2001              $650.00 
                    ---------------------------------------- 
                           2002              $650.00
                    ----------------------------------------      
                           2003              $568.75 
                    ----------------------------------------      
                           2004              $487.50     
                    ---------------------------------------- 
                           2005              $406.25     
                    ---------------------------------------- 
                           2006              $325.00
                    ---------------------------------------- 
                           2007              $243.75
                    ---------------------------------------- 
                           2008              $162.50
                    ---------------------------------------- 
                           2009               $81.25
                    ---------------------------------------- 
                           2010                 0  
                    ---------------------------------------- 
</TABLE> 

SALES SURRENDER CHARGE TABLE                                          
<TABLE> 
<CAPTION>                                                                       
- --------------------------------------------------------              
                    PERCENTAGE OF -                                   
                   PREMIUMS PAID IN     PERCENTAGE OF                 
PERCENTAGE OF       EXCESS OF THE       PREMIUMS PAID                 
PREMIUMS PAID      TARGET PREMIUM       IN EXCESS OF 6                
  UP TO THE       AND UP TO 6 TIMES        TIMES THE                  
    TARGET           THE TARGET             TARGET                    
    PREMIUM           PREMIUM              PREMIUM                    
- --------------------------------------------------------              
<S>               <C>                   <C>                           
     25%                 5%                  0%                       
- --------------------------------------------------------              
</TABLE>                                                              

ADMINISTRATION SURRENDER CHARGE TABLE                         
<TABLE> 
<CAPTION>                                                              
- --------------------------------------------------------------
                                   ADMINISTRATIVE SURRENDER   
     SEGMENT                        CHARGE PER THOUSAND OF    
    ISSUE AGE                        STATED DEATH BENEFIT     
- --------------------------------------------------------------
<S>                                <C>                        
      0-39                                   $2.50            
- --------------------------------------------------------------
     40-49                                   $3.50            
- --------------------------------------------------------------
     50-59                                   $4.50           
- --------------------------------------------------------------
     60-69                                   $5.50            
- --------------------------------------------------------------
 70 and above                                $6.50            
- -------------------------------------------------------------- 
</TABLE> 

The Surrender Charge consists of the Sales Surrender Charge and the 
Administrative Surrender Charge as determined from the above tables for the 
first 7 Policy years of each segment. Thereafter, the Surrender Charge for the 
segment decreases at the beginning of each year from the Effective Date of the 
segment by 12.5% of the Surrender Charge in effect at the end of the 7th Policy 
year until it reaches zero at the beginning of the 15th Policy year following 
the segment's Effective Date or the Policy year the Insured reaches age 98, 
whichever is sooner.

FORM 1197 (VUL) - MD
PAGE 5D
<PAGE>
 
                             SCHEDULE (CONTINUED)

POLICYHOLDER TRANSACTION CHARGES

     Requests for Illustrations of Benefits and Values:    $25
                            Premium Allocation Changes:    $25 for each change
                                                            over 5 per Policy
                                                            year
                                Excess Transfer Charge:    See the Transfer
                                                            Provisions section
                        Partial Withdrawal Service Fee:    See below
 
POLICY LOANS
 
                         Policy Loan Interest Rate:    3.75% per year
Guaranteed Interest Rate Credited to Loan Division:    3.00% per year
                               Minimum Loan Amount:    $100 
                               Maximum Loan Amount:    Refer to the Loan
                                                        Provisions Section
 PARTIAL WITHDRAWALS
 
                 Minimum Partial Withdrawal Amount:    $100
                 Maximum Partial Withdrawal Amount:    Amount which will leave
                                                        $500 as the net Cash
                                                        Value
                    Partial Withdrawal Service Fee:    The lesser of $25 or 2%
                                                        of the amount withdrawn
                      Limit on Partial Withdrawals:    One per Policy year

GUARANTEED INTEREST DIVISION

     Guaranteed Interest Rate For Guaranteed Interest Division:  3.00% per year

FORM 1197 (VUL) - MD
PAGE 5E
<PAGE>
 
                             SCHEDULE (CONTINUED)
                         DEFINITION OF LIFE INSURANCE

<TABLE>
<CAPTION>
     -------------------------------------------------------------------------
      ATTAINED   FACTOR  ATTAINED  FACTOR  ATTAINED  FACTOR  ATTAINED  FACTOR
        AGE                AGE               AGE               AGE           
     -------------------------------------------------------------------------
     <S>         <C>     <C>       <C>     <C>       <C>     <C>       <C>   
        0-40       2.50                                                      
     -------------------------------------------------------------------------
                                                                             
     -------------------------------------------------------------------------
         41        2.43        56    1.46        71    1.13        86    1.05
     -------------------------------------------------------------------------
         42        2.36        57    1.42        72    1.11        87    1.05
     -------------------------------------------------------------------------
         43        2.29        58    1.38        73    1.09        88    1.05
     -------------------------------------------------------------------------
         44        2.22        59    1.34        74    1.07        89    1.05
     -------------------------------------------------------------------------
         45        2.15                                                      
     -------------------------------------------------------------------------
                               60    1.30        75    1.05        90    1.05
     -------------------------------------------------------------------------
         46        2.09        61    1.28        76    1.05        91    1.04
     -------------------------------------------------------------------------
         47        2.03        62    1.26        77    1.05        92    1.03
     -------------------------------------------------------------------------
         48        1.97        63    1.24        78    1.05        93    1.02
     -------------------------------------------------------------------------
         49        1.91        64    1.22        79    1.05        94    1.01
     -------------------------------------------------------------------------
         50        1.85                                                      
     -------------------------------------------------------------------------
                               65    1.20        80    1.05        95    1.01
     -------------------------------------------------------------------------
         51        1.78        66    1.19        81    1.05        96    1.01
     -------------------------------------------------------------------------
         52        1.71        67    1.18        82    1.05        97    1.01
     -------------------------------------------------------------------------
         53        1.64        68    1.17        83    1.05        98    1.01
     -------------------------------------------------------------------------
         54        1.57        69    1.16        84    1.05        99    1.01
     -------------------------------------------------------------------------
         55        1.50        70    1.15        85    1.05       100    1.00
     -------------------------------------------------------------------------
                                                                             
     ------------------------------------------------------------------------- 
</TABLE>

The Base Death Benefit at any time will be at least equal to your Account Value
multiplied by the appropriate factor from this table.

Form 1197 (VUL) - MD
Page 5F              
<PAGE>
 
                             SCHEDULE (CONTINUED)

         TARGET DEATH BENEFIT SCHEDULE--TABLE OF TARGET DEATH BENEFITS

<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------------------------------------
 POLICY   TARGET DEATH  GUARANTEED   POLICY   TARGET DEATH   GUARANTEED  POLICY   TARGET DEATH   GUARANTEED
  YEAR      BENEFIT       RATES       YEAR      BENEFIT        RATES      YEAR      BENEFIT        RATES   
- -------------------------------------------------------------------------------------------------------------
 <S>      <C>           <C>          <C>      <C>            <C>         <C>      <C>            <C>         
    1     $150,000.00     0.14803      25     $150,000.00     0.95583      49     $150,000.00     10.31583   
    2     $150,000.00     0.14750      26     $150,000.00     1.05333      50     $150,000.00     11.34250   
    3     $150,000.00     0.15667      27     $150,000.00     1.16167      51     $150,000.00     12.43333   
    4     $150,000.00     0.16667      28     $150,000.00     1.28500      52     $150,000.00     13.56667   
    5     $150,000.00     0.17833      29     $150,000.00     1.42583      53     $150,000.00     14.73250   
- -------------------------------------------------------------------------------------------------------------
    6     $150,000.00     0.19083      30     $150,000.00     1.58500      54     $150,000.00     15.90750   
    7     $150,000.00     0.20583      31     $150,000.00     1.76083      55     $150,000.00     17.10750   
    8     $150,000.00     0.22083      32     $150,000.00     1.95000      56     $150,000.00     18.34917   
    9     $150,000.00     0.23833      33     $150,000.00     2.15500      57     $150,000.00     19.65333   
   10     $150,000.00     0.25583      34     $150,000.00     2.37500      58     $150,000.00     21.06250   
- -------------------------------------------------------------------------------------------------------------
   11     $150,000.00     0.27667      35     $150,000.00     2.61500      59     $150,000.00     22.63583       
   12     $150,000.00     0.29917      36     $150,000.00     2.88583      60     $150,000.00     24.63750   
   13     $150,000.00     0.32333      37     $150,000.00     3.24250      61     $150,000.00     27.49667   
   14     $150,000.00     0.34917      38     $150,000.00     3.54667      62     $150,000.00     32.04583   
   15     $150,000.00     0.37833      39     $150,000.00     3.95333      63     $150,000.00     40.01667   
- -------------------------------------------------------------------------------------------------------------
   16     $150,000.00     0.40917      40     $150,000.00     4.41000      64     $150,000.00     54.83167
   17     $150,000.00     0.44583      41     $150,000.00     4.90000      65     $150,000.00     83.33333    
   18     $150,000.00     0.48833      42     $150,000.00     5.42167                                         
   19     $150,000.00     0.53583      43     $150,000.00     5.97000                                         
   20     $150,000.00     0.59083      44     $150,000.00     6.53917                                         
- -------------------------------------------------------------------------------------------------------------
   21     $150,000.00     0.65167      45     $150,000.00     7.14333                                         
   22     $150,000.00     0.71917      46     $150,000.00     7.80583                                         
   23     $150,000.00     0.79083      47     $150,000.00     8.54333                                         
   24     $150,000.00     0.86833      48     $150,000.00     9.37667                                         
- -------------------------------------------------------------------------------------------------------------
</TABLE>

The Adjustable Term Insurance Rider Death Benefit is the difference between the
Target Death Benefit and the Base Death Benefit provided by the Policy.  In no
event will the Adjustable Term Insurance Rider Death Benefit be less than zero.
Refer to your Adjustable Term Insurance Rider for more information.

The guaranteed rates shown FOR THE ADJUSTABLE TERM INSURANCE RIDER are for a
standard rate class. If the Adjustable Term Rider is based on a substandard rate
class (other than non-smoker or smoker), the guaranteed rates will be adjusted
using the rating factor shown in the Schedule for the substandard class. If the
substandard rate class is a stated percentage increase, the guaranteed rates
will be determined by multiplying the rates for a standard rate class shown
above by the rating factor shown in the Schedule. If the substandard rate class
is a flat amount per $1,000, the guaranteed rates will be determined by adding
the flat amount per $1,000 shown in the Schedule to the rate per $1,000 for the
standard rate class shown above. The rates shown above are based on the 1980
Commissioners' Standard Ordinary Mortality Non-smoker Table, age nearest
birthday.

Form 1197 (VUL) -MD
Page 5G
<PAGE>
 
                             SCHEDULE (CONTINUED)

                           TABLE OF GUARANTEED RATES

             Guaranteed Maximum Cost of Insurance Rates Per $1000
              (Basic Policy and Additional Insured Rider if any)

<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------------------------------------------------------
   Age       Monthly Cost of        Age       Monthly Cost of       Age       Monthly Cost of       Age       Monthly Cost of  
 Nearest      Insurance Rate      Nearest      Insurance Rate     Nearest      Insurance Rate     Nearest      Insurance Rate  
 Birthday                         Birthday                        Birthday                        Birthday                     
- ------------------------------------------------------------------------------------------------------------------------------- 
 <S>         <C>                  <C>         <C>                 <C>         <C>                 <C>         <C> 
     0           0.34900             26           0.12342            51           0.44693            76           5.59039        
- ------------------------------------------------------------------------------------------------------------------------------- 
     1           0.08921             27           0.12175            52           0.48965            77           6.17549  
- ------------------------------------------------------------------------------------------------------------------------------- 
     2           0.08254             28           0.12008            53           0.53742            78           6.78686
- ------------------------------------------------------------------------------------------------------------------------------- 
     3           0.08170             29           0.12208            54           0.59276            79           7.44038
- ------------------------------------------------------------------------------------------------------------------------------- 
     4           0.07920             30           0.12008            55           0.65401            80           8.16249
- ------------------------------------------------------------------------------------------------------------------------------- 
     5           0.07503             31           0.12258            56           0.72203            81           8.97320
- ------------------------------------------------------------------------------------------------------------------------------- 
     6           0.07169             32           0.12509            57           0.79429            82           9.89813
- ------------------------------------------------------------------------------------------------------------------------------- 
     7           0.06869             33           0.12926            58           0.87251            83          10.95204
- ------------------------------------------------------------------------------------------------------------------------------- 
     8           0.06338             34           0.13427            59           0.96090            84          12.11846
- ------------------------------------------------------------------------------------------------------------------------------- 
     9           0.06169             35           0.14094            60           1.05949            85          13.37460
- ------------------------------------------------------------------------------------------------------------------------------- 
    10           0.06085             36           0.14762            61           1.16916            86          14.69860
- ------------------------------------------------------------------------------------------------------------------------------- 
    11           0.06419             37           0.15680            62           1.29417            87          16.08129
- ------------------------------------------------------------------------------------------------------------------------------- 
    12           0.07086             38           0.16682            63           1.43714            88          17.49682
- ------------------------------------------------------------------------------------------------------------------------------- 
    13           0.08254             39           0.17851            64           1.59899            89          18.96601
- ------------------------------------------------------------------------------------------------------------------------------- 
    14           0.09588             40           0.19103            65           1.77812            90          20.51212
- ------------------------------------------------------------------------------------------------------------------------------- 
    15           0.10756             41           0.20607            66           1.97123            91          22.16549
- ------------------------------------------------------------------------------------------------------------------------------- 
    16           0.11924             42           0.22110            67           2.18097            92          23.98724
- ------------------------------------------------------------------------------------------------------------------------------- 
    17           0.12842             43           0.23865            68           2.40660            93          26.06643
- ------------------------------------------------------------------------------------------------------------------------------- 
    18           0.13343             44           0.25619            69           2.65338            94          28.78427
- ------------------------------------------------------------------------------------------------------------------------------- 
    19           0.13844             45           0.27709            70           2.93268            95          32.81758
- ------------------------------------------------------------------------------------------------------------------------------- 
    20           0.14011             46           0.29966            71           3.30181            96          39.64294
- ------------------------------------------------------------------------------------------------------------------------------- 
    21           0.13927             47           0.32391            72           3.61779            97          53.06605
- ------------------------------------------------------------------------------------------------------------------------------- 
    22           0.13677             48           0.34984            73           4.04199            98          83.33333
- ------------------------------------------------------------------------------------------------------------------------------- 
    23           0.13427             49           0.37912            74           4.52073            99          83.33333
- ------------------------------------------------------------------------------------------------------------------------------- 
    24           0.13093             50           0.41009            75           5.03724
- ------------------------------------------------------------------------------------------------------------------------------- 
    25           0.12675
- ------------------------------------------------------------------------------------------------------------------------------- 
</TABLE>

The rates shown are for a standard rate class. If the Policy is based on a
substandard rate class (other than Smoker or Non-Smoker), the maximum cost of
insurance rates will be adjusted using the rating factor shown in the Schedule
for the substandard class. If the substandard rate class is a stated percentage
increase, the maximum cost of insurance rates will be determined by multiplying
the rates for a standard rate class shown above by the rating factor shown in
the Schedule. If the substandard rate class is a flat amount per $1,000, the
maximum cost of insurance rates will be determined by adding the flat amount per
$1,000 shown in the Schedule to the rate per $1,000 for the standard rate class
shown above. The rates shown above are based on the 1980 Commissioners' Standard
Ordinary Mortality Non-Smoker Table, age nearest birthday.

Form 1197 (VUL) -MD
Page 5H
<PAGE>
 
                              DEFINITION OF TERMS

ACCOUNT VALUE - The sum of the amounts allocated to the Divisions of the
Variable Account and to the Guaranteed Interest Division, as well as any amount
set aside in the Loan Division to secure a Policy Loan.

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

BASE DEATH BENEFIT - Initially this is the Stated Death Benefit under the
Policy. The Base Death Benefit may be greater than the Stated Death Benefit
depending on which death benefit option and which test for the Federal income
tax law definition of life insurance you choose. Please refer to the Base Death
Benefit section for further information.

CASH SURRENDER VALUE - The amount of your Account Value minus the Surrender
Charge, if any.

CUSTOMER SERVICE CENTER - Our administrative office at P.O. Box 173763, Denver,
CO 80217-3763.

DIVISION(S) OF THE VARIABLE ACCOUNT - The investment options available, each of
which invests in shares of one of the Portfolios.

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

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

INVESTMENT DATE - The date on which the initial Net Premium we receive will be
allocated to your Policy. We will not allocate funds to your Policy until we
receive at least one quarter of the Minimum Annual Premium as shown in the
Schedule attached to your Policy and we have approved your Policy for issue.

LOAN DIVISION - Part of our General Account in which funds are set aside to
secure any outstanding Policy Loan and accrued loan interest when due.

MATURITY DATE - The date the Policy matures.  This is the Policy anniversary
nearest the Insured's 100th birthday.

MONTHLY PROCESSING DATE - The date each month on which the monthly deductions
from the Account Value are due. The first Monthly Processing Date will be the
Policy Date or the Investment Date, if later. Subsequent Monthly Processing
Dates will be the same date as the Policy Date each month unless this is not a
Valuation Date, in which case the Monthly Processing Date occurs on the next
Valuation Date.

NET ACCOUNT VALUE - The amount of the Account Value minus any Policy Loan and
accrued loan interest.

NET CASH SURRENDER VALUE - The amount of the Cash Surrender Value minus any
Policy Loan and accrued loan interest.

NET PREMIUM - Premium amounts paid less the sales and tax charges. These charges
are deducted from the premiums before the premium is applied to your Account
Value.

PARTIAL WITHDRAWAL - The withdrawal of a portion of your Net Cash Surrender
Value from the Policy. The Partial Withdrawal may cause you to incur a Surrender
Charge, and it may reduce the amount of Stated Death Benefit in force.

POLICY LOAN - The sum of amounts you have borrowed from your Policy, increased
by any Policy Loan interest capitalized when due, and reduced by any Policy Loan
repayments.

RIGHT TO EXAMINE POLICY PERIOD - The period of time within which the Owner may
examine the Policy and return it for a refund.

SCHEDULED PREMIUM - The premium amount which you specify on the application as
the amount you intend to pay at fixed intervals over a specified period of time.
We will send you premium reminder notices for the amount of the Scheduled
Premium on a quarterly, semiannual, or annual basis, as you determine; you need
not pay the Scheduled Premium, and you may change it at any time. Also, within
limits, you may pay less or more than the Scheduled Premium.

STATED DEATH BENEFIT - The initial amount of Base Death Benefit under the
Policy. The Stated Death Benefit amount will not vary unless you change it.

SURRENDER CHARGE - The charge made against your Account Value in the event of 
surrender, Policy lapse, requested reductions in the Stated Death Benefit, or 
certain Partial Withdrawals. The Surrender Charge consists of the administrative
Surrender Charge and the sales Surrender Charge.

VALUATION PERIOD - The period which begins at 4:00 p.m. Eastern Time on
Valuation Date and ends at 4:00 p.m. Eastern Time on the next succeeding
Valuation Date.

Form 1197 (VUL) - MD
Page 6
<PAGE>
 
                         INSURANCE COVERAGE PROVISIONS
                                        
INITIAL PREMIUM ALLOCATION

We will not allocate funds to your Policy until we receive at least one quarter
of the Minimum Annual Premium. The Minimum Annual Premium is listed in the
Schedule. The Valuation Date on which we receive this amount and have approved
your Policy for issue is the Investment Date. As of the Investment Date, the
amount you have asked to be invested in the Divisions of the Variable Account
will be allocated to the [Fidelity Investments Money Market Division]. Any
amount you have designated for allocation to the Guaranteed Interest Division
will be allocated to that Division. The amount allocated to the [Fidelity
Investments Money Market Division] will remain there until the end of the Right
to Examine Policy Period, at which time the balance will be transferred to the
other Divisions of the Variable Account according to the allocations shown in
the Schedule.

VALUATION DATE

A Valuation Date is any day:

     a)   The New York Stock Exchange ("NYSE") is open for trading and on which
          Security Life's Customer Service Center is open for business; or

     b)   As may be required by law.

VALUATION PERIOD

A Valuation Period begins at 4 p.m. Eastern time on a Valuation Date and ends at
4 p.m. Eastern time on the next succeeding Valuation Date.

All Policy processing for a Valuation Period takes place as of the end of the
Valuation Period.

EFFECTIVE DATE OF COVERAGE

The Policy date shown in the Schedule is the Effective Date for all coverage
provided in the original application. The Effective Date is subject to the
payment of at least one quarter of the Minimum Annual Premium and the acceptance
of the Policy by you during the continued insurability of all persons insured by
this Policy and any riders attached. The Policy date is the date from which we
measure Policy years and determine the Monthly Processing Date. The first
Monthly Processing Date is the Investment Date. Future Monthly Processing Dates
are the same calendar day of each month as the Policy date unless this is not a
Valuation Date in which case the Monthly Processing Date occurs on the next
Valuation Date. A Policy anniversary occurs each year on the same month and day
as the Policy date unless this is not a Valuation Date in which case the Policy
anniversary occurs on the next Valuation Date. If the Policy date is February
29th, the Policy anniversary will be February 28th in years in which there is
not a February 29th. The Effective Date for increases and additional benefits is
shown in the Schedule.

Form 1197 (VUL)
Page 7
<PAGE>
 
PAYOUT OF PROCEEDS

The Payout of Proceeds is the amount we will pay:

     a)   as of the Maturity Date,
     b)   upon surrender of the Policy before the Maturity Date, or
     c)   upon the death of the Insured before the Maturity Date.

The Payout of Proceeds as of the Maturity Date will be your Net Account Value.
The Payout of Proceeds upon surrender of this Policy prior to the Maturity Date
will be the net Cash Surrender Value. The Maturity Date is the Policy
anniversary on which the Insured's Age is 100. The Insured's Age is the Age
listed in the Schedule increased by the number of completed Policy years since
the Policy date. The Payout of Proceeds upon the death of the Insured will be
the Base Death Benefit; plus any amounts payable from any additional benefits
provided by rider; minus any outstanding Policy Loan including accrued but
unpaid interest; minus any unpaid monthly deductions incurred prior to the date
of death.

We will determine the amount of proceeds payable upon the death of the Insured
when we have received due proof of death and any other information which is
necessary to process the claim. Any proceeds we pay are subject to adjustments
as provided in the Misstatement of Age or Sex, Suicide Exclusion and
Incontestability provisions.

We will pay Proceeds in one sum unless you request an alternate form of payment.
There are many possible methods of payment. The available Payout Options are
described in the Payouts Other Than As One Sum provision. Contact us or your
agent for additional information. Interest will be paid on the one sum death
Proceeds from the date of the death to the date of payment, or until a Payout
Option is selected. Interest will be at the rate we declare, or at any higher
rate required by law.

BASE DEATH BENEFIT

The total Stated Death Benefit is the sum of the Stated Death Benefit for all
coverage segments. The Stated Death Benefit for each coverage segment and the
death benefit option are shown in the Schedule. The Base Death Benefit is
determined by the death benefit option which you select as follows:

     Option 1    The Base Death Benefit equals the total Stated Death Benefit.
     Option 2    The Base Death Benefit equals the total Stated Death Benefit,
                 plus your Account Value.
     Option 3    The Base Death Benefit equals the total Stated Death Benefit,
                 plus the sum of Premiums paid minus Partial Withdrawals taken.

The Base Death Benefit at any time will be at least equal to your Account Value
multiplied by the appropriate factor from the Definition of Life Insurance
Factors table as shown in the Schedule.

This Policy is designed to qualify as a life insurance contract under the
Internal Revenue Code. All terms and provisions of the Policy shall be construed
in a manner consistent with that design. The amount of insurance in force at any
time shall not be less than the amount of insurance necessary to achieve such
qualification under the applicable provisions of the Internal Revenue Code in
existence at the time the Policy is issued. We reserve the right to amend the
Policy or adjust the amount of insurance when required, to maintain this
Policy's qualifications as Life Insurance under the Internal Revenue Code. We
will send you a copy of any Policy amendment.

Form 1197 (VUL) - MD
Page 8
<PAGE>
 
CHANGE IN REQUESTED INSURANCE COVERAGE

At least 30 days prior to a Policy anniversary, you may request that the
insurance coverage be increased or decreased. You may not increase coverage
after the Insured is Age 86. You may change the coverage only once each Policy
year on the Policy anniversary. The change in coverage may not be for an amount
less than $1,000. The Effective Date of the change will be the Policy
anniversary next following the date the written application is approved by us.
After any change to the Stated Death Benefit, you will receive a new Schedule
which will include the Stated Death Benefit, the benefit under any riders, if
applicable, the Guaranteed Cost of Insurance rates, the Guideline Annual
Premium, and the new Target Premium and the new Surrender Charge.

REQUESTED INCREASES IN COVERAGE

At least 30 days prior to a Policy anniversary, you may request an increase in
the Stated Death Benefit. An increase will become effective as of the Policy
anniversary after we have approved your application for increase. You must
provide evidence satisfactory to us that the Insured is insurable according to
our normal rules of underwriting for this type of Policy. This evidence will
include an application and may include required medical information.

You will have the right to cancel an increase in the death benefit within the
later of:
     a)   45 days after you sign the application for the increase,
     b)   20 days after you have received the new Schedule, or
     c)   10 days after we mail you the Notice of Withdrawal Right.

You may cancel an increase by sending notice in a form acceptable to us to our
Customer Service Center. During this period, we will allocate the Premiums you
pay related to the increase to the [Fidelity Investments Money Market Division]
of the Variable Account. At the end of this period, the amount of the Premium
remaining in the [Fidelity Investments Money Market Division] will be
transferred to the Division of the Variable Account according to your most
recent written allocation instruction. If you cancel an increase we will refund
to you any charges attributable to the increase.

An increase in the Stated Death Benefit will result in a new Sales Load.
Premium allocated to an increase in coverage will be subject to a new Sales
Load.

REQUESTED DECREASES IN COVERAGE

At least 30 days prior to a Policy anniversary, you may request a decrease in
the Stated Death Benefit. A decrease will be effective as of the Policy
anniversary. You may decrease the Stated Death Benefit if the Effective Date of
the decrease will occur after the later of 2 years from the Policy date or 2
years after the most recent increase was made. A requested decrease will reduce
each of the Stated Death Benefit segments in the same proportion as the total
Stated Death Benefit is reduced. A Surrender Charge will apply if the Stated
Death Benefit is decreased and the decrease occurs during the 14 years following
the Policy date or the date of the prior increase. If a Surrender Charge
applies, it will be deducted from your Account Value and future Surrender
Charges will be reduced.

The sum of the Stated Death Benefit for all coverage segments after any change
may not be less than the minimum Stated Death Benefit shown in the Schedule. The
Surrender Charge deducted from the Account Value will be equal to the difference
between the prior Surrender Charge and the new Surrender Charge based upon the 
decrease in coverage. Refer to the Surrender Charge provision for the 
calculation of the amount of Surrender Charge made for a decrease in coverage.

Form 1197 (VUL) - MD
Page 9
<PAGE>
 
DEATH BENEFIT OPTION CHANGES

At least 30 days prior to a Policy anniversary, you may request a change to the
death benefit option. This change will be effective as of the Policy
anniversary. A death benefit option change applies to the entire Stated Death
Benefit. For us to approve a change to the death benefit option from Option 1 to
Option 2, or from Option 1 to Option 3, you must submit evidence to us that the
Insured is insurable according to our normal rules of underwriting for that
class of policy. We will not reduce the Stated Death Benefit below the minimum
Stated Death Benefit shown in the Schedule. After the Effective Date of the
change, the Stated Death Benefit will be changed according to the following
table:

 
     OPTION CHANGE
     FROM         TO       STATED DEATH BENEFIT FOLLOWING CHANGE EQUALS:
 
     Option 1   Option 2   Stated Death Benefit prior to such change minus your
                           Account Value as of the Effective Date of the change.
     Option 2   Option 1   Stated Death Benefit prior to such change plus your
                           Account Value as of the Effective Date of the change.
     Option 1   Option 3   Stated Death Benefit prior to such change minus the
                           sum of the Premiums paid minus Partial Withdrawals
                           taken as of the Effective Date of the change.
     Option 3   Option 1   Stated Death Benefit prior to such change plus the
                           sum of the Premiums paid minus Partial Withdrawals
                           taken as of the Effective Date of the change.
     Option 2   Option 3   Stated Death Benefit prior to such change plus i)
                           your Account Value as of the Effective Date of the
                           change, minus ii) the sum of the Premiums paid minus
                           Partial Withdrawals taken as of the Effective Date of
                           the change.
     Option 3   Option 2   Stated Death Benefit prior to such change plus i) the
                           sum of the Premiums paid minus Partial Withdrawals
                           taken as of the Effective Date of the change, minus
                           ii) your Account Value as of the Effective Date of
                           the change.

  For purposes of death benefit option changes, your Account Value will be
  allocated to each coverage segment in the same proportion that the Stated
  Death Benefit of that segment bears to the sum of all Stated Death Benefit
  segments as of the Effective Date of change.

                              PREMIUM PROVISIONS
                                        
SCHEDULED PREMIUMS

The Scheduled Premium as shown in the Schedule may be paid while this Policy is
in force during the Insured's lifetime. You may increase or decrease the amount
of the Scheduled Premium, as long as any decrease does not reduce the Scheduled
Premium below the monthly deduction and any increase does not exceed the
Guideline Annual Premium. Under conditions provided in the Grace Period
provision and the Three Year Continuation Period, you may be required to make
Premium payments to keep the Policy in force.

Form 1197 (VUL) - MD
Page 10
<PAGE>
 
We will send reminder notices to you for the Scheduled Premium amount and
frequency that you have selected. You may select to receive notices either
annually, semiannually or quarterly. You may also arrange for payments of
Premiums on a monthly basis through an authorized special payment facility. All
payment modes are subject to our minimum requirements for the payment mode
selected.

UNSCHEDULED PREMIUMS

You may make unscheduled Premium payments at any time the Policy is in force
during the Insured's lifetime. The unscheduled Premium payment must be at least
$100. Unless you tell us otherwise, these Premium payments will first be applied
to reduce or pay off any existing Policy Loan and, as such, Premium Expense
Charges will not be deducted. We may limit the amount of such unscheduled
Premium payments if the payment would result in an increase in the Base Death
Benefit caused by the Definition of Life Insurance test used to qualify your
Policy as a life insurance policy under the Internal Revenue Code. If the net
amount at risk is increased as a result of an unscheduled Premium, we will
require evidence of insurability satisfactory to us that the Insured is
insurable according to our normal rules of underwriting for this type of Policy.
The net amount at risk is the difference between the Base Death Benefit and your
Account Value.

PREMIUM LIMITATION

We will not accept any Premium that causes your Policy not to qualify as a life
insurance policy under the Internal Revenue Code.

PREMIUM ALLOCATION

During the Right to Examine Policy Period, the portion of your Net Premium which
you have elected to invest in a Division of the Variable Account will be
invested in the [Fidelity Investments Money Market Division]. After the Right to
Examine Policy Period, the balance of your funds in the [Fidelity Investments
Money Market Division] will be reallocated as you directed in your Premium
allocation shown in the Schedule.

After the Right to Examine Policy Period, each Net Premium will be allocated to
the Divisions of the Variable Account and the Guaranteed Interest Division as
you directed in the application or as otherwise requested. You may change the
allocation for subsequent Premiums by sending us written notice at our Customer
Service Center. If you change your Premium allocation more than 5 times per
Policy year, we will deduct a charge from the Divisions of the Variable Account
and the Guaranteed Interest Division in the same proportion that your Account
Value of each Division bears to your Net Account Value. The amount of this
charge is shown in the Schedule. Premium allocation percentages may be in any
whole number from 1% to 100% provided that at least $100 is allocated to each
Division selected.

                          VARIABLE ACCOUNT PROVISION
                                        
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 benefits for the class
of policies to which this Policy 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 Policy liabilities with respect to the Variable Account is not subject to
creditor claims against us. The assets of the Variable Account shall be
available to cover the liabilities of the General Account 

Form 1197 (VUL) - MD
Page 11
<PAGE>
 
only to the extent that the assets of the Variable Account exceed the
liabilities of the Variable Account under this variable life policy. The assets
of the Variable Account shall be valued at least as often as any policy benefits
vary, but at least monthly.

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.

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
Policy 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 Policy.

     .    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 Policy. 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 Policies to which your Policy belongs, to
          another Variable Account.

     .    Withdraw the Variable Account from registration or make changes as
          required 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.

Form 1197 (VUL) - MD
Page 12
<PAGE>
 
                          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
Premiums or make transfers. The Account Value of the Guaranteed Interest
Division is equal to the Net Premium 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.

LOAN DIVISION

The Loan Division is the account which is set aside to secure the Policy Loan,
if any. See the Loan Provision section for information.

                              TRANSFER PROVISIONS

After the Right to Examine Policy Period, your Account Value in each Division
may be transferred to any other Division of the Variable Account upon written
request. Transfers from the Guaranteed Interest Division are subject to the
limitations as described in the Transfer To or From The Guaranteed Interest
Division provision. The number of free transfers permitted in any one Policy
year without an Excess Transfer Charge, the total number of transfers permitted
and the Excess Transfer Charge are shown in the table below. Any transfers made
due to the operation of the Automatic Rebalancing Feature or Dollar Cost
Averaging will not count toward the 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.

The following table summarizes the number of transfers available and the
associated charges during any Policy year.

<TABLE>
     -----------------------------------------------------------------------    
     <S>                                     <C>                             
      FREE TRANSFERS                                     12                     
     -----------------------------------------------------------------------    
      TOTAL NUMBER OF TRANSFERS PERMITTED            Unlimited                  
     -----------------------------------------------------------------------    
      EXCESS TRANSFER CHARGE                 $25 for each transfer in excess   
                                             of 12 during any Policy year.   
     -----------------------------------------------------------------------   
</TABLE> 

TRANSFERS TO OR FROM THE GUARANTEED INTEREST DIVISION

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

The maximum transfer amount from the Guaranteed Interest Division in any Policy
year is the greatest of:

Form 1197 (VUL) - MD
Page 13
<PAGE>
 
     a)   25% of your Account Value in the Guaranteed Interest Division at the
          time of the first transfer or withdrawal in a Policy year;
     b)   The minimum transfer amount; or
     c)   The sum of the amounts transferred and withdrawn from the Guaranteed
          Interest Division in the prior Policy year.

     For purposes of calculating the maximum transfer from the Guaranteed
     Interest Division, all Partial Withdrawals and transfers from the
     Guaranteed Interest Division in a Policy 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 Account
Value in that Division bears to the Net Account Value immediately after the
transfer.

DOLLAR COST AVERAGING

If you have at least $10,000 of Account 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.

The minimum amount that you may elect to transfer each month is $100. The
maximum amount that you may transfer is equal to your Account 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].

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. 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 is at least $100. The transfer date
will be the same calendar day each month as the Monthly Processing Date. If this
calendar day is not a Valuation Date, the next Valuation Date will be used. If,
on any transfer date, your Account Value in the chosen 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 may not
begin until the Monthly Processing Date following the end of the Right to
Examine Policy Period.

You may change the transfer amount or the Divisions to which transfers are to be
made once each Policy 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.

Form 1197 (VUL)
Page 14
<PAGE>
 
AUTOMATIC REBALANCING

Automatic Rebalancing allows you to match your Account Value in each Division to
your allocation percentage for new Premiums.  Automatic Rebalancing can be
elected in your application or by completing the Automatic Rebalancing form and
returning it to our Customer Service Center.  As of the first Valuation Date of
each calendar quarter thereafter we will reallocate your Net Account Value so
that the amount in each Division matches your Premium allocation. Automatic
Rebalancing may not begin until the end of the Right to Examine Policy Period.

While this feature is in effect, we require that you allocate no more than 35%
of your Premiums to any one Division, and you must allocate your Premiums to at
least 5 Divisions.  If at any time during the operation of the Automatic
Rebalancing feature you request a change in Premium allocation which does not
meet these requirements, we will notify you that your allocation must be
changed.  We will not process such a request unless you also request that the
Automatic Rebalancing feature be discontinued.

When you request a change in Premium allocation that meets these requirements,
your Net Account Value will be reallocated as of the Valuation Date that we
receive your written allocation instructions.  Amounts will be transferred among
the Divisions to match the allocation for new Premiums.

During the operation of Automatic Rebalancing, you may not change your
allocation percentage to the Guaranteed Interest Division by more than 25% of
the percentage previously allocated to the Guaranteed Interest Division.

If you change your Premium allocation more than five times per Policy year,
there will be a $25 charge taken from your Account Value.  This charge will be
deducted from each of the Divisions of the Variable Account and the Guaranteed
Interest Division in the same proportion that your Account Value of each
Division bears to your Net Account Value as of the Valuation Date the allocation
change is effective.

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.

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.

                           ACCOUNT VALUE PROVISIONS

The Account Value is the sum of the current amounts allocated to the Divisions
of the Divisions of the Variable Account and to the Guaranteed Interest Division
plus your balance in the loan Division.

The Account Value is based on the amount and number of Premiums paid, Policy and
rider charges assessed, loans and withdrawals taken, monthly deductions, Premium
Expense Charges, transaction charges, and the investment experience or credited
interest of the Division to which your Account Value is allocated.

Your Net Account Value is equal to your Account Value minus any Policy Loan and
accrued but unpaid loan interest.

Form 1197 (VUL)
Page 15
<PAGE>
 
NET PREMIUM

The Net Premium equals the Premium paid minus the Premium Expense Charges for
taxes and the appropriate Sales Load shown in the Schedule.  Premiums allocated
to an increase in coverage will be subject to a new Sales Load.  Premiums are
allocated in the same proportion that the Guideline Annual Premium of each
segment bears to the sum of the Guideline Annual Premiums of all segments.  The
Guideline Annual Premium for each coverage segment is shown in the Schedule.

ACCOUNT VALUES ON THE INVESTMENT DATE

The Account Value of each Division of the Variable Account and the Guaranteed
Interest Division as of the Investment Date is equal to:

     a)   The allocation to that Division of the first Net Premium paid (as
          determined by you); minus
     b)   The portion of any monthly deductions due on the Investment Date
          allocated to that Division.

The Account Value of the Loan Division as of the Investment Date is equal to
zero.

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.
We set the accumulation Unit Value at $10 on the Valuation Date when the first
investments in each Division of the Variable Account are made.  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.

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:

     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 the Portfolio in which that Division invests during the
          current Valuation Period; minus
     c)   A charge for taxes, if any.
     d)   The result of (a), (b) and (c) is then divided by the net asset value
          of the Portfolio in which that Division invests as of the end of the
          preceding Valuation Period; minus
     e)   The result of (d) minus the daily equivalent of the Annual Mortality
          and Expense Risk Charge shown in the Schedule for each day in the
          current Valuation Period.

Form 1197 (VUL) - MD
Page 16
<PAGE>
 
ACCOUNT VALUE OF THE DIVISIONS OF THE VARIABLE ACCOUNT

On subsequent Valuation Dates after the Investment Date, your Account Value of
each Division of the Variable Account is calculated as follows:

     a)   The number of Accumulation Units in that Division as of the beginning
          of the current Valuation Period multiplied by that Division's
          Accumulation Unit Value for the current Valuation Period; plus
     b)   Any additional Net Premiums allocated to that Division during the
          current Valuation Period; plus
     c)   Any Account Value transferred to or minus any Account Value
          transferred from the Variable Division during the current Valuation
          Period (including the applicable portion of any transfer fee); minus
     d)   Any Partial Withdrawals allocated to that Division and any applicable
          withdrawal service fees which are allocated to the Variable Division
          during the current Valuation Period; plus
     e)   Any amounts released from the Loan Division as a result of a loan or
          loan interest payment, or minus amounts transferred to the Loan
          Division as of a result of any loans which are allocated to the
          Variable Division during the current Valuation Period; minus
     f)   The Portion of any Surrender Charge resulting from a decrease in
          Stated Death Benefit allocated to the Division; minus
     g)   The portion of the monthly deduction allocated to the Variable
          Division, if a Monthly Processing Date occurs during the current
          Valuation Period.

ACCOUNT VALUE OF THE GUARANTEED INTEREST DIVISION

On Valuation Dates after the Investment Date, your Account Value of the
Guaranteed Interest Division is calculated as follows:

     a)   The Account Value of the Guaranteed Interest Division at the end of
          the preceding Valuation Period plus interest at the declared rate
          credited during the current Valuation Period; plus
     b)   Any additional Net Premiums allocated to the Guaranteed Interest
          Division plus interest credited to these Premiums during the current
          Valuation Period; plus
     c)   Any account Value transferred to or minus any Account Value
          transferred from the Guaranteed Interest Division during the current
          Valuation Period (including the applicable portion of any transfer
          fee); minus
     d)   Any Partial Withdrawals taken and any applicable withdrawal service
          fees which are allocated to the Guaranteed Interest Division during
          the current Valuation Period; plus
     e)   Any amounts released from the Loan Division as a result of a loan or
          loan interest payment, or minus amounts transferred to the Loan
          division as of a result of any loans which are allocated to the
          Guaranteed Interest Division during the current Valuation Period;
          minus
     f)   The Portion of any Surrender Charge resulting from a decrease in
          Stated Death Benefit allocated to the Division; minus
     g)   The portion of the monthly deduction allocated to the Division, if a
          Monthly Processing Date occurs during the current Valuation Period.

ACCOUNT VALUE OF THE LOAN DIVISION

On Valuation Dates after the Investment Date, your Account Value of the Loan
Division is equal to:

     a)   The Account Value of the Loan Division on the prior Valuation Date;
          plus
     b)   Any interest credited to the Loan Division during the Valuation
          Period; plus
     c)   An amount equal to any additional loans since the prior Valuation
          Date; minus
     d)   Any loan repayments, including payment of loan interest in cash; plus
     e)   The amount of accrued loan interest if the Valuation Date is a Policy
          anniversary; minus

Form 1197 (VUL)
Page 17
<PAGE>
 
     f)   The amount of interest credited to the Loan Division during the year
          if the Valuation Date is a Policy anniversary.

On Policy anniversaries, any amount of interest credited to the Loan Division
during the year is transferred from the Loan Division to the Variable Account
and Guaranteed Interest Divisions in the same proportion that your Account Value
in each Variable Division and the Guaranteed Interest Division bears to your Net
Account Value as of the Policy anniversary.

                         MONTHLY DEDUCTION AND REFUND
                                        
MONTHLY DEDUCTION

The monthly deduction is equal to:

     a)   the cost of insurance charges for this Policy; plus
     b)   the monthly charges for any other additional benefits provided by
          rider; plus
     c)   the monthly expense charges shown in the Schedule.

The monthly deductions allocated to the Divisions of the Variable Account and
Guaranteed Interest Division in the same proportion that your Account Value in
the Division bears to your Net Account Value as of the Monthly Processing Date.
This deduction is taken from your Account Value as of the Monthly Processing
Date.

COST OF INSURANCE

The cost of insurance is determined on a monthly basis for each coverage
segment.  Such cost is the monthly cost of insurance rate for the Insured's
Premium Class multiplied by the net amount at risk.  The net amount at risk is
(a) minus (b) where:
    
     a)   is the Base Death Benefit for all coverage segments as of the Monthly
          Processing Date after the monthly deductions (other than cost of
          insurance charges for the Base Death Benefit, any Adjustable Term
          Insurance Rider and any Waiver of Monthly Deductions Rider), divided
          by 1 plus the monthly equivalent of the Guaranteed Interest Rate for
          the Guaranteed Interest Division as shown in the Schedule; and
     b)   is your Account Value as of the Monthly Processing Date after the
          monthly deductions (other than the cost of insurance for the Base
          Death Benefit, any Adjustable Term Insurance Rider and any Waiver of
          Monthly Deduction Rider).      

The cost of insurance rates will be determined by us from time to time.  They
will be based on the sex and age as of the Effective Date of coverage, the
duration since the coverage began and the Premium Class.  Any change in rates
will apply to all individuals of the same Premium Class and whose policies have
been in effect for the same length of time.  The rates will never exceed those
rates shown in the Table of Guaranteed Rates in the Schedule as adjusted for any
substandard Premium Class.

Each time there is a new coverage segment of Stated Death Benefit due to a
requested increase, the net amount at risk will be allocated to each coverage
segment in the same proportion that the Stated Death Benefit of that segment
bears to the total Policy Stated Death Benefit.  Different rates will apply to
each segment depending upon the Premium Class, the Age as of the Effective Date
of the increase and the duration since the Effective Date of the increase.

Form 1197 (VUL) - MD
Page 18
<PAGE>
 
PERSISTENCY REFUND

Each month your Policy or a coverage segment of Stated Death Benefit remains in
force after its tenth Policy anniversary, we will credit your Account Value with
a refund equivalent to 0.5% of your Account Value on an annual basis for that
segment (0.04167% monthly).  Your Account Value will be allocated to each
coverage segment based upon the number of completed Policy years the segment has
been in force and the size of the Guideline Annual Premium for the segment as
shown in the Schedule.

The persistency refund will be added to the Divisions of the Variable Account
and the Guaranteed Interest Division in the same proportion that your Account
Value in each Division bears to your net Account Value as of the Monthly
Processing Date.

                                LOAN PROVISIONS
                                        
POLICY LOANS

You may obtain a Policy Loan after the first Policy anniversary.  The maximum
amount you may borrow at any time equals (a) minus (b) where (a) is equal to:

     1.   Account Value minus (12 times the current monthly deduction);
     2.   Multiplied by (1 + Policy Loan Interest Rate);
     3.   Divided by (1 + Guaranteed Interest Rate credited to Loan Division);
and where (b) is equal to any outstanding Policy Loan and accrued loan interest.
However, at no time will the maximum amount you may borrow be less than 90% of
the Account Value; minus any outstanding Policy Loan and accrued but unpaid
interest.  

The Policy Loan is a first lien on your Policy. The minimum amount you may
borrow is shown in the Schedule.

The outstanding Policy Loan amount is equal to the loan amount as of the
beginning of the Policy year plus new loans and minus loan repayments.

LOAN INTEREST

The annual Policy Loan interest rate is shown in the Schedule.  If a loan is
made, interest is due and payable at the end of the Policy year.  Thereafter,
interest on the loan amount is due annually at the end of each Policy year until
the loan is repaid.  If interest is not paid when due, it is added to the Policy
Loan.

If the Policy Loan amount and any accrued interest equals or exceeds the
Cash Surrender Value, a Premium sufficient to keep this Policy in force must be
paid as provided in the Grace Period Provision.

LOAN DIVISION

When a Policy Loan is taken or when interest is not paid in cash when due, an
amount equal to the loan is transferred from the Divisions of the Variable
Account and the Guaranteed Interest Division to the Loan Division to secure the
loan.  This amount will be deducted from the Divisions of the Variable Account
and the Guaranteed Interest Division in the same proportion that your Account
Value in each Division bears to your net Account Value as of the date the
transfer is effective.  Your Account Value in the Loan Division will be credited
with interest at the interest rate for the Loan Division shown in the Schedule.

Form 1197 (VUL) - MD
Page 19
<PAGE>
 
When a loan repayment is made an amount equal to the repayment is transferred
from the Loan Division to the Guaranteed Interest Division and the Divisions of
the Variable Account in the same proportion as your current Premium allocation
unless you request a different allocation.

                         PARTIAL WITHDRAWAL PROVISIONS

You may apply for a Partial Withdrawal of your Account Value on any Monthly
Processing Date after the first Policy anniversary by writing to us at our
Customer Service Center.  The minimum and maximum Partial Withdrawal amounts are
shown in the Schedule.  When a Partial Withdrawal is made, the amount of the
withdrawal plus a service fee is deducted from your Account Value.  The amount
of the service fee is shown in the Schedule.  We limit the number of Partial
Withdrawals in a Policy year and this number is shown in the Schedule.

If the Stated Death Benefit is reduced by a Partial Withdrawal during the first 
14 years following the Policy date or following an increase in the Stated Death 
Benefit, a Surrender Charge will be deducted from your Account Value.

The Stated Death Benefit is not reduced by a Partial Withdrawal taken when the
Base Death Benefit has been increased to qualify your Policy as life insurance
under the Federal income tax laws and the amount withdrawn is no greater than
that which reduces your Account Value to the level which no longer requires the
Base Death Benefit to be increased for Federal income tax law purposes.

For a Policy under an Option 1 death benefit, the Stated Death Benefit is not
reduced by a Partial Withdrawal in the circumstances described above.  In
addition, if no more than 16 years have elapsed since the Policy date and the
Insured is not yet Age 81, a Partial Withdrawal of an amount up to 10% of your
Account Value or, if greater, 5% of the Stated Death Benefit, calculated
immediately before the Partial Withdrawal is taken will not reduce the State
Death Benefit.  Any additional amount withdrawn reduces your Stated Death
Benefit by that additional amount.

For a Policy under an Option 2 death benefit, a Partial Withdrawal does not
reduce your Stated Death Benefit.  For a Policy under an Option 3 death benefit,
your Stated Death Benefit will be reduced by any amount of the Partial
Withdrawal in excess of Premiums paid to the date of the Partial Withdrawal.

Any reduction in death benefit or Account Value will occur as of the date the
Partial Withdrawal occurs.  No Partial Withdrawal will be allowed if the Stated
Death Benefit remaining in force after any such Partial Withdrawal would be
reduced below the minimum Stated Death Benefit shown in the Schedule.

For a Policy under an Option 2 or Option 3 death benefit, a Partial Withdrawal
reduces the Base Death Benefit by the amount of the withdrawal.  Under any death
benefit option, if the Base Death Benefit has been increased in order to qualify
your Policy as a life insurance contract under the Federal income tax laws, the
Partial Withdrawal reduces the Base Death Benefit by an amount greater than the
withdrawal.

If the Stated Death Benefit is reduced during the first 7 years of a coverage 
segment, a new Target Premium will be calculated and future maximum Surrender 
Charges will be reduced. If the Stated Death Benefit is reduced after the first 
7 years of a coverage segment, the Surrender Charge is reduced in the same 
proportion that the Stated Death Benefit is reduced.

You may specify how much of the withdrawal you wish taken from each Division of
the Variable Account or from the Guaranteed Interest Division.  You may not
withdraw from the Guaranteed Interest Division more than the total withdrawal
times the ratio of your Account Value in the Guaranteed Interest Division to
your net Account Value immediately prior to the withdrawal.  Unless you indicate
otherwise, we will make the withdrawal from the amounts in the Guaranteed
Interest Division and the Divisions of the Variable Account in the same
proportion that your 

Form 1197 (VUL)
Page 20
<PAGE>
 
Account Value in each Division bears to your net Account Value immediately prior
to the withdrawal. The withdrawal service fee and any Surrender Charge deducted
from your Account Value is deducted from each Variable Division and the
Guaranteed Interest Division in the same proportion that your Account Value of
each Division bears to your net Account Value immediately after the withdrawal.

We may send you a new Schedule to reflect the effect of the withdrawal,
including any change to the Stated Death Benefit and Surrender Changes. We may
ask you to return your Policy to our Customer Service Center to make this
change. The withdrawal and the reductions in death benefits will be effective as
of the Valuation Date after we receive your request.

                             SURRENDER PROVISIONS
                                        
SURRENDER VALUE

The net Cash Surrender Value on any date will be your Account Value minus any
applicable Surrender Charge and minus any Policy Loan including accrued but
unpaid loan interest.

SURRENDER CHARGES 

A separate Surrender Charge will apply to each Stated Death Benefit coverage 
segment. The maximum Surrender Charge for this Policy is the sum of the 
Administrative Surrender Charge and the Sales Surrender Charge for each coverage
segment of Stated Death Benefit. The Surrender Charge will not exceed the 
total maximum Surrender Charge shown on page 5D of the Schedule. For purposes 
of calculating the Surrender Charge for a coverage segment, Premiums are 
allocated to a segment in the same proportion that the Guideline Annual Premium
of each segment bears to the sum of the Guideline Annual Premiums of all 
segments. The Guideline Annual Premium for each coverage segment is shown on the
Schedule.

For each segment, the Surrender Charge consists of an administrative Surrender 
Charge and a sales Surrender Charge.

The administrative Surrender Charge for each segment is determined from the 
administrative Surrender Charge table in the Schedule. It depends on the 
segment's Issue Age, Effective Date and initial Stated Death Benefit which are 
in the Schedule.

For the first 7 Policy years following the Effective Date of a segment, the 
sales Surrender Charge is the lesser of: 50% of the Target Premium for the 
segment; or 25% of the sum of all Premiums paid up to the Target Premium for 
the segment plus 5% of the sum of all Premiums paid in excess of the Target 
Premium for the segment. Thereafter, the Sales Surrender Charge for the segment 
decreases at the beginning of each year following the 7th Policy year from the 
Effective Date of the segment by 12.5% of the Sales Surrender Charge in effect 
at the end of the 7th Policy Year until it reaches zero at the beginning of the 
15th Policy year following the segment's Effective Date or the Policy year the 
Insured reaches the age of 98, whichever is sooner. The Target Premium is shown 
in the Schedule.

During the first 14 Policy years or within 14 years of the Effective Date of an 
increase in the Sated Death Benefit segment, if you request a decrease to the 
Stated Death Benefit or take a Partial Withdrawal which causes the Stated Death 
Benefit to decrease, the administrative Surrender Charge will decrease in the 
same proportion that the Stated Death Benefit decreases.

Upon a decrease in the Stated Death Benefit, a portion of the Surrender Charge 
will be deducted from your Account Value. The amount of the Surrender Charge 
which will be deducted from your Account Value will equal the Surrender Charge 
in effect before the decrease minus the Surrender

Form 1197 (VUL) - MD
Page 21
<PAGE>
 
charge in effect after the decrease. The Surrender Charge after the decrease 
equals Sales Surrender Charge based upon the premiums previously paid and the 
new Target Premium after the decrease plus the Administrative Surrender Charge 
based upon the decreased face amount and the rates specified in the schedule 
page. If a decrease to the Stated Death Benefit occurs after the first 7 years 
of a coverage segment, the maximum Surrender Charges for the remaining Policy 
will be reduced by the percentage that the Stated Death Benefit is decreased. 
If a decrease occurs during the first 7 years of a coverage segment, the Target 
Premium will be recalculated; future maximum Surrender Charges for that coverage
segment will be reduced. A Surrender Charge is not deducted from your Account
Value if the Stated Death Benefit is decreased because the death benefit option
is changed.

BASIS OF COMPUTATIONS

The Cash Surrender Value under the Policy is not less than the minimums required
as of the Policy date by the state in which your Policy was delivered.  A
detailed statement of the method of computation of Policy values under the
Policy has been filed with the insurance department of the state in which the
Policy was delivered, if required.

FULL SURRENDERS

You may surrender your Policy after the Right to Examine Policy Period or at any
time during the lifetime of the Insured and receive the net Cash Surrender
Value. We will compute the net Cash Surrender Value as of the next Valuation
Date after we receive both your request and the Policy at our Customer Service
Center. This Policy will be canceled as of the date we receive your request, and
there will be no further benefits under this Policy.

            GRACE PERIOD, TERMINATION AND REINSTATEMENT PROVISIONS
                                        
GRACE PERIOD

If the following conditions occur on a Monthly Processing Date, the Policy will
enter into the 61 day Grace Period:

     a)   The net Cash Surrender Value is zero or less; and
     b)   The three year continuation period described below has expired or the
          required Premium for the three year continuation period has not been
          paid.

We will give you a 61 day Grace Period from this Monthly Processing Date to make
the required Premium payment.  The required Premium payment then due must be
paid to keep the Policy in force.  If this amount is not received in full by the
end of the Grace Period, the Policy will lapse without value.  The required
Premium payment will be equal to past due charges plus an amount we expect to be
sufficient to keep the Policy and any riders in force for 2 months following the
receipt of the required Premium payment.  If we receive at least the required
Premium payment during the Grace Period we will make deductions from the Net
Premium payment for the past due amounts and apply any remaining amount as
Premium to the Policy.

Notice of the amount of the required Premium payment will be mailed to you or
any assignee at the last known address at least 30 days before the end of the
Grace Period.  If the Insured dies during the Grace Period, we will deduct any
overdue monthly deductions from the death Proceeds of the Policy.

Form 1197 (VUL) - MD
Page 22
<PAGE>
 
THREE YEAR CONTINUATION PERIOD

During the first 3 Policy years, if at all times the sum of your Premiums paid
minus the sum of your Partial Withdrawals, Policy Loans taken and accrued but
unpaid interest, is greater than or equal to: one-twelfth of the Minimum Annual
Premium multiplied by the number of complete months your Policy has been in
force, your Policy will remain in force regardless of the net Cash Surrender
Value. The Minimum Annual Premium is shown in the Schedule. If you increase the
Stated Death Benefit during the first 3 Policy years, the new Schedule will show
a revised Minimum Annual Premium which will be used for future tests to
determine if your Policy will remain in force under this provision.

TERMINATION

All coverage provided by this Policy will end as of the earliest of:

     a)   The date the Policy is surrendered;
     b)   The date of death of the Insured;
     c)   The Maturity Date of the Policy; or
     d)   The date the Grace Period ends without payment of the required
          Premium.

REINSTATEMENT

The Policy may be reinstated within five years after the beginning of the Grace
Period.  The reinstatement will be effective as of the Monthly Processing Date
on or next following the date we approve your written application.

We will reinstate the Policy and any riders if the following conditions are met:

     a)   You have not surrendered the Policy for its net Cash Surrender Value;
     b)   You submit evidence satisfactory to us that the Insured and those
          insured under any riders are still insurable according to our normal
          rules of underwriting for this type of Policy; and
     c)   We receive payment of the amount of Premium sufficient to keep the
          Policy and any riders in force from the beginning of the Grace Period
          to the end of the expired Grace Period and for 2 months after the date
          of reinstatement. We will let you know, at the time you request
          reinstatement, the amount of Premium needed for this purpose.

The Surrender Charge as of the date of reinstatement will equal the Surrender 
Charge as of the beginning of the Grace Period.

We will reinstate any Policy Loan, with accrued loan interest to the end of the
Grace Period, which existed when coverage ended.

Upon reinstatement, the Net Premium received minus past due amounts will be
allocated to the Divisions of the Variable Account and the Guaranteed Interest
Division according to the Premium allocation percentages in effect at the start
of the Grace Period or as directed by you in writing at the time of
reinstatement.

Form 1197 (VUL) - MD
Page 23
<PAGE>
 
DEFERRAL OF PAYMENT

Requests for transfers, withdrawals, payment of proceeds on the Maturity Date or
a full surrender will be processed within 7 days of receipt of the request in a
form acceptable to us.  However, we may postpone the processing of any such
Variable Account transactions for any of the following reasons:

     a)   The NYSE is closed, other than customary weekend and holiday closings.
     b)   Trading on the NYSE is restricted by the SEC.
     c)   The SEC declares that an emergency exists as a result of which
          disposal of securities in the Variable Account is not reasonably
          practicable to determine your Account Value in the Divisions.
     d)   A governmental body having jurisdiction over the Variable Account by
          order permits such suspension.

Rules and regulations of the SEC, if any, are applicable and will govern as to
whether conditions described in (b), (c), or (d) exist.

Death proceeds will be paid within 7 days of determination of the proceeds and
are not subject to deferment.  We may defer for up to 6 months payment of any
surrender proceeds, withdrawal or loan amounts from the Guaranteed Interest
Division, unless such payment will be made to pay Premiums on Policies in force
with this Company.

                           GENERAL POLICY PROVISIONS
                                        
THE POLICY

The Policy, including the original application and applications for an increase,
riders, endorsements, any Schedule pages, and any reinstatement applications
make up the entire contract between you and us.  A copy of the original
application will be attached to the Policy at issue.  A copy of any application
as well as a new Schedule will be attached or furnished to you for attachment to
the Policy at the time of any change in coverage.  In the absence of fraud, all
statements made in any application will be considered representations and not
warranties.  No statement will be used to deny a claim unless it is in an
application.

AGE

The Policy is issued at the Age shown in the Schedule.  This is the Insured's
Age nearest birthday on the Policy date.  The Insured's Age at any time is the
Age shown in the Schedule increased by the number of completed Policy years.

PROCEDURES

We must receive any election, designation, assignment or any other change
request you make in writing, except those specified on the application.  It must
be in a form acceptable to us.  We may require a return of the Policy for any
change or for a full surrender.  We are not liable for any action we take before
we receive and record the written request at our Customer Service Center.

In the event of the death of the Insured before the Maturity Date, please let us
or our agent know as soon as possible.  Claim procedure instructions will be
sent to the Beneficiary immediately.  We may require proof of Age and a
certified copy of the death certificate.  We may require the Beneficiary and
next of kin to sign authorizations as part of due proof.  These authorization
forms allow us to obtain information about the Insured, including, but not
limited to, medical records of physicians and hospitals used by the Insured.

Form 1197 (VUL) - MD
Page 24
<PAGE>
 
OWNERSHIP

The original Owner is the person named as the Owner in the application.  You, as
the Owner, can exercise all rights and receive the benefits during the Insured's
life before the Maturity Date.  This includes the right to change the Owner,
Beneficiaries, and methods for the payment of proceeds.  All rights of the Owner
are subject to the rights of any assignee and any irrevocable Beneficiary.

You may name a new Owner by sending written notice to us.  The Effective Date of
the change to the new Owner will be the date you sign the notice.  The change
will not affect any payment made or action taken by us before recording the
change at our Customer Service Center.

BENEFICIARIES

The primary Beneficiary surviving the Insured will receive any death Proceeds
which become payable.  Surviving contingent Beneficiaries are paid death
Proceeds only if no primary Beneficiary has survived the Insured.  If more than
one Beneficiary in a class survives the Insured, they will share the death
Proceeds equally, unless your designation provides otherwise.  If there is no
designated Beneficiary surviving, you or your estate will be paid the death
Proceeds.  The Beneficiary designation will be on file with us or at a location
designated by us.  While you are living, you may name a new Beneficiary.  The
Effective Date of the change will be the date the request was signed.  We will
pay proceeds to the most recent Beneficiary designation on file.  We will not be
subject to multiple payments.

EXCHANGE RIGHT

If, for any reason within the first 24 months, you want to exchange this Policy 
for a Policy in which values do not vary with the investment experience of the 
Variable Account, we will exchange this Policy so long as premiums are duly 
paid. Option (1) or (2) can be chosen by the policy holder and the exchange will
be implemented in one of two ways: (1) by exchanging for another permanent fixed
benefit life insurance policy offered in this state by us; or (2) by 
transferring your Account Value in all the Divisions of the Variable Account to 
the Guaranteed Interest Division and removing your future right to choose to 
allocate funds to the Divisions of the Variable Account. This transfer will not 
be subject to the Excess Transfer Charge. If a new policy is chosen it will 
comply with the following conditions:

     (a)  shall bear the same date of issue and age at issue as the original 
          variable life insurance policy; and

     (b)  issued on a comparable plan of permanent insurance offered in this
          state by the insurer at premium rates in effect on that date for the
          same class of insurance; and

     (c)  includes such riders and incidental insurance benefits that were
          included in the original policy if such riders and incidental
          insurance benefits are issued with fixed benefit policies; and

     (d)  are subject to an equitable premium or cash value adjustment that
          takes appropriate account of the premiums and cash values under the
          original and new policies; and detailed statement of the method of
          computing such adjustment is on file with the Commissioner of the
          state in which this policy is delivered; and


Form 1197 (VUL) - MD
Page 25
<PAGE>
 
     (e)  shall not require evidence of insurability for this exchange.

We will require a return of this Policy before this change will be processed.

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

You may assign this Policy as collateral security by 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

After this Policy has been in force during the Insured's life for 2 years from
the Policy date, we will not contest the statements in the application attached
at issue.

After this Policy has been in force during the Insured's life for 2 years from
the Effective Date of any increase in any benefit with respect to the Insured,
we will not contest the statements in the application for the increase.

After this Policy has been in force during the Insured's life for 2 years from 
the Effective Date of any reinstatement, we will not contest the statements in 
the application for such reinstatement.

MISSTATEMENT OF AGE OR SEX

If the Age of the Insured has been misstated, the death benefit will be
adjusted.  The death benefit will be that which the cost of insurance which was
deducted from you Account Value on the last Monthly Processing Date prior to the
death of the Insured would have purchased for the Insured's correct Age and sex.

SUICIDE EXCLUSION

If the Insured commits suicide, while sane or insane, within 2 years of the date
of issue, we will make a limited payment to the Beneficiary.  We will pay in one
sum the amount of all Premiums paid to us during that time, minus any
outstanding Policy Loan (including accrued but unpaid interest) and Partial
Withdrawals.  If the Insured commits suicide, while sane or insane, within 2
years of the Effective Date of an increase in the Stated Death Benefit, we will
make a limited payment to the Beneficiary for the increase.  This payment will
equal the cost of insurance and any applicable monthly expense charges deducted
for such increase.


Form 1197 (VUL) - MD
Page 26
<PAGE>
 
PERIODIC REPORTS

We will send you at least once each year a report which shows the current
Account Value, Cash Surrender Value and Premiums paid since the last report.
The report will also show the allocation of your Account Value as of the date of
the report and the amounts added to or deducted from your Account Value of each
Division since the last report.  The report will include any other information
that may be currently required by the Insurance supervisory official of the
jurisdiction in which this Policy is delivered.

ILLUSTRATION OF BENEFITS AND VALUES

We will send you, upon written request, a hypothetical illustration of future
death benefits and Account Values.  This illustration will include the
information as required by the laws or regulations where this Policy is
delivered.  If you request more than one illustration during a Policy year, we
will charge a reasonable fee for each additional illustration.  The maximum
amount of this fee is shown in the Schedule.

NONPARTICIPATING

The Policy 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:

     a)   All requests and payments should be sent to us at our Customer Service
          Center; and
     b)   All transactions are effective as of the Valuation Date the required
          information is received at our Customer Service Center.

                         PAYOUTS OTHER THAN AS ONE SUM

ELECTION

During the Insured's lifetime, you may elect that the Beneficiary receive the
proceeds upon death of the Insured other than in one sum.  If you have not made
an election, the Beneficiary may do so within 60 days after the Insured's death.
You may also elect to take the net Cash Surrender Value of the Policy upon its
surrender other than in one sum.  Satisfactory written request must be received
at our Customer Service Center before payment can be made.  A payee that is not
a natural person may not be named without our consent.  The various methods of
settlement are described in the following Payout Options section.

PAYOUT 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. The installment dollar amounts will be equal except for
     any Excess Interest as described below. The amount of the first monthly
     payout for each $1,000 of Account Value applied is shown in Settlement
     Option Table I.

     OPTION II. LIFE INCOME WITH PAYOUTS FOR DESIGNATED PERIOD. Payouts will be
     made in 1, 2, 4, or 12 installments per year throughout the payees
     lifetime, or if longer, for a period of 5, 10, 15 or 20 years as elected.
     The installment dollar amounts will be equal except for any Excess
     Interest, as described below. The amount of the first monthly payout for
     each $1,000 of Account Value applied is shown in Settlement Option Table
     II. This option is not available for ages not shown in the Table.


Form 1197 (VUL)
Page 27
<PAGE>
 
     OPTION III. HOLD AT INTEREST. Amounts may be left on deposit with us to be
     paid upon the death of the payee or at any earlier date elected. Interest
     on any unpaid balance will be at the rate declared by us or at any higher
     rate required by law. Interest may be accumulated or paid in 1, 2, 4, or 12
     installments per year, as elected. Money may not be left on deposit for
     more than 30 years.

     OPTION IV. PAYOUTS OF A DESIGNATED AMOUNT. Payouts will be made until
     proceeds, together with interest, which will be at the rate declared by us
     or at any higher rate required by law, are exhausted. Payouts will be made
     in 1, 2, 4, or 12 equal installments per year, as elected.

     OPTION V. OTHER. Settlement may be made in any other manner as agreed upon
     in writing between you (or the Beneficiary) and us.

CHANGE AND WITHDRAWAL

You may change an election at any time before the death of the Insured or
maturity of the Policy.  If you have given the Beneficiary the right to make
changes or withdrawals, or if the Beneficiary has elected the option, the
Beneficiary (as primary payee) may take the actions below.

     a)   Changes may be made from Payout Options I, III, and IV to another
          option.
     b)   Full withdrawals may be made under Payout Option III or IV.  Partial
          Withdrawals of not less than $300 may be made under Payout Option III.
     c)   Remaining installments under Payout Option I may be commuted at 3 1/2%
          interest and received in one sum.
     d)   Changes in any contingent payee designation may be made.

A written request must be sent to our Customer Service Center in writing to make
a change or withdrawal.  We also may require that you send in the Supplemental
Policy.  We may defer payment of commuted and withdrawable amounts for a period
up to 6 months.

EXCESS INTEREST

If we declare that Payout Options are to be credited with an interest rate above
that guaranteed, it will apply to Payout Options I, II, III, and IV.  The
crediting of excess interest for one period does not guarantee the higher rate
for other periods.  Any declared interest rate will be in effect for at least 12
months.

MINIMUM AMOUNTS

The minimum amount which may be applied under any option is $2,000.  If the
payments to the payee are ever less than $20, we may change the frequency of
payments so as to result in payments of at least that amount.

SUPPLEMENTARY POLICY

When an option becomes effective, the Policy will be surrendered in exchange for
a Supplementary Policy.  It will provide for the manner of settlement and rights
of the payees. The Supplementary Policy's Effective Date will be the date of the
Insured's death or the date of other settlement. The first payment under Options
I, II, and IV will be payable as of the Effective Date. The first interest
payment under Option III will be made as of the end of the interest payment
period elected. Subsequent payments will be made in accordance with the
frequency of payment elected. The Supplementary Policy may not be assigned or
payments made to another without our consent.

Form 1197 (VUL)
Page 28
<PAGE>
 
INCOME PROTECTION

Unless otherwise provided in the election, a payee does not have the right to
commute, transfer or encumber amounts held or installments to become payable.
To the extent provided by law, the proceeds, amount retained, and installments
are not subject to any payees debts, policies, or engagements.

DEATH OF PRIMARY PAYEE

Upon the primary payees death, any payments certain under Option I or II,
interest payments under Option III, or payments under Option IV will be
continued to the contingent payee.  Or, amounts may be released in one sum if
permitted by the Policy.  The final payee will be the estate of the last to die
of the primary payee and any contingent payee.

PAYMENTS OTHER THAN MONTHLY

The tables which follow show monthly installments for Options I and II. To
arrive at annual, semiannual, or quarterly payments, multiply the appropriate
figures by 11.813, 5.957 or 2.991 respectively. Factors for other periods
certain or for other options which may be provided by mutual agreement will be
provided upon reasonable request.


Form 1197 (VUL)
Page 29
<PAGE>
 
                           SETTLEMENT OPTION TABLE I

                         (Per $1,000 of Net Proceeds)

<TABLE>
<CAPTION>
         ------------------------------------------------------------------
              No. of           Monthly         No. of           Monthly    
          Years Payable     Installments    Years Payable    Installments  
         ------------------------------------------------------------------
          <S>               <C>             <C>              <C>           
               5                18.12            16              6.76      
         ------------------------------------------------------------------
                                                 17              6.47      
         ------------------------------------------------------------------
               6                15.35            18              6.20      
         ------------------------------------------------------------------
               7                13.38            19              5.97      
         ------------------------------------------------------------------
               8                11.90            20              5.75      
         ------------------------------------------------------------------
               9                10.75                                      
         ------------------------------------------------------------------
               10                9.83            21              5.56      
         ------------------------------------------------------------------
                                                 22              5.39      
         ------------------------------------------------------------------
               11                9.09            23              5.24      
         ------------------------------------------------------------------
               12                8.46            24              5.09      
         ------------------------------------------------------------------
               13                7.94            25              4.96      
         ------------------------------------------------------------------
               14                7.49                                      
         ------------------------------------------------------------------
               15                7.10            26              4.84      
         ------------------------------------------------------------------
                                                 27              4.73      
         ------------------------------------------------------------------
                                                 28              4.63      
         ------------------------------------------------------------------
                                                 29              4.53      
         ------------------------------------------------------------------
                                                 30              4.45      
         ------------------------------------------------------------------
</TABLE>

Form 1197 (VUL) - MD
Page 30
<PAGE>
 
                          SETTLEMENT OPTION TABLE II

<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
                                                    (Per $1,000 of Net Proceeds)
- ------------------------------------------------------------------------------------------------------------------------------------
  Age of Payee Nearest                                            Age of Payee Nearest                                        
  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       Female      Certain   Certain   Certain   Certain     Male      Female     Certain   Certain   Certain   Certain
- ------------------------------------------------------------------------------------------------------------------------------------
<S>            <C>         <C>      <C>       <C>       <C>          <C>       <C>          <C>      <C>       <C>       <C> 
     15          20          3.31      3.31      3.31      3.31       33         38         3.77      3.77      3.75      3.74
- ------------------------------------------------------------------------------------------------------------------------------------
     16          21          3.33      3.33      3.33      3.32       34         39         3.80      3.80      3.79      3.77
- ------------------------------------------------------------------------------------------------------------------------------------
     17          22          3.35      3.35      3.34      3.34       35         40         3.84      3.84      3.83      3.81
- ------------------------------------------------------------------------------------------------------------------------------------
     18          23          3.37      3.37      3.36      3.36       36         41         3.88      3.88      3.87      3.84
- ------------------------------------------------------------------------------------------------------------------------------------
     19          24          3.39      3.38      3.38      3.38       37         42         3.93      3.93      3.91      3.88
- ------------------------------------------------------------------------------------------------------------------------------------
     20          25          3.41      3.40      3.40      3.40       38         43         3.97      3.97      3.95      3.92
- ------------------------------------------------------------------------------------------------------------------------------------
     21          26          3.43      3.43      3.42      3.42       39         44         4.02      4.02      4.00      3.96
- ------------------------------------------------------------------------------------------------------------------------------------
     22          27          3.45      3.45      3.44      3.44       40         45         4.07      4.07      4.05      4.00
- ------------------------------------------------------------------------------------------------------------------------------------
     23          28          3.47      3.47      3.47      3.46       41         46         4.13      4.13      4.09      4.05
- ------------------------------------------------------------------------------------------------------------------------------------
     24          29          3.50      3.49      3.49      3.48       42         47         4.18      4.18      4.14      4.09
- ------------------------------------------------------------------------------------------------------------------------------------
     25          30          3.52      3.52      3.57      3.51       43         48         4.24      4.24      4.20      4.14
- ------------------------------------------------------------------------------------------------------------------------------------
     26          31          3.55      3.54      3.54      3.53       44         49         4.30      4.30      4.25      4.18
- ------------------------------------------------------------------------------------------------------------------------------------
     27          32          3.58      3.57      3.57      3.56       45         50         4.36      4.36      4.31      4.23
- ------------------------------------------------------------------------------------------------------------------------------------
     28          33          3.60      3.60      3.59      3.58       46         51         4.43      4.43      4.37      4.28
- ------------------------------------------------------------------------------------------------------------------------------------
     29          34          3.64      3.63      3.60      3.61       47         52         4.49      4.49      4.43      4.34
- ------------------------------------------------------------------------------------------------------------------------------------
     30          35          3.67      3.66      3.65      3.64       48         53         4.56      4.56      4.49      4.39
- ------------------------------------------------------------------------------------------------------------------------------------
     31          36          3.70      3.70      3.69      3.67       49         54         4.64      4.64      4.55      4.44
- ------------------------------------------------------------------------------------------------------------------------------------
     32          37          3.74      3.73      3.72      3.70       50         55         4.77      4.71      4.62      4.50
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

Form 1197 (VUL)
Page 31
<PAGE>
 
                          SETTLEMENT OPTION TABLE II

                                  (Continued)

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

                                                   ( Per $1,000 of Net Proceeds)
- ------------------------------------------------------------------------------------------------------------------------------------

  Age of Payee Nearest                                            Age of Payee Nearest                                        
  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       Female      Certain   Certain   Certain   Certain     Male      Female       Certain   Certain   Certain   Certain
- ------------------------------------------------------------------------------------------------------------------------------------
<S>            <C>         <C>      <C>       <C>       <C>          <C>       <C>          <C>      <C>       <C>       <C> 
     51          56          4.85      4.79      4.69      4.55       69         74           7.52      7.00      6.29      5.56
- ------------------------------------------------------------------------------------------------------------------------------------
     52          57          4.94      4.87      4.76      4.61       70         75           7.77      7.17      6.38      5.60
- ------------------------------------------------------------------------------------------------------------------------------------
     53          58          5.04      4.96      4.84      4.67       71         76           8.04      7.35      6.47      5.63
- ------------------------------------------------------------------------------------------------------------------------------------
     54          59          5.14      5.05      4.91      4.73       72         77           8.32      7.53      6.55      5.66
- ------------------------------------------------------------------------------------------------------------------------------------
     55          60          5.24      5.14      4.99      4.79       73         78           8.62      7.71      6.63      5.68
- ------------------------------------------------------------------------------------------------------------------------------------
     56          61          5.35      5.24      5.07      4.85       74         79           8.94      7.89      6.71      5.70
- ------------------------------------------------------------------------------------------------------------------------------------
     57          62          5.47      5.34      5.15      4.91       75         80           9.28      8.07      6.78      5.72
- ------------------------------------------------------------------------------------------------------------------------------------
     58          63          5.59      5.45      5.24      4.97       76         81           9.63      8.25      6.84      5.73
- ------------------------------------------------------------------------------------------------------------------------------------
     59          64          5.71      5.56      5.33      5.03       77         82          10.00      8.43      6.89      5.74
- ------------------------------------------------------------------------------------------------------------------------------------
     60          65          5.85      5.68      5.42      5.10       78         83          10.39      8.60      6.94      5.74
- ------------------------------------------------------------------------------------------------------------------------------------
     61          66          5.99      5.80      5.51      5.16       79         84          10.80      8.77      6.98      5.75
- ------------------------------------------------------------------------------------------------------------------------------------
     62          67          6.15      5.93      5.61      5.21       80         85          11.22      8.93      7.01      5.75
- ------------------------------------------------------------------------------------------------------------------------------------
     63          68          6.31      6.07      5.70      5.27       81                     11.66      9.08      7.04      5.75
- ------------------------------------------------------------------------------------------------------------------------------------
     64          69          6.48      6.21      5.80      5.33       82                     12.12      9.21      7.06      5.75
- ------------------------------------------------------------------------------------------------------------------------------------
     65          70          6.66      6.35      5.90      5.38       83                     12.60      9.34      7.07      5.75
- ------------------------------------------------------------------------------------------------------------------------------------
     66          71          6.86      6.50      6.00      5.43       84                     13.09      9.44      7.08      5.75
- ------------------------------------------------------------------------------------------------------------------------------------
     67          72          7.07      6.66      6.10      5.48       85                     13.59      9.54      7.09      5.75
- ------------------------------------------------------------------------------------------------------------------------------------
     68          73          7.29      6.83      6.19      5.52                                                                 
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

Form 1197 (VUL)
Page 32
<PAGE>
 
       This Policy is a FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE POLICY.
                      This is a Non-Participating Policy

Death benefits 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. Death benefits are payable by us upon the death of the 
Insured prior to the Maturity Date. Your Net Account Value, if any, is payable 
by us if the insured is living as of the Maturity Date. However, at no time will
the maximum amount you may borrow be less than 90% of the Account Value; minus 
any outstanding Policy Loan and accrued but unpaid interest. Flexible Premiums 
are payable by you during the lifetime of the Insured until the Maturity Date. 
The death benefit will be at least equal to the Stated Benefit amount at issue 
if Premiums are duly paid and if there are no outstanding Policy Loans, Partial 
Withdrawals, or Partial Surrenders. Refer to the Payout of Proceeds provisions 
for additional information.


                   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 1197 (VUL) - MD

<PAGE>
 
                                                          Exhibit 1.A(5)(a)(ii)

SECURITY LIFE OF DENVER
  INSURANCE COMPANY
  
                    INSURED:       Mr JOHN DOE
                POLICY DATE:       January 1, 1996
              POLICY NUMBER:       6100001
       STATED DEATH BENEFIT:       $100,000.00
    
WE AGREE TO PAY the death benefit to the Beneficiary upon the death of the
Insured while this Policy is in force.

WE AGREE TO PAY your Net Account Value to you as of the Maturity Date if the
Insured is living on that date.

WE ALSO AGREE to provide the other rights and benefits of the Policy. These
agreements are subject to the provisions of the Policy.      

RIGHT TO EXAMINE POLICY PERIOD. You have the right to examine and return this
Policy within 10 days after receipt. The policy will be deemed to have been
received by you 5 days after the policy is mailed from our Customer Service
Center.

The Policy 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 Policy
Date. Upon return of the Policy to us, we will refund all premiums paid.

    
     /s/ Stephen M. Christopher             /s/ Stephen M. Christopher
               Secretary                              President      


In this Policy "you" and "your" refer to the Owner of the Policy.  "We", "us"
and "our" refer to Security Life of Denver Insurance Company.

       THIS POLICY IS A FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE POLICY.

DEATH BENEFITS AND POLICY 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. DEATH BENEFITS ARE PAYABLE BY US UPON THE DEATH OF THE
INSURED PRIOR TO THE MATURITY DATE AS DESCRIBED IN THE PAYOUT OF PROCEEDS 
PROVISION. UNDER CERTAIN CIRCUMSTANCES THE ENTIRE INVESTMENT COULD BE LOST,
DEPENDING ON THE PERFORMANCE OF THE SEPARATE ACCOUNT, AND AS A RESULT THERE
COULD BE NO DEATH BENEFIT ABSENT ADDITIONAL PAYMENTS MADE TO KEEP THE POLICY IN
FORCE. YOUR NET ACCOUNT VALUE, IF ANY, IS PAYABLE BY US IF THE INSURED IS LIVING
AS OF THE MATURITY DATE. FLEXIBLE PREMIUMS ARE PAYABLE BY YOU DURING THE
LIFETIME OF THE INSURED UNTIL THE MATURITY 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 1197 (VUL) - MA - 5/97
<PAGE>
 
                               TABLE OF CONTENTS

<TABLE> 
<S>                                                                       <C>  
SCHEDULE.................................................................  5
DEFINITION OF TERMS......................................................  6
INSURANCE COVERAGE PROVISIONS............................................  7
     INITIAL PREMIUM ALLOCATION..........................................  7
     VALUATION DATE......................................................  7
     VALUATION PERIOD....................................................  7
     EFFECTIVE DATE OF COVERAGE..........................................  7
     PAYOUT OF PROCEEDS..................................................  7
     BASE DEATH BENEFIT..................................................  8
     CHANGE IN REQUESTED INSURANCE COVERAGE..............................  8
          Requested Increases in Coverage................................  9
          Requested Decreases in Coverage................................  9
          Death Benefit Option Changes...................................  9
PREMIUM PROVISIONS....................................................... 10
     PLANNED PREMIUMS.................................................... 10
     UNPLANNED PREMIUMS................................................   10
     PREMIUM LIMITATION.................................................. 10
     PREMIUM ALLOCATION.................................................. 11
VARIABLE ACCOUNT PROVISIONS.............................................. 11
     THE VARIABLE ACCOUNT................................................ 11
     VARIABLE ACCOUNT DIVISIONS.......................................... 11
     CHANGES WITHIN THE VARIABLE ACCOUNT................................. 11
GENERAL ACCOUNT PROVISIONS............................................... 12
     THE GENERAL ACCOUNT................................................. 13
     GUARANTEED INTEREST DIVISION........................................ 13
     LOAN DIVISION....................................................... 13
</TABLE> 


Form 1197 (VUL) - MA - 5/97
Page 2
<PAGE>
 
<TABLE> 
<S>                                                                        <C> 
TRANSFER PROVISIONS....................................................... 13
     TRANSFERS TO OR FROM THE GUARANTEED INTEREST DIVISION................ 13
     EXCESS TRANSFER CHARGE............................................... 14
     DOLLAR COST AVERAGING................................................ 14
     AUTOMATIC REBALANCING................................................ 15
ACCOUNT VALUE PROVISIONS.................................................. 15
     NET PREMIUM.......................................................... 16
     ACCOUNT VALUES ON THE INVESTMENT DATE................................ 16
     ACCUMULATION UNIT VALUE.............................................. 16
     ACCUMULATION EXPERIENCE FACTOR....................................... 16
     ACCOUNT VALUE OF THE DIVISIONS OF THE VARIABLE ACCOUNT............... 17
     ACCOUNT VALUE OF THE GUARANTEED INTEREST DIVISION.................... 17
     ACCOUNT VALUE OF THE LOAN DIVISION................................... 17
MONTHLY DEDUCTION AND REFUND.............................................. 18
     MONTHLY DEDUCTION.................................................... 18
     COST OF INSURANCE.................................................... 18
     PERSISTENCY REFUND................................................... 19
LOAN PROVISIONS........................................................... 19
     POLICY LOANS......................................................... 19
     LOAN INTEREST........................................................ 19
     LOAN DIVISION........................................................ 19
PARTIAL WITHDRAWAL PROVISIONS............................................. 20
SURRENDER PROVISIONS...................................................... 21
     SURRENDER VALUE...................................................... 21
     SURRENDER CHARGES.................................................... 21
     BASIS OF COMPUTATIONS................................................ 22
     FULL SURRENDERS...................................................... 22
GRACE PERIOD, TERMINATION AND REINSTATEMENT PROVISIONS.................... 22
     GRACE PERIOD......................................................... 22
     THREE YEAR CONTINUATION PERIOD....................................... 23
</TABLE> 
     

Form 1197 (VUL) - MA - 5/97
Page 3
<PAGE>
 
<TABLE> 
<S>                                                                        <C> 
     TERMINATION.......................................................... 23
     REINSTATEMENT........................................................ 23
     DEFERRAL OF PAYMENT.................................................. 24
GENERAL POLICY PROVISIONS................................................. 24
     THE POLICY........................................................... 24
     AGE.................................................................. 24
     PROCEDURES........................................................... 24
     OWNERSHIP............................................................ 24
     BENEFICIARIES........................................................ 25
     EXCHANGE RIGHT....................................................... 25
     COLLATERAL ASSIGNMENT................................................ 25
     INCONTESTABILITY..................................................... 25
     MISSTATEMENT OF AGE OR SEX........................................... 26
     SUICIDE EXCLUSION.................................................... 26
     PERIODIC REPORTS..................................................... 26
     ILLUSTRATION OF BENEFITS AND VALUES.................................. 26
     NONPARTICIPATING..................................................... 26
     CUSTOMER SERVICE CENTER.............................................. 26
PAYOUTS OTHER THAN AS ONE SUM............................................. 26
     ELECTION............................................................. 26
     PAYOUT OPTIONS....................................................... 27
     CHANGE AND WITHDRAWAL................................................ 27
     EXCESS INTEREST...................................................... 27
     MINIMUM AMOUNTS...................................................... 28
     SUPPLEMENTARY POLICY................................................. 28
     INCOME PROTECTION.................................................... 28
     DEATH OF PRIMARY PAYEE............................................... 28
     PAYMENTS OTHER THAN MONTHLY.......................................... 28
SETTLEMENT OPTION TABLES.................................................. 29
</TABLE> 

Additional benefits or riders, if any, will be listed in the Schedule.  The
additional provisions will be inserted in the Policy.

Form 1197 (VUL) - 5/97
Page 4
<PAGE>
 
                                   SCHEDULE

                       (Effective Date: January 1, 1996)


                              POLICY INFORMATION

<TABLE>
<S>                                <C>                       <C>                                     <C>                         
Policy Number                      61000001                  Minimum Stated Death Benefit            $50,000.00                  
Insured                            Mr JOHN DOE               Death Benefit Option                    OPTION 1: GP/CVC    
                                                                                                     LEVEL DB
                            
Age And Sex                        35, Male                  Three Year Continuation Period          January 1, 1999             
                                                             Ending Date                                                          
Premium Class                      High Band Non-Smoker      Three Year Continuation Period          $529.00
                                                             Minimum Annual Premium
Policy Date                        January 1, 1996           Planned Premium                         $1,600.00, Annually
Maturity Date                      January 1, 2061
</TABLE> 


Definition of Life Insurance Test:    Guideline Premium

CUSTOMER SERVICE CENTER:    [P.O. BOX 173763, Denver, Colorado 80217-3763]

Coverage will expire prior to the Maturity Date if Premiums are insufficient to
continue coverage and the Three Year Continuation Period has ended. Coverage
will also be affected by Partial Withdrawals, Policy Loans, changes in the
current cost of insurance rates, the actual credited interest rate for the
Guaranteed Interest Division and the investment experience of the Variable
Account.


Form 1197 (VUL) - MA - 5/97
Page 5
<PAGE>
 
                             SCHEDULE (Continued)

                                BENEFIT PROFILE

<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------------------------------- 
                                   Initial        Segment      Age At                       Guideline 
                                   Benefit         Issue      Maturity     Effective         Annual        Target 
         Description               Amount           Age         Date         Date           Premium       Premium
- ---------------------------------------------------------------------------------------------------------------------
<S>                                <C>            <C>         <C>          <C>              <C>           <C>
Stated Death Benefit (Segment #1)  $100,000.00      35           100       January 1, 1996  $1,400.80     $941.00
- ---------------------------------------------------------------------------------------------------------------------
</TABLE> 
 

Form 1197 (VUL) - 5/97
Page 5A
<PAGE>
 
                             SCHEDULE (CONTINUED)


             ALLOCATION OF INITIAL PREMIUM AS SHOWN ON APPLICATION

<TABLE>
<S>                                       <C>
    [Neuberger & Berman Limited Maturity Bond ]                  50% 
    [Neuberger & Berman Growth                ]                  50%
    [Neuberger & Berman Government Income     ]                   0%
    [Neuberger & Berman Partners              ]                   0%
                                                                    
    [Alger American Growth                    ]                   0%
    [Alger American Leveraged All Cap         ]                   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 Balanced               ]                   0%
    [Van Eck Gold and Natural Resources       ]                   0%
                                                                    
    Guaranteed Interest Division              ]                   0% 
</TABLE>

If you elect to invest in a particular Division, at least 1% of your Net Premium
must be allocated to that Division provided that the allocation to each Division
selected is at least $100.  All percentage allocations must be in whole numbers.

Form 1197 (VUL) - 5/97
Page 5B
<PAGE>
 
                             SCHEDULE (Continued)

EXPENSE CHARGES


     PREMIUM EXPENSE CHARGES (As a Percent of all Premiums):
          Sales Load:
               Segment Issue Age   Sales Load
                   0 - 49            2.25%
                  50 - 59            3.25%
                   60+               4.25%

          State And Local Taxes:                      [2.5%]
          Federal Deferred Acquisition Cost Charge:   [1.5%]


          We reserve the right to increase or decrease the Premium Expense
          Charges for taxes due to any change in tax law. We further reserve the
          right to increase or decrease the Premium Expense Charges for Federal
          deferred acquisition costs due to any change in the cost to us.
 
     MONTHLY EXPENSE CHARGES:
               $13.00    per Policy month for the first 36 months
                $3.00    per Policy month thereafter; plus
 
              $0.0125    per thousand of Stated Death Benefit (or Target Death
                         Benefit, if greater), all years. The per thousand
                         charge is limited to $15.00 per Policy month. 

ANNUAL MORTALITY AND EXPENSE RISK CHARGE (Based on the percentage of assets in 
each Variable Account Division)

          Mortality And Expense Risk Charge  0.75%

Form 1197 (VUL) - MA - 5/97
Page 5C
<PAGE>

                             SCHEDULE (CONTINUED)
 
SURRENDER CHARGES

    
     The maximum Surrender Charges which pertain to the insurance coverages
     shown in the Schedule are shown in the following table. This table may
     change upon any increases and/or decreases in the Policy's Stated Death
     Benefit.     

<TABLE>
<CAPTION>
             --------------------------------------------
               SURRENDERS       
               DURING THE       
               POLICY YEAR          TOTAL MAXIMUM
                 ENDING           SURRENDER CHARGE
             --------------------------------------------
               <S>                <C>
             --------------------------------------------
                 1997                    $720.50 
             --------------------------------------------
                 1998                    $720.50        
             --------------------------------------------
                 1999                    $720.50            
             --------------------------------------------
                 2000                    $720.50             
             --------------------------------------------   
                 2001                    $720.50            
             --------------------------------------------
                 2002                    $720.50        
             --------------------------------------------
                 2003                    $720.50             
             --------------------------------------------
                 2004                    $630.44          
             --------------------------------------------
                 2005                    $540.38            
             --------------------------------------------
                 2006                    $450.31             
             --------------------------------------------   
                 2007                    $360.25            
             --------------------------------------------   
                 2008                    $270.19 
             --------------------------------------------   
                 2009                    $180.13 
             --------------------------------------------   
                 2010                    $90.06
             --------------------------------------------
                 2011                      0
             --------------------------------------------
</TABLE> 

ADMINISTRATIVE SURRENDER CHARGE TABLE

<TABLE> 
<CAPTION> 
       --------------------------------------------------------------
                                         ADMINISTRATIVE SURRENDER 
            SEGMENT                        CHARGE PER THOUSAND OF 
           ISSUE AGE                        STATED DEATH BENEFIT
       --------------------------------------------------------------
           <S>                           <C> 
       --------------------------------------------------------------
                 0 - 39                             $2.50
       -------------------------------------------------------------- 
                40 - 49                             $3.50            
       --------------------------------------------------------------   
                50 - 59                             $4.50            
       --------------------------------------------------------------   
                60 - 69                             $5.50
       --------------------------------------------------------------   
             70 and above                           $6.50             
       --------------------------------------------------------------
</TABLE>

This charge is reduced by 12.5% per year starting 7 Policy years after the
segment's Effective Date until it reaches zero at the beginning of the 15th
Policy year following that segment's Effective Date or the Policy year in which
the Insured reaches age 98, whichever is earlier.


Form 1197 (VUL) - 5/97
Page 5D
<PAGE>

                             SCHEDULE (CONTINUED)
 
POLICYHOLDER TRANSACTION CHARGES

     Request for Sales Illustrations:  $25
          Premium Allocation Changes:  $25 for each change over 5 per Policy 
                                        year
              Excess Transfer Charge:  See the Transfer Provisions section
      Partial Withdrawal Service Fee:  See below
 
POLICY LOANS
 
                         Policy Loan Interest Rate:  3.75% per year
Guaranteed Interest Rate Credited To Loan Division:  3.00% per year
                               Minimum Loan Amount:  $100            
                               Maximum Loan Amount:  See the Loan Provisions 
                                                     section.
 
PARTIAL WITHDRAWALS
 
                 Minimum Partial Withdrawal Amount:  $100 
                 Maximum Partial Withdrawal Amount:  Amount which will leave 
                                                      $500 as the net Cash
                                                      Surrender Value
                    Partial Withdrawal Service Fee:  The lesser of $25 or 2% of 
                                                      the amount withdrawn
                      Limit On Partial Withdrawals:  One per Policy year

GUARANTEED INTEREST DIVISION
 
      Guaranteed Interest Rate For Guaranteed Interest    3.00% per year

FORM 1197 (VUL) - 5/97
PAGE 5E

 
<PAGE>
 
                             SCHEDULE (CONTINUED)
                         DEFINITION OF LIFE INSURANCE
                             DEATH BENEFIT FACTORS
<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------              
 ATTAINED       FACTOR    ATTAINED   FACTOR  ATTAINED   FACTOR  ATTAINED     FACTOR
   AGE                      AGE                AGE                AGE     
- ---------------------------------------------------------------------------------------              
<S>             <C>       <C>        <C>     <C>        <C>     <C>          <C>
- ---------------------------------------------------------------------------------------               
     0-40         2.50
- ---------------------------------------------------------------------------------------               
 
- ---------------------------------------------------------------------------------------              
      41          2.43       56      1.46       71      1.13        86         1.05
- ---------------------------------------------------------------------------------------               
      42          2.36       57      1.42       72      1.11        87         1.05
- ---------------------------------------------------------------------------------------               
      43          2.29       58      1.38       73      1.09        88         1.05
- ---------------------------------------------------------------------------------------              
      44          2.22       59      1.34       74      1.07        89         1.05
- ---------------------------------------------------------------------------------------               
      45          2.15
- ---------------------------------------------------------------------------------------               
                             60      1.30       75      1.05        90         1.05
- ---------------------------------------------------------------------------------------               
      46          2.09       61      1.28       76      1.05        91         1.04
 --------------------------------------------------------------------------------------
      47          2.03       62      1.26       77      1.05        92         1.03
- ---------------------------------------------------------------------------------------               
      48          1.97       63      1.24       78      1.05        93         1.02
- ---------------------------------------------------------------------------------------               
      49          1.91       64      1.22       79      1.05        94         1.01
- ---------------------------------------------------------------------------------------               
      50          1.85
- ---------------------------------------------------------------------------------------               
                             65     1.20        80      1.05        95         1.01
- ---------------------------------------------------------------------------------------               
      51          1.78       66     1.19        81      1.05        96         1.01
- ---------------------------------------------------------------------------------------               
      52          1.71       67     1.18        82      1.05        97         1.01
- ---------------------------------------------------------------------------------------               
      53          1.64       68     1.17        83      1.05        98         1.01
- ---------------------------------------------------------------------------------------               
      54          1.57       69     1.16        84      1.05        99         1.01
- ---------------------------------------------------------------------------------------               
      55          1.50       70     1.15        85      1.05       100         1.00
- ---------------------------------------------------------------------------------------
 
- ---------------------------------------------------------------------------------------              
</TABLE>

The Base Death Benefit at any time will be at least equal to your Account Value
multiplied by the appropriate factor from this table.

FORM 1197 (VUL) - 597
PAGE 5F
<PAGE>
 
         TARGET DEATH BENEFIT SCHEDULE--TABLE OF TARGET DEATH BENEFITS

<TABLE>
<CAPTION>
          POLICY             TARGET DEATH      GUARANTEED       POLICY      TARGET    GUARANTEED    POLICY    TARGET      GUARANTEED
           YEAR                BENEFIT*          RATES           YEAR        DEATH       RATES       YEAR      DEATH         RATES
                                                                          BENEFIT*                            BENEFIT*
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                          <C>           <C>             <C>        <C>               <C>         <C>     <C>          <C>
             1                      $0.00         0.00000         25        $0.00        0.00000      49        $0.00        0.00000
             2                      $0.00         0.00000         26        $0.00        0.00000      50        $0.00        0.00000
             3                      $0.00         0.00000         27        $0.00        0.00000      51        $0.00        0.00000
             4                      $0.00         0.00000         28        $0.00        0.00000      52        $0.00        0.00000
             5                      $0.00         0.00000         29        $0.00        0.00000      53        $0.00        0.00000
- ------------------------------------------------------------------------------------------------------------------------------------
             6                      $0.00         0.00000         30        $0.00        0.00000      54        $0.00        0.00000
             7                      $0.00         0.00000         31        $0.00        0.00000      55        $0.00        0.00000
             8                      $0.00         0.00000         32        $0.00        0.00000      56        $0.00        0.00000
             9                      $0.00         0.00000         33        $0.00        0.00000      57        $0.00        0.00000
            10                      $0.00         0.00000         34        $0.00        0.00000      58        $0.00        0.00000
- ------------------------------------------------------------------------------------------------------------------------------------
            11                      $0.00         0.00000         35        $0.00        0.00000      59        $0.00        0.00000
            12                      $0.00         0.00000         36        $0.00        0.00000      60        $0.00        0.00000
            13                      $0.00         0.00000         37        $0.00        0.00000      61        $0.00        0.00000
            14                      $0.00         0.00000         38        $0.00        0.00000      62        $0.00        0.00000
            15                      $0.00         0.00000         39        $0.00        0.00000      63        $0.00        0.00000
- ------------------------------------------------------------------------------------------------------------------------------------
            16                      $0.00         0.00000         40        $0.00        0.00000      64        $0.00              
            17                      $0.00         0.00000         41        $0.00        0.00000      65        $0.00              
            18                      $0.00         0.00000         42        $0.00        0.00000      66        $0.00              
            19                      $0.00         0.00000         43        $0.00        0.00000      67        $0.00              
            20                      $0.00         0.00000         44        $0.00        0.00000      68        $0.00
- ------------------------------------------------------------------------------------------------------------------------------------
            21                      $0.00         0.00000         45        $0.00        0.00000      69        $0.00              
            22                      $0.00         0.00000         46        $0.00        0.00000      70        $0.00              
            23                      $0.00         0.00000         47        $0.00        0.00000      71        $0.00              
            24                      $0.00         0.00000         48        $0.00        0.00000      72        $0.00               
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

The Adjustable Term Insurance Rider Death Benefit is the difference between the
Target Death Benefit and the Base Death Benefit provided by the Policy.  In no
event will the Adjustable Term Insurance Rider Death Benefit be less than zero.
Refer to your Adjustable Term Insurance Rider for more information.

*The Target Death Benefit for the Policy under Death Benefit Option 2 equals the
Target Death Benefit shown above plus the Policy Value.

*The Target Death Benefit for the Policy under Death Benefit Option 3 equals the
Target Death Benefit shown above plus the total Premiums paid to date less total
partial withdrawals to date.

The guaranteed rates shown FOR THE ADJUSTABLE TERM INSURANCE RIDER are for a
standard rate class.  If the Adjustable Term Rider is based on a special rate
class (other than standard), the guaranteed rates will be adjusted using the
rating factor shown in the Schedule for the special class.  If the special rate
class is a stated percentage increase, the guaranteed rates will be determined
by multiplying the rates for a standard rate class shown above by the rating
factor shown in the Schedule.  If the special rate class is a flat amount per
$1,000, the guaranteed rates will be determined by adding the flat amount per
$1,000 shown in the Schedule to the rate per $1,000 for the standard rate class
shown above. The rates shown above are based on the 1980 Commissioners' Standard
Ordinary Mortality Table, age nearest birthday.


Form 1197 (VUL) - 5/97
Page 5G
<PAGE>
 
                             SCHUDULE (CONTINUED)
                           TABLE OF GUARANTEED RATES
             Guaranteed Maximum Cost of Insurance Rates Per $1000
                  (Basic Policy and Additional Insured Rider)

<TABLE>
<CAPTION>


   Attained          Monthly Cost of     Attained      Monthly Cost of   Attained     Monthly Cost of    Attained    Monthly Cost of
      Age            Insurance Rate        Age         Insurance Rate       Age       Insurance Rate       Age       Insurance Rate
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                  <C>                 <C>           <C>               <C>          <C>                <C>         <C>
        0                   0.34900        26             0.12342            51           0.44693          76           5.59039
- ------------------------------------------------------------------------------------------------------------------------------------
        1                   0.08921        27             0.12175            52           0.48965          77           6.17549
- ------------------------------------------------------------------------------------------------------------------------------------
        2                   0.08254        28             0.12008            53           0.53742          78           6.78686
- ------------------------------------------------------------------------------------------------------------------------------------
        3                   0.08170        29             0.12208            54           0.59276          79           7.44038
- ------------------------------------------------------------------------------------------------------------------------------------
        4                   0.07920        30             0.12008            55           0.65401          80           8.16249
- ------------------------------------------------------------------------------------------------------------------------------------
        5                   0.07503        31             0.12258            56           0.72203          81           8.97320
- ------------------------------------------------------------------------------------------------------------------------------------
        6                   0.07169        32             0.12509            57           0.79429          82           9.89813
- ------------------------------------------------------------------------------------------------------------------------------------
        7                   0.06869        33             0.12926            58           0.87251          83          10.95204
- ------------------------------------------------------------------------------------------------------------------------------------
        8                   0.06338        34             0.13427            59           0.96090          84          12.11846
 -----------------------------------------------------------------------------------------------------------------------------------
        9                   0.06169        35             0.14094            60           1.05949          85          13.37460
 -----------------------------------------------------------------------------------------------------------------------------------
        10                  0.06085        36             0.14762            61           1.16916          86          14.69860
- ------------------------------------------------------------------------------------------------------------------------------------
        11                  0.06419        37             0.15680            62           1.29417          87          16.08129
- ------------------------------------------------------------------------------------------------------------------------------------
        12                  0.07086        38             0.16682            63           1.43714          88          17.49682
- ------------------------------------------------------------------------------------------------------------------------------------
        13                  0.08254        39             0.17851            64           1.59899          89          18.96601
- ------------------------------------------------------------------------------------------------------------------------------------
        14                  0.09588        40             0.19103            65           1.77812          90          20.51212
- ------------------------------------------------------------------------------------------------------------------------------------
        15                  0.10756        41             0.20607            66           1.97123          91          22.16549
- ------------------------------------------------------------------------------------------------------------------------------------
        16                  0.11924        42             0.22110            67           2.18097          92          23.98724
- ------------------------------------------------------------------------------------------------------------------------------------
        17                  0.12842        43             0.23865            68           2.40660          93          26.06643
- ------------------------------------------------------------------------------------------------------------------------------------
        18                  0.13343        44             0.25619            69           2.65338          94          28.78427
- ------------------------------------------------------------------------------------------------------------------------------------
        19                  0.13844        45             0.27709            70           2.93268          95          32.81758
- ------------------------------------------------------------------------------------------------------------------------------------
        20                  0.14011        46             0.29966            71           3.30181          96          39.64294
- ------------------------------------------------------------------------------------------------------------------------------------
        21                  0.13927        47             0.32391            72           3.61779          97          53.06605
- ------------------------------------------------------------------------------------------------------------------------------------
        22                  0.13677        48             0.34984            73           4.04199          98          83.33333
- ------------------------------------------------------------------------------------------------------------------------------------
        23                  0.13427        49             0.37912            74           4.52073          99          83.33333
- ------------------------------------------------------------------------------------------------------------------------------------
        24                  0.13093        50             0.41009            75           5.03724
- ------------------------------------------------------------------------------------------------------------------------------------
        25                  0.12675
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

The rates shown are for a standard rate class.  If the Policy is based on a
special rate class (other than standard), the maximum cost of insurance rates
will be adjusted using the rating factor shown in the Schedule for the special
class.  If the special rate class is a stated percentage increase, the maximum
cost of insurance rates will be determined by multiplying the rates for a
standard rate class shown above by the rating factor shown in the Schedule.  If
the special rate class is a flat amount per $1,000, the maximum cost of
insurance rates will be determined by adding the flat amount per $1,000 shown in
the Schedule to the rate per $1,000 for the standard rate class shown above.
The rates shown above are based on the 1980 Commissioners Standard Ordinary
Mortality Table, age nearest birthday.


Form 1197 (VUL) - 5/97
Page 5H
<PAGE>
 
                              DEFINITION OF TERMS

ACCOUNT VALUE--The sum of the amounts allocated to the Divisions of the Variable
Account and to the Guaranteed Interest Division, as well as any amount set aside
in the Loan Division to secure a Policy Loan.

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

BASE DEATH BENEFIT--Initially this is the Stated Death Benefit under the Policy.
The Base Death Benefit may be greater than the Stated Death Benefit depending on
which death benefit option and which test for the Federal income tax law
definition of life insurance you choose.

CASH SURRENDER VALUE--The amount of your Account Value minus the Surrender
Charge, if any.

CUSTOMER SERVICE CENTER--Our administrative office at P.O. Box 173763, Denver,
CO 80217-3763.

DIVISION(S) OF THE VARIABLE ACCOUNT--The investment options available, each of
which invests in shares of one of the Portfolios.

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

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

INVESTMENT DATE--The date on which the initial Net Premium we receive will be
allocated to your Policy.  We will not allocate funds to your Policy until we
receive at least one quarter of the Minimum Annual Premium as shown in the
Schedule attached to your Policy and we have approved your Policy for issue.

LOAN DIVISION--Part of our General Account in which funds are set aside to
secure any outstanding Policy Loan and accrued loan interest when due.

MATURITY DATE--The date the Policy matures.  This is the Policy anniversary on
which the Insured's Age is 100.

MONTHLY PROCESSING DATE--The date each month on which the monthly deductions
from the Account Value are due.  The first Monthly Processing Date will be the
Policy Date or the Investment Date, if later. Subsequent Monthly Processing
Dates will be the same date as the Policy Date each month unless this is not a
Valuation Date, in which case the Monthly Processing Date occurs on the next
Valuation Date.

NET ACCOUNT VALUE--The amount of the Account Value minus any Policy Loan and
accrued loan interest.

NET CASH SURRENDER VALUE--The amount of the Cash Surrender Value minus any
Policy Loan and accrued loan interest.

NET PREMIUM--Premium amounts paid less the sales and tax charges.  These charges
are deducted from the premiums before the premium is applied to your Account
Value.

PARTIAL WITHDRAWAL--The withdrawal of a portion of your Net Cash Surrender Value
from the Policy.  The Partial Withdrawal may cause you to incur a Surrender
Charge, and it may reduce the amount of Death Proceeds in force.

POLICY LOAN--The sum of amounts you have borrowed from your Policy, increased by
any Policy Loan interest capitalized when due, and reduced by any Policy Loan
repayments.

RIGHT TO EXAMINE POLICY PERIOD--The period of time within which the Owner may
examine the Policy and return it for a refund.

SCHEDULED PREMIUM--The premium amount which you specify on the application as
the amount you intend to pay at fixed intervals over a specified period of time.
We will send you premium reminder notices for the amount of the Scheduled
Premium on a quarterly, semiannual, or annual basis, as you determine; you need
not pay the Scheduled Premium, and you may change it at any time.  Also, within
limits, you may pay less or more than the Scheduled Premium.

STATED DEATH BENEFIT--The initial amount of Base Death Benefit under the Policy.
The Stated Death Benefit amount will not vary unless you change it.

SURRENDER CHARGE--The charge made against your Account Value in the event of
surrender, Policy lapse, requested reductions in the Stated Death Benefit, or
certain Partial Withdrawals.  The Surrender Charge consists of the
administrative Surrender Charge and the sales Surrender Charge.

VALUATION PERIOD--The period which begins at 4:00 p.m. Eastern Time on a
Valuation Date and ends at 4:00 p.m. Eastern Time on the next succeeding
Valuation Date.

Form 1197 (VUL) - MA - 5/97
Page 6
<PAGE>
 
                         INSURANCE COVERAGE PROVISIONS

INITIAL PREMIUM ALLOCATION

We will not allocate funds to your Policy until we receive at least one quarter
of the Minimum Annual Premium.  The Minimum Annual Premium is listed in the
Schedule.  The Valuation Date on which we receive this amount and have approved
your Policy for issue is the Investment Date.  As of the Investment Date, the
amount you have asked to be invested in the Divisions of the Variable Account
will be allocated to the Fidelity Investments Money Market Division.  Any amount
you have designated for allocation to the Guaranteed Interest Division will be
allocated to that Division.  The amount allocated to the Fidelity Investments
Money Market Division will remain there until the end of the Right to Examine
Policy Period, at which time the balance will be transferred to the other
Divisions of the Variable Account according to the allocations shown in the
Schedule.

VALUATION DATE

A Valuation Date is any day:

     a)   The New York Stock Exchange ("NYSE") is open for trading and on which
          Security Life's Customer Service Center is open for business; or

     b)   As may be required by law.

VALUATION PERIOD

A Valuation Period begins at 4 p.m. Eastern time on a Valuation Date and ends at
4 p.m. Eastern time on the next succeeding Valuation Date.


All Policy processing for a Valuation Period takes place as of the end of the
Valuation Period.

EFFECTIVE DATE OF COVERAGE

The Policy date shown in the Schedule is the Effective Date for all coverage
provided in the original application. The Effective Date is subject to the
payment of at least one quarter of the Minimum Annual Premium and the acceptance
of the Policy by you during the continued insurability of all persons insured by
this Policy and any riders attached. The Policy date is the date from which we
measure Policy years and determine the Monthly Processing Date. The first
Monthly Processing Date is the Investment Date. Future Monthly Processing Dates
are the same calendar day of each month as the Policy date unless this is not a
Valuation Date in which case the Monthly Processing Date occurs on the next
Valuation Date. A Policy anniversary occurs each year on the same month and day
as the Policy date unless this is not a Valuation Date in which case the Policy
anniversary occurs on the next Valuation Date. If the Policy date is February
29th, the Policy anniversary will be February 28th in years in which there is
not a February 29th. The Effective Date for increases and additional benefits is
shown in the Schedule.

PAYOUT OF PROCEEDS

The Payout of Proceeds is the amount we will pay:

     a)   as of the Maturity Date,

     b)   upon surrender of the Policy before the Maturity Date, or

     c)   upon the death of the Insured before the Maturity Date.

Form 1197 (VUL)-5/97
Page 7 
<PAGE>
 
The Payout of Proceeds as of the Maturity Date will be your net Account Value.
The Payout of Proceeds upon surrender of this Policy prior to the Maturity Date
will be the net Cash Surrender Value. The Maturity Date is the Policy
anniversary on which the Insured's Age is 100. The Insured's Age is the Age
listed in the Schedule increased by the number of completed Policy years since
the Policy date. The Payout of Proceeds upon the death of the Insured will be
the Base Death Benefit; plus any amounts payable from any additional benefits
provided by rider; minus any outstanding Policy Loan including accrued but
unpaid interest; minus any unpaid monthly deductions incurred prior to the date
of death.

We will determine the amount of proceeds payable upon the death of the Insured
when we have received due proof of death and any other information which is
necessary to process the claim. Any proceeds we pay are subject to adjustments
as provided in the Misstatement of Age or Sex, Suicide Exclusion and
Incontestability provisions.

We will pay Proceeds in one sum unless you request an alternate form of payment.
There are many possible methods of payment. The available Payout Options are
described in the Payouts Other Than As One Sum provision. Contact us or your
agent for additional information. Interest will be paid on the one sum death
Proceeds from the date we determine the death Proceeds to the date of payment,
or until a Payout Option is selected. Interest will be at the rate we declare,
or at any higher rate required by law.

BASE DEATH BENEFIT

The total Stated Death Benefit is the sum of the Stated Death Benefit for all
coverage segments.  The Stated Death Benefit for each coverage segment and the
death benefit option are shown in the Schedule.  The Base Death Benefit is
determined by the death benefit option which you select as follows:

Option 1     The Base Death Benefit equals the total Stated Death Benefit

Option 2     The Base Death Benefit equals the total Stated Death Benefit,
             plus your Account Value.

Option 3     The Base Death Benefit equals the total Stated Death Benefit, plus
             the sum of Premiums paid minus Partial Withdrawals taken.

The Base Death Benefit at any time will be at least equal to your Account Value
multiplied by the appropriate factor from the Definition of Life Insurance
Factors table as shown in the Schedule.

This Policy is designed to qualify as a life insurance contract under the
Internal Revenue Code. All terms and provisions of the Policy shall be construed
in a manner consistent with that design. The amount of insurance in force at any
time shall not be less than the amount of insurance necessary to achieve such
qualification under the applicable provisions of the Internal Revenue Code in
existence at the time the Policy is issued. We reserve the right to amend the
Policy or adjust the amount of insurance when required. We will send you a copy
of any Policy amendment.

CHANGE IN REQUESTED INSURANCE COVERAGE

At least 30 days prior to a Policy anniversary, you may request that the
insurance coverage be increased or decreased. You may not increase coverage
after the Insured is Age 86. You may change the coverage only once each Policy
year on the Policy anniversary. The change in coverage may not be for an amount
less than $1,000. The Effective Date of the change will be the Policy
anniversary next following the date the written application is approved by us.
After any change to the Stated Death Benefit, you will receive a new Schedule
which will include the Stated Death Benefit, the benefit under any riders, if
applicable, the Guaranteed Cost of Insurance rates, the Guideline Annual
Premium, the new Target Premium and the new Surrender Charge.


Form 1197 (VUL)-5/97
Page 8
<PAGE>
 
REQUESTED INCREASES IN COVERAGE

At least 30 days prior to a Policy anniversary, you may request an increase in
the Stated Death Benefit. An increase will become effective as of the Policy
anniversary after we have approved your application for increase. You must
provide evidence satisfactory to us that the Insured is insurable according to
our normal rules of underwriting for this type of Policy. This evidence will
include an application and may include required medical information. An increase
will consist of a new coverage segment of Stated Death Benefit subject to our
limits.

You will have the right to cancel an increase in the death benefit within the
later of:

     a)   45 days after you sign the application for the increase,

     b)   20 days after you have received the new Schedule, or

     c)   10 days after we mail you the Notice of Withdrawal Right.

The new Schedule will be deemed to have been received by you 15 days after it is
mailed from our Customer Service Center. You may cancel an increase by sending
notice in a form acceptable to us to our Customer Service Center. During this
period, we will allocate the Premiums you pay related to the increase to the
Fidelity Investments Money Market Division of the Variable Account. At the end
of this period, the amount of the Premium remaining in the Fidelity Investments
Money Market Division will be transferred to the Division of the Variable
Account according to your most recent written allocation instruction. If you
cancel an increase we will refund to you any charges attributable to the
increase.

An increase in the Stated Death Benefit will result in a new Sales Load. Premium
allocated to an increase in coverage will be subject to a new Sales Load.

REQUESTED DECREASES IN COVERAGE

At least 30 days prior to a Policy anniversary, you may request a decrease in
the Stated Death Benefit. A decrease will be effective as of the Policy
anniversary. You may decrease the Stated Death Benefit if the Effective Date of
the decrease will occur after the later of 2 years from the Policy date or 2
years after the most recent increase was made. A requested decrease will first
reduce Adjustable Term Insurance Rider coverage segments, if any are attached to
your Policy, beginning with the most recently added, and will then reduce each
of the Stated Death Benefit segments in the same proportion as the total Stated
Death Benefit is reduced. A Surrender Charge will apply if the Stated Death
Benefit is decreased and the decrease occurs during the 14 years following the
Policy date or the date of the prior increase. If a Surrender Charge applies, it
will be deducted from your Account Value and future Surrender Charges will be
reduced.

The sum of the Stated Death Benefit for all coverage segments after any change
may not be less than the minimum Stated Death Benefit shown in the Schedule.

DEATH BENEFIT OPTION CHANGES

At least 30 days prior to a Policy anniversary, you may request a change to the
death benefit option. This change will be effective as of the Policy
anniversary. A death benefit option change applies to the entire Stated Death
Benefit. For us to approve a change to the death benefit option from Option 1 to
Option 2, or from Option 1 to Option 3, you must submit evidence to us that the
Insured is insurable according to our normal rules of underwriting for that
class of policy. We may not allow any change if it would reduce the Stated Death
Benefit below the minimum we require to issue this Policy at the time of
reduction. After the Effective Date of the change, the Stated Death Benefit will
be changed according to the following table:


Form 1197 (VUL)-5/97
Page 9
<PAGE>
 
<TABLE>
<CAPTION>
 
  OPTION CHANGE
  FROM          TO         STATED DEATH BENEFIT FOLLOWING CHANGE EQUALS:
  <S>         <C>          <C> 
  Option 1    Option 2     Stated Death Benefit prior to such change minus your
                           Account Value as of the Effective Date of the change.

  Option 2    Option 1     Stated Death Benefit prior to such change plus your
                           Account Value as of the Effective Date of the change.

  Option 1    Option 3     Stated Death Benefit prior to such change minus the
                           sum of the Premiums paid minus Partial Withdrawals
                           taken as of the Effective Date of the change.

  Option 3    Option 1     Stated Death Benefit prior to such change plus the
                           sum of the Premiums paid minus Partial Withdrawals
                           taken as of the Effective Date of the change.

  Option 2    Option 3     Stated Death Benefit prior to such change plus i)
                           your Account Value as of the Effective Date of the
                           change, minus ii) the sum of the Premiums paid minus
                           Partial Withdrawals taken as of the Effective Date of
                           the change.

  Option 3    Option 2     Stated Death Benefit prior to such change plus i) the
                           sum of the Premiums paid minus Partial Withdrawals
                           taken as of the Effective Date of the change, minus
                           ii) your Account Value as of the Effective Date of
                           the change.
</TABLE>

   For purposes of death benefit option changes, your Account Value will be
   allocated to each coverage segment in the same proportion that the Stated
   Death Benefit of that segment bears to the sum of all Stated Death Benefit
   segments as of the Effective Date of the change.


                              PREMIUM PROVISIONS

PLANNED PREMIUMS

The Planned Premium as shown in the Schedule may be paid while this Policy is in
force during the Insured's lifetime. You may increase or decrease the amount of 
the Planned Premium, subject to limits we may set and provisions in the Premium 
Limitation Section. Under conditions provided in the Grace Period provision and 
the Three Year Continuation Period, you may be required to make Premium payments
to keep the Policy in force.

We will send reminder notices to you for the Planned Premium amount and 
frequency that you have selected. You may select to receive notices either 
annually, semiannually or quarterly. You may also arrange for payment of 
Premiums on a monthly basis through an authorized special payment facility. All 
payment modes are subject to our minimum requirements for the payment mode 
selected.

UNPLANNED PREMIUMS

You may make unplanned Premium payments at any time the Policy is in force 
during the Insured's lifetime. The unplanned Premium payment must be at least 
$100. We may change this minimum if we give you 90 days written notice. Unless 
you tell us otherwise, these Premium payments will first be applied to reduce or
pay off any existing Policy Loan and, as such, Premium Expense Charges will not 
be deducted. We may limit the amount of such unplanned Premium payments if the 
payment would result in an increase in the Base Death Benefit. If the net 
amount at risk is increase as a result of an unplanned Premium, we will require 
evidence of insurability satisfactory to us that the Insured is insurable 
according to our normal rules of underwriting for this type of Policy. The net 
amount at risk is the difference between the Base Death Benefit and your Account
Value.

Form 1197 (VUL)-5/97
Page 10
<PAGE>
 
PREMIUM LIMITATION

If the Definition of Life insurance test used for your Policy is the Guideline
Premium Test, we will not accept any Premium that causes your Policy not to
qualify as a life insurance policy under the Internal Revenue Code.

PREMIUM ALLOCATION

During the Right to Examine Policy Period, the portion of your Net Premium which
you have elected to invest in a Division of the Variable Account will be
invested in the Fidelity Investments Money Market Division. After the Right to
Examine Policy Period, the balance of your funds in the Fidelity Investments
Money Market Division will be reallocated as you directed in your Premium
allocation shown in the Schedule.

After the Right to Examine Policy Period, each Net Premium will be allocated to
the Divisions of the Variable Account and the Guaranteed Interest Division as
you directed in the application or as otherwise requested. You may change the
allocation for subsequent Premiums by sending us written notice at our Customer
Service Center. If you change your Premium allocation more than 5 times per
Policy year, we will deduct a charge from the Divisions of the Variable Account
and the Guaranteed Interest Division in the same proportion that your Account
Value of each Division bears to your net Account Value. The amount of this
charge is shown in the Schedule. Premium allocation percentages may be in any
whole number from 1% to 100% provided that at least $100 is allocated to each
Division selected.


                          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 benefits for the class
of policies to which this Policy 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 Policy 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.

We reserve the right to limit the number of Divisions in which you may invest.


Form 1197 (VUL)-5/97
Page 11
<PAGE>
 
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
Policy 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 Policy.

     .    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 Policy. 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 Policies to which your Policy 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 Policies 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.

     No such changes will be made without any necessary approval of the SEC and
     applicable state insurance departments. Owners will be notified of any
     changes. If you then wish to transfer the amount you have in that Division
     to another Division of the Variable Account or to the Guaranteed Interest
     Division, you may do so, without charge, by notifying us. At the same time,
     you may also change how your Net Premiums and deductions are allocated.


Form 1197 (VUL)-MA- 5/97
Page 12
<PAGE>
 
                          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
Premiums or make transfers. The Account Value of the Guaranteed Interest
Division is equal to the Net Premium 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.

LOAN DIVISION

The Loan Division is the account which is set aside to secure the Policy Loan,
if any. See the Loan Provision section for information.


                              TRANSFER PROVISIONS

After the Right to Examine Policy Period, your Account Value in each Division
may be transferred to any other Division of the Variable Account upon written
request. Transfers from the Guaranteed Interest Division are subject to the
limitations as described in the Guaranteed Interest Division provision. The
number of free transfers permitted in any one Policy year without an Excess
Transfer Charge, the total number of transfers permitted and the Excess Transfer
Charge are shown in the table below. Any transfers made due to the operation of
the Automatic Rebalancing Feature or Dollar Cost Averaging will not count toward
the 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.

The following table summarizes the number of transfers available and the
associated charges during any Policy year.

<TABLE>
- -------------------------------------------------------------------------------
<S>                                    <C>                                     
FREE TRANSFERS                                      12                         
- -------------------------------------------------------------------------------
TOTAL NUMBER OF TRANSFERS PERMITTED             Unlimited                      
- -------------------------------------------------------------------------------
EXCESS TRANSFER CHARGE                 $25 for each transfer in                
                                       excess of 12 during any Policy year.    
- -------------------------------------------------------------------------------
</TABLE>

TRANSFERS TO OR FROM THE GUARANTEED INTEREST DIVISION

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

The maximum transfer amount from the Guaranteed Interest Division in any Policy
year is the greatest of:


Form 1197 (VUL)-5/97
Page 13
<PAGE>
 
     a)   25% of your Account Value in the Guaranteed Interest Division at the
          time of the first transfer or withdrawal in a Policy year;

     b)   The minimum transfer amount; or

     c)   The sum of the amounts transferred and withdrawn from the Guaranteed
          Interest Division in the prior Policy year.


     For purposes of calculating the maximum transfer from the Guaranteed
     Interest Division, all Partial Withdrawals and transfers from the
     Guaranteed Interest Division in a Policy 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 Account
Value in that Division bears to the net Account Value immediately after the
transfer.

DOLLAR COST AVERAGING

If you have at least $10,000 of Account 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.

The minimum amount that you may elect to transfer each month is $100. The
maximum amount that you may transfer is equal to your Account 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.

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. 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 is at least $100. The transfer date
will be the same calendar day each month as the Monthly Processing Date. If this
calendar day is not a Valuation Date, the next Valuation Date will be used. If,
on any transfer date, your Account Value in the chosen 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 may not
begin until the Monthly Processing Date following the end of the Right to
Examine Policy Period.

You may change the transfer amount or the Divisions to which transfers are to be
made once each Policy 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.


Form 1197(VUL)-5/97
Page 14
<PAGE>
 
AUTOMATIC REBALANCING

Automatic Rebalancing allows you to match your Account Value in each Division to
your allocation percentage for new Premiums. Automatic Rebalancing can be
elected in your application or by completing the Automatic Rebalancing form and
returning it to our Customer Service Center. As of the first Valuation Date of
each calendar quarter thereafter we will reallocate your net Account Value so
that the amount in each Division matches your Premium allocation. Automatic
Rebalancing may not begin until the end of the Right to Examine Policy Period.

While this feature is in effect, we require that you allocate no more than 35%
of your Premiums to any one Division, and you must allocate your Premiums to at
least 5 Divisions. If at any time during the operation of the Automatic
Rebalancing feature you request a change in Premium allocation which does not
meet these requirements, we will notify you that your allocation must be
changed. We will not process such a request unless you also request that the
Automatic Rebalancing feature be discontinued.

When you request a change in Premium allocation that meets these requirements,
your net Account Value will be reallocated as of the Valuation Date that we
receive your written allocation instructions. Amounts will be transferred among
the Divisions to match the allocation for new Premiums.

During the operation of Automatic Rebalancing, you may not change your
allocation percentage to the Guaranteed Interest Division by more than 25% of
the percentage previously allocated to the Guaranteed Interest Division.

If you change your Premium allocation more than five times per Policy year,
there will be a $25 charge taken from your Account Value. This charge will be
deducted from each of the Divisions of the Variable Account and the Guaranteed
Interest Division in the same proportion that your Account Value of each
Division bears to your net Account Value as of the Valuation Date the allocation
change is effective.

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.

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.


                           ACCOUNT VALUE PROVISIONS

The Account Value is the sum of the current amounts allocated to the Divisions
of the Variable Account and to the Guaranteed Interest Division plus your
balance in the Loan Division.

The Account Value is based on the amount and number of Premiums paid, Policy and
rider charges assessed, loans and withdrawals taken, monthly deductions, Premium
Expense Charges, transaction charges, any Surrender Charges, and the investment
experience or credited interest of the Division to which your Account Value is
allocated.

Your net Account Value is equal to your Account Value minus any Policy Loan and
accrued but unpaid loan interest.


Form 1197 (VUL)-5/97
Page 15
<PAGE>
 
NET PREMIUM

The Net Premium equals the Premium paid minus the Premium Expense Charges for
taxes and the appropriate Sales Load shown in the Schedule. Premiums allocated
to an increase in coverage will be subject to a new Sales Load. Premiums are
allocated in the same proportion that the Guideline Annual Premium of each
segment bears to the sum of the Guideline Annual Premiums of all segments. The
Guideline Annual Premium for each coverage segment is shown in the Schedule.

ACCOUNT VALUES ON THE INVESTMENT DATE

The Account Value of each Division of the Variable Account and the Guaranteed
Interest Division as of the Investment Date is equal to:


     a)   The allocation to that Division of the first Net Premium paid (as
          determined by you); minus

     b)   The portion of any monthly deductions due on the Investment Date
          allocated to that Division.


The Account Value of the Loan Division as of the Investment Date is equal to
zero.

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.
We set the Accumulation Unit Value at $10 on the Valuation Date when the first
investments in each Division of the Variable Account are made. 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.

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:

     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 the Portfolio in which that Division invests 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 that Division invests as of the end of the
          preceding Valuation Period; minus

     e)   The daily equivalent of the Annual Mortality and Expense Risk Charge
          shown in the Schedule for each day in the current Valuation Period.


Form 1197 (VUL)-5/97
Page 16
<PAGE>
 
ACCOUNT VALUE OF THE DIVISIONS OF THE VARIABLE ACCOUNT

On subsequent Valuation Dates after the Investment Date, your Account Value of
each Division of the Variable Account is calculated as follows:

     a)   The number of Accumulation Units in that Division as of the beginning
          of the current Valuation Period multiplied by that Division's
          Accumulation Unit Value for the current Valuation Period; plus

     b)   Any additional Net Premiums allocated to that Division during the
          current Valuation Period; plus

     c)   Any Account Value transferred to or minus any Account Value
          transferred from the Variable Division during the current Valuation
          Period (including the applicable portion of any transfer fee); minus

     d)   Any Partial Withdrawals allocated to that Division and any applicable
          withdrawal service fees which are allocated to the Variable Division
          during the current Valuation Period; plus

     e)   Any amounts released from the Loan Division as a result of a loan or
          loan interest payment, or minus amounts transferred to the Loan
          Division as of a result of any loans which are allocated to the
          Variable Division during the current Valuation Period; minus

     f)   The portion of any Surrender Charge resulting from a decrease in
          Stated Death Benefit allocated to the Division; minus

     g)   The portion of the monthly deduction allocated to the Variable
          Division, if a Monthly Processing Date occurs during the current
          Valuation Period.

ACCOUNT VALUE OF THE GUARANTEED INTEREST DIVISION

On Valuation Dates after the Investment Date, your Account Value of the
Guaranteed Interest Division is calculated as follows:

     a)   The Account Value of the Guaranteed Interest Division at the end of
          the preceding Valuation Period plus interest at the declared rate
          credited during the current Valuation Period; plus

     b)   Any additional Net Premiums allocated to the Guaranteed Interest
          Division plus interest credited to these Premiums during the current
          Valuation Period; plus

     c)   Any Account Value transferred to or minus any Account Value
          transferred from the Guaranteed Interest Division during the current
          Valuation Period (including the applicable portion of any transfer
          fee); minus

     d)   Any Partial Withdrawals taken and any applicable withdrawal service
          fees which are allocated to the Guaranteed Interest Division during
          the current Valuation Period; plus

     e)   Any amounts released from the Loan Division as a result of a loan or
          loan interest payment, or minus amounts transferred to the Loan
          Division as a result of any loans which are allocated to the
          Guaranteed Interest Division during the current Valuation Period;
          minus

     f)   The portion of any Surrender Charge resulting from a decrease in
          Stated Death Benefit allocated to the Guaranteed Interest Division,
          minus

     g)   The portion of the monthly deduction allocated to the Division, if a
          Monthly Processing Date occurs during the current Valuation Period.

ACCOUNT VALUE OF THE LOAN DIVISION

On Valuation Dates after the Investment Date, your Account Value of the Loan
Division is equal to:

     a)   The Account Value of the Loan Division on the prior Valuation Date;
          plus

     b)   Any interest credited to the Loan Division during the Valuation
          Period; plus

     c)   An amount equal to any additional loans since the prior Valuation
          Date; minus

     d)   Any loan repayments, including payment of loan interest in cash; plus

     e)   The amount of accrued loan interest if the Valuation Date is a Policy
          anniversary; minus


Form 1197 (VUL) - 5/97
Page 17
<PAGE>
 
     f)   The amount of interest credited to the Loan Division during the year
          if the Valuation Date is a Policy anniversary.

On Policy anniversaries, any amount of interest credited to the Loan Division
during the year is transferred from the Loan Division to the Variable Account
and Guaranteed Interest Divisions in the same proportion that your Account Value
in each Variable Division and the Guaranteed Interest Division bears to your net
Account Value as of the Policy anniversary.

                         MONTHLY DEDUCTION AND REFUND

MONTHLY DEDUCTION

The monthly deduction is equal to:

     a)   the cost of insurance charges for this Policy; plus

     b)   the monthly charges for any other additional benefits provided by
          rider; plus

     c)   the monthly expense charges shown in the Schedule.

The monthly deductions allocated to the Divisions of the Variable Account and
Guaranteed Interest Division in the same proportion that your Account Value in
the Division bears to your net Account Value as of the Monthly Processing Date.
This deduction is taken from your Account Value as of the Monthly Processing
Date.

COST OF INSURANCE

The cost of insurance is determined on a monthly basis for each coverage
segment.  Such cost is the monthly cost of insurance rate for the Insured's
Premium Class multiplied by the net amount at risk.  The net amount at risk is
(a) minus (b) where:

     a)   is the Base Death Benefit for all coverage segments as of the Monthly
          Processing Date after the monthly deductions (other than cost of
          insurance charges for the Base Death Benefit, any Adjustable Term
          Insurance Rider and any Waiver of Monthly Deductions Rider), divided
          by 1 plus the monthly equivalent of the Guaranteed Interest Rate for
          the Guaranteed Interest Division as shown in the Schedule; and

     b)   is your Account Value as of the Monthly Processing Date after the
          monthly deductions (other than the cost of insurance for the Base
          Death Benefit, any Adjustable Term Insurance Rider and any Waiver of
          Monthly Deduction Rider).

The cost of insurance rates will be determined by us from time to time.  They
will be based on the sex and Age as of the Effective Date of coverage, the
duration since the coverage began and the Premium Class.  Any change in rates
will apply to all individuals of the same Premium Class and whose policies have
been in effect for the same length of time.  The rates will never exceed those
rates shown in the Table of Guaranteed Rates in the Schedule as adjusted for any
special Premium Class.

Each time there is a new coverage segment of Stated Death Benefit due to a
requested increase, the net amount at risk will be allocated to each coverage
segment in the same proportion that the Stated Death Benefit of that segment
bears to the total Policy Stated Death Benefit.  Different rates will apply to
each segment depending upon the Premium Class, the Age as of the Effective Date
of the increase and the duration since the Effective Date of the increase.


Form 1197 (VUL) - 5/97
Page 18
<PAGE>
 
PERSISTENCY REFUND

Each month your Policy or a coverage segment of Stated Death Benefit remains in
force after its tenth Policy anniversary, we will credit your Account Value with
a refund equivalent to 0.5% of your Account Value on an annual basis for that
segment (0.04167% monthly).  Your Account Value will be allocated to each
coverage segment based upon the number of completed Policy years the segment has
been in force and the size of the Guideline Annual Premium for the segment as
shown in the Schedule.

The persistency refund will be added to the Divisions of the Variable Account
and the Guaranteed Interest Division in the same proportion that your Account
Value in each Division bears to your net Account Value as of the Monthly
Processing Date.

                                LOAN PROVISIONS

POLICY LOANS

You may obtain a Policy Loan after the first Policy anniversary.  The maximum
amount you may borrow at any time equals (a) minus (b) where (a) is equal to:

     1.   Account Value minus (12 times the current monthly deduction);

     2.   Multiplied by (1 + Policy Loan Interest Rate);

     3.   Divided by (1 + Guaranteed Interest Rate credited to Loan Division);
and where (b) is equal to any outstanding Policy Loan and accrued loan interest.

The Policy Loan is a first lien on your Policy.  The minimum amount you may
borrow is shown in the Schedule.

The outstanding Policy Loan amount is equal to the loan amount as of the
beginning of the Policy year plus new loans and minus loan repayments.

LOAN INTEREST

The annual Policy Loan interest rate is shown in the Schedule.  If a loan is
made, interest is due and payable at the end of the Policy year.  Thereafter,
interest on the loan amount is due annually at the end of each Policy year until
the loan is repaid.  If interest is not paid when due, it is added to the Policy
Loan.

If the Policy Loan amount and any accrued interest equals or exceeds the Cash
Surrender Value, a Premium sufficient to keep this Policy in force must be paid
as provided in the Grace Period Provision.

LOAN DIVISION

When a Policy Loan is taken or when interest is not paid in cash when due, an
amount equal to the loan is transferred from the Divisions of the Variable
Account and the Guaranteed Interest Division to the Loan Division to secure the
loan.  This amount will be deducted from the Divisions of the Variable Account
and the Guaranteed Interest Division in the same proportion that your Account
Value in each Division bears to your net Account Value as of the date the
transfer is effective.  Your Account Value in the Loan Division will be credited
with interest at the interest rate for the Loan Division shown in the Schedule.


Form 1197 (VUL) - 5/97
Page 19
<PAGE>
 
When a loan repayment is made an amount equal to the repayment is transferred
from the Loan Division to the Guaranteed Interest Division and the Divisions of
the Variable Account in the same proportion as your current Premium allocation
unless you request a different allocation.

                         PARTIAL WITHDRAWAL PROVISIONS

You may apply for a Partial Withdrawal of your Account Value on any Monthly
Processing Date after the first Policy anniversary by writing to us at our
Customer Service Center.  The minimum and maximum Partial Withdrawal amounts are
shown in the Schedule.  When a Partial Withdrawal is made, the amount of the
withdrawal plus a service fee is deducted from your Account Value.  The amount
of the service fee is shown in the Schedule.  We limit the number of Partial
Withdrawals in a Policy year and this number is shown in the Schedule.

If the Stated Death Benefit is reduced by a Partial Withdrawal during the first
14 years following the Policy date or following an increase in the Stated Death
Benefit, a Surrender Charge will be deducted from your Account Value.

The Stated Death Benefit is not reduced by a Partial Withdrawal taken when the
Base Death Benefit has been increased to qualify your Policy as life insurance
under the Federal income tax laws and the amount withdrawn is no greater than
that which reduces your Account Value to the level which no longer requires the
Base Death Benefit to be increased for Federal income tax law purposes.

For a Policy under an Option 1 death benefit, the Stated Death Benefit is not
reduced by a Partial Withdrawal in the circumstances described above.  In
addition, if no more than 16 years have elapsed since the Policy date and the
Insured is not yet Age 81, a Partial Withdrawal of an amount up to 10% of your
Account Value or, if greater, 5% of the Stated Death Benefit, calculated
immediately before the Partial Withdrawal is taken will not reduce the Stated
Death Benefit.  Any additional amount withdrawn reduces your Stated Death
Benefit by that additional amount.

For a Policy under an Option 2 death benefit, a Partial Withdrawal does not
reduce your Stated Death Benefit.  For a Policy under an Option 3 death benefit,
your Stated Death Benefit will be reduced by any amount of the Partial
Withdrawal in excess of Premiums paid to the date of the Partial Withdrawal.

Any reduction in death benefit or Account Value will occur as of the date the
Partial Withdrawal occurs.  No Partial Withdrawal will be allowed if the Stated
Death Benefit remaining in force after any such Partial Withdrawal would be
reduced below the minimum Stated Death Benefit shown in the Schedule.

For a Policy under an Option 2 or Option 3 death benefit, a Partial Withdrawal
reduces the Base Death Benefit by the amount of the withdrawal.  Under any death
benefit option, if the Base Death Benefit has been increased in order to qualify
your Policy as a life insurance contract under the Federal income tax laws, the
Partial Withdrawal reduces the Base Death Benefit by an amount greater than the
withdrawal.

If the Stated Death Benefit is reduced during the first 7 years of a coverage
segment, a new Target Premium will be calculated and future maximum Surrender
Charges will be reduced.  If the Stated Death Benefit is reduced after the first
7 years of a coverage segment, the Surrender Charge is reduced in the same
proportion that the Stated Death Benefit is reduced.

You may specify how much of the withdrawal you wish taken from each Division of
the Variable Account or from the Guaranteed Interest Division.  You may not
withdraw from the Guaranteed Interest Division more than the total withdrawal
times the ratio of your Account Value in the Guaranteed Interest Division to
your net Account Value immediately prior to the withdrawal.  Unless you indicate
otherwise, we will make the withdrawal from the amounts in the Guaranteed
Interest Division and the Divisions of the Variable Account in the same
proportion that your 


Form 1197 (VUL) - 5/97
Page 20
<PAGE>
 
Account Value in each Division bears to your net Account Value immediately prior
to the withdrawal. The withdrawal service fee and any Surrender Charge deducted
from your Account Value is deducted from each Variable Division and the
Guaranteed Interest Division in the same proportion that your Account Value of
each Division bears to your net Account Value immediately after the withdrawal.

We may send you a new Schedule to reflect the effect of the withdrawal,
including any change to the Stated Death Benefit and Surrender Charges.  We may
ask you to return your Policy to our Customer Service Center to make this
change.  The withdrawal and the reductions in death benefits will be effective
as of the Valuation Date after we receive your request.

                             SURRENDER PROVISIONS

SURRENDER VALUE

The net Cash Surrender Value on any date will be your Account Value minus any
applicable Surrender Charge and minus any Policy Loan including accrued but
unpaid loan interest.

SURRENDER CHARGES

A separate Surrender Charge will apply to each Stated Death Benefit coverage
segment.  The Surrender Charge for this Policy is the sum of the Surrender
Charge for each coverage segment of Stated Death Benefit.  The Surrender Charge
will not exceed the total maximum Surrender Charge shown in the Schedule.  For
purposes of calculating the Surrender Charge for a coverage segment, Premiums
are allocated to a segment in the same proportion that the Guideline Annual
Premium of each segment bears to the sum of the Guideline Annual Premiums of all
segments. The Guideline Annual Premium for each coverage segment is shown in the
Schedule.

For each segment, the Surrender Charge consists of an administrative Surrender
Charge and a sales Surrender Charge.

The administrative Surrender Charge for each segment is determined from the
administrative Surrender Charge table in the Schedule.  It depends on the
segment's Issue Age, Effective Date and initial Stated Death Benefit which are
in the Schedule.

For the first 7 Policy years following the Effective Date of a segment, the
sales Surrender Charge is the lesser of:  50% of the target Premium for the
segment; or 25% of the sum of all Premiums paid up to the target Premium for the
segment plus 5% of the sum of all Premiums paid in excess of the target Premium
for the segment.  Thereafter, the sales Surrender Charge for the segment
decreases at the beginning of each year following the 7th Policy year from the
Effective Date of the segment by 12.5% of the sales Surrender Charge  in effect
at the end of the 7th Policy Year until it reaches zero at the beginning of the
15th Policy year following the segment's Effective Date or the Policy year the
Insured reaches age 98, whichever is sooner.

During the first 14 Policy years or within 14 years of the Effective Date of an
increase in the Stated Death Benefit segment, if you request a decrease to the
Stated Death Benefit or take a Partial Withdrawal which causes the Stated Death
Benefit to decrease, the administrative Surrender Charge will decrease in the
same proportion that the Stated Death Benefit decreases.


Form 1197 (VUL) - 5/97
Page 21
<PAGE>
 
Upon a decrease in the Stated Death Benefit, a portion of the Surrender Charge
will be deducted from your Account Value.  The amount of the Surrender Charge
which will be deducted from your Account Value will equal the Surrender Charge
in effect before the decrease minus the Surrender charge in effect after the
decrease.  If a decrease to the Stated Death Benefit occurs after the first 7
years of a coverage segment, the maximum Surrender Charges for the remaining
Policy will be reduced by the percentage that the Stated Death Benefit is
decreased.  If a decrease occurs during the first 7 years of a coverage segment,
the Target Premium will be recalculated; future maximum Surrender Charges for
that coverage segment will be reduced.  A Surrender Charge is not deducted from
your Account Value if the Stated Death Benefit is decreased because the death
benefit option is changed.

BASIS OF COMPUTATIONS

The Cash Surrender Value under the Policy is not less than the minimums required
as of the Policy date by the state in which your Policy was delivered.  A
detailed statement of the method of computation of Policy values under the
Policy has been filed with the insurance department of the state in which the
Policy was delivered, if required.

FULL SURRENDERS

You may surrender your Policy after the Right to Examine Policy Period or at any
time during the lifetime of the Insured and receive the net Cash Surrender
Value.  We will compute the net Cash Surrender Value as of the next Valuation
Date after we receive both your request and the Policy at our Customer Service
Center.  This Policy will be canceled as of the date we receive your request,
and there will be no further benefits under this Policy.

            GRACE PERIOD, TERMINATION AND REINSTATEMENT PROVISIONS

GRACE PERIOD

If the following three conditions occur on a Monthly Processing Date, the Policy
will enter into the 61 day Grace Period:

     a)   The net Cash Surrender Value is zero or less, and

     b)   Three year continuation period described below has expired or the
          required Premium for the three year continuation period has not been
          paid.

We will give you a 61 day Grace Period from this Monthly Processing Date to make
the required Premium payment.  The required Premium payment then due must be
paid to keep the Policy in force.  If this amount is not received in full by the
end of the Grace Period, the Policy will lapse without value.  The required
Premium payment will be equal to past due charges plus an amount we expect to be
sufficient to keep the Policy and any riders in force for 2 months following the
receipt of the required Premium payment.  If we receive at least the required
Premium payment during the Grace Period we will make deductions from the Net
Premium payment for the past due amounts and apply any remaining amount as
Premium to the Policy.

Notice of the amount of the required Premium payment will be mailed to you or
any assignee at the last known address at least 30 days before the end of the
Grace Period.  If the Insured dies during the Grace Period, we will deduct any
overdue monthly deductions from the death Proceeds of the Policy.


Form 1197 (VUL) - MA - 5/97
Page 22
<PAGE>
 
THREE YEAR CONTINUATION PERIOD

During the first 3 Policy years, if at all times the sum of your Premiums paid
minus the sum of your Partial Withdrawals, Policy Loans taken and accrued but
unpaid interest, is greater than or equal to:  one-twelfth of the Minimum Annual
Premium multiplied by the number of complete months your Policy has been in
force, your Policy will remain in force regardless of the net Cash Surrender
Value.  The Minimum Annual Premium is shown in the Schedule.  If you increase
the Stated Death Benefit during the first 3 Policy years, the new Schedule will
show a revised Minimum Annual Premium which will be used for future tests to
determine if your Policy will remain in force under this provision.

TERMINATION

All coverage provided by this Policy will end as of the earliest of:

     a)   The date the Policy is surrendered;

     b)   The date of death of the Insured;

     c)   The Maturity Date of the Policy; or

     d)   The date the Grace Period ends without payment of the required
          Premium.
          
REINSTATEMENT

The Policy may be reinstated within five years after the beginning of the Grace
Period.  The reinstatement will be effective as of the Monthly Processing Date
on or next following the date we approve your written application.

We will reinstate the Policy and any riders if the following conditions are met:

     a)   You have not surrendered the Policy for its net Cash Surrender Value;

     b)   You submit evidence satisfactory to us that the Insured and those
          insured under any riders are still insurable according to our normal
          rules of underwriting for this type of Policy; and

     c)   We receive payment of the amount of Premium sufficient to keep the
          Policy and any riders in force from the beginning of the Grace Period
          to the end of the expired Grace Period and for 2 months after the date
          of reinstatement. We will let you know, at the time you request
          reinstatement, the amount of Premium needed for this purpose.

The Surrender Charge as of the date of reinstatement will equal the Surrender
Charge as of the beginning of the Grace Period.

We will reinstate any Policy Loan, with accrued loan interest to the end of the
Grace Period, which existed when coverage ended.

Upon reinstatement, the Net Premium received minus past due amounts will be
allocated to the Divisions of the Variable Account and the Guaranteed Interest
Division according to the Premium allocation percentages in effect at the start
of the Grace Period or as directed by you in writing at the time of
reinstatement.


Form 1197 (VUL) - 5/97
Page 23
<PAGE>
 
DEFERRAL OF PAYMENT

Requests for transfers, withdrawals, payment of proceeds on the Maturity Date or
a full surrender will be processed within 7 days of receipt of the request in a
form acceptable to us.  However, we may postpone the processing of any such
Variable Account transactions for any of the following reasons:

     a)   The NYSE is closed, other than customary weekend and holiday closings.

     b)   Trading on the NYSE is restricted by the SEC.

     c)   The SEC declares that an emergency exists as a result of which
          disposal of securities in the Variable Account is not reasonably
          practicable to determine your Account Value in the Divisions.

     d)   A governmental body having jurisdiction over the Variable Account by
          order permits such suspension.

Rules and regulations of the SEC, if any, are applicable and will govern as to
whether conditions described in (b), (c), or (d) exist.

Death proceeds will be paid within 7 days of determination of the proceeds and
are not subject to deferment.  We may defer for up to 6 months payment of any
surrender proceeds, withdrawal or loan amounts from the Guaranteed Interest
Division.

                           GENERAL POLICY PROVISIONS

THE POLICY

The Policy, including the original application and applications for an increase,
riders, endorsements, any Schedule pages, and any reinstatement applications
make up the entire contract between you and us.  A copy of the original
application will be attached to the Policy at issue.  A copy of any application
as well as a new Schedule will be attached or furnished to you for attachment to
the Policy at the time of any change in coverage.  In the absence of fraud, all
statements made in any application will be considered representations and not
warranties.  No statement will be used to deny a claim unless it is in an
application.

AGE

The Policy is issued at the Age shown in the Schedule.  This is the Insured's
Age nearest birthday on the Policy date.  The Insured's Age at any time is the
Age shown in the Schedule increased by the number of completed Policy years.

PROCEDURES

We must receive any election, designation, assignment or any other change
request you make in writing, except those specified on the application.  It must
be in a form acceptable to us.  We may require a return of the Policy for any
change or for a full surrender.  We are not liable for any action we take before
we receive and record the written request at our Customer Service Center.

In the event of the death of the Insured before the Maturity Date, please let us
or our agent know as soon as possible.  Claim procedure instructions will be
sent to the Beneficiary immediately.  We may require proof of Age and a
certified copy of the death certificate.  We may require the Beneficiary and
next of kin to sign authorizations as part of due proof.  These authorization
forms allow us to obtain information about the Insured, including, but not
limited to, medical records of physicians and hospitals used by the Insured.


Form 1197 (VUL) - 5/97
Page 24
<PAGE>
 
OWNERSHIP

The original Owner is the person named as the Owner in the application.  You, as
the Owner, can exercise all rights and receive the benefits during the Insured's
life before the Maturity Date.  This includes the right to change the Owner,
Beneficiaries, and methods for the payment of proceeds.  All rights of the Owner
are subject to the rights of any assignee and any irrevocable Beneficiary.

You may name a new Owner by sending written notice to us.  The Effective Date of
the change to the new Owner will be the date you sign the notice.  The change
will not affect any payment made or action taken by us before recording the
change at our Customer Service Center.

BENEFICIARIES

The primary Beneficiary surviving the Insured will receive any death Proceeds
which become payable.  Surviving contingent Beneficiaries are paid death
Proceeds only if no primary Beneficiary has survived the Insured.  If more than
one Beneficiary in a class survives the Insured, they will share the death
Proceeds equally, unless your designation provides otherwise.  If there is no
designated Beneficiary surviving, you or your estate will be paid the death
Proceeds.  The Beneficiary designation will be on file with us or at a location
designated by us.  While you are living, you may name a new Beneficiary.  The
Effective Date of the change will be the date the request was signed.  We will
pay proceeds to the most recent Beneficiary designation on file.  We will not be
subject to multiple payments.

EXCHANGE RIGHT

If, for any reason within the first 2 Policy years or within 2 years of the
Effective Date of an increase, you want to exchange this Policy for a Policy in
which values do not vary with the investment experience of the Variable Account,
we will exchange this Policy.  This transfer will not be subject to the Excess
Transfer Charge.  The exchange will be implemented by transferring your Account
Value in all the Divisions of the Variable Account to the Guaranteed Interest
Division and removing your future right to choose to allocate funds to the
Divisions of the Variable Account.  We will require a return of this Policy
before this change will be processed.

COLLATERAL ASSIGNMENT

You may assign this Policy as collateral security by 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

After this Policy has been in force during the Insured's life for 2 years from
the Policy date, we will not contest the statements in the application attached
at issue.

After this Policy has been in force during the Insured's life for 2 years from
the Effective Date of any increase in any benefit with respect to the Insured,
we will not contest the statements in the application for the increase.

We also have the right to rescind if the Policy if we issued or reinstated this 
Policy based on a statement in the application, including a reinstatement 
application, that was willfully false, fraudulent or misleading.


Form 1197 (VUL) - MA - 5/97
Page 25
<PAGE>
 
MISSTATEMENT OF AGE OR SEX

If the Age or sex of the Insured has been misstated, the death benefit will be
adjusted.  The death benefit will be that which the cost of insurance which was
deducted from your Account Value on the last Monthly Processing Date prior to
the death of the Insured would have purchased for the Insured's correct Age and
sex.

SUICIDE EXCLUSION

If the Insured commits suicide, while sane or insane, within 2 years of the
Policy date, we will make a limited payment to the Beneficiary.  We will pay in
one sum the amount of all Premiums paid to us during that time, minus any
outstanding Policy Loan (including accrued but unpaid interest) and Partial
Withdrawals.  If the Insured commits suicide, while sane or insane, within 2
years of the Effective Date of an increase in the Stated Death Benefit, we will
make a limited payment to the Beneficiary for the increase.  This payment will
equal the cost of insurance and any applicable monthly expense charges deducted
for such increase.

PERIODIC REPORTS

We will send you at least once each year a report which shows the current
Account Value, Cash Surrender Value and Premiums paid since the last report.
The report will also show the allocation of your Account Value as of the date of
the report and the amounts added to or deducted from your Account Value of each
Division since the last report.  The report will include any other information
that may be currently required by the insurance supervisory official of the
jurisdiction in which this Policy is delivered.

ILLUSTRATION OF BENEFITS AND VALUES

We will send you, upon written request, a hypothetical illustration of future
death benefits and Account Values.  This illustration will include the
information as required by the laws or regulations where this Policy is
delivered.  If you request more than one illustration during a Policy year, we
will charge a reasonable fee for each additional illustration.  The maximum
amount of this fee is shown in the Schedule.

NONPARTICIPATING

The Policy 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:

     a)   All requests and payments should be sent to us at our Customer Service
          Center; and

     b)   All transactions are effective as of the Valuation Date the required
          information is received at our Customer Service Center.

                         PAYOUTS OTHER THAN AS ONE SUM

ELECTION

During the Insured's lifetime, you may elect that the Beneficiary receive the
proceeds upon death of the Insured other than in one sum.  If you have not made
an election, the Beneficiary may do so within 60 days after the Insured's death.
You may also elect to take the net Cash Surrender Value of the 


Form 1197 (VUL) - 5/97
Page 26
<PAGE>
 
Policy upon its surrender other than in one sum. Satisfactory written request
must be received at our Customer Service Center before payment can be made. A
payee that is not a natural person may not be named without our consent. The
various methods of settlement are described in the following Payout Options
section.

PAYOUT 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. The installment dollar amounts will be equal except
     for any Excess Interest as described below. The amount of the first monthly
     payout for each $1,000 of Account Value applied is shown in Settlement
     Option Table I.

     OPTION II.  LIFE INCOME WITH PAYOUTS FOR DESIGNATED PERIOD. Payouts will be
     made in 1, 2, 4, or 12 installments per year throughout the payee's
     lifetime, or if longer, for a period of 5, 10, 15 or 20 years as elected.
     The installment dollar amounts will be equal except for any Excess
     Interest, as described below. The amount of the first monthly payout for
     each $1,000 of Account Value applied is shown in Settlement Option Table
     II. This option is not available for ages not shown in the Table.

     OPTION III.  HOLD AT INTEREST. Amounts may be left on deposit with us to be
     paid upon the death of the payee or at any earlier date elected. Interest
     on any unpaid balance will be at the rate declared by us or at any higher
     rate required by law. Interest may be accumulated or paid in 1, 2, 4, or 12
     installments per year, as elected. Money may not be left on deposit for
     more than 30 years.

     OPTION IV.  PAYOUTS OF A DESIGNATED AMOUNT. Payouts will be made until
     proceeds, together with interest, which will be at the rate declared by us
     or at any higher rate required by law, are exhausted. Payouts will be made
     in 1, 2, 4, or 12 equal installments per year, as elected.

     OPTION V. OTHER. Settlement may be made in any other manner as agreed upon
     in writing between you (or the Beneficiary) and us.

CHANGE AND WITHDRAWAL

You may change an election at any time before the death of the Insured or
maturity of the Policy.  If you have given the Beneficiary the right to make
changes or withdrawals, or if the Beneficiary has elected the option, the
Beneficiary (as primary payee) may take the actions below.

     a)   Changes may be made from Payout Options I, III, and IV to another
          option.

     b)   Full withdrawals may be made under Payout Option III or IV. Partial
          Withdrawals of not less than $300 may be made under Payout Option III.

     c)   Remaining installments under Payout Option I may be commuted at 31/2%
          interest and received in one sum.

     d)   Changes in any contingent payee designation may be made.

A written request must be sent to our Customer Service Center in writing to make
a change or withdrawal.  We also may require that you send in the Supplemental
Policy.  We may defer payment of commuted and withdrawable amounts for a period
up to 6 months.

EXCESS INTEREST

If we declare that Payout Options are to be credited with an interest rate above
that guaranteed, it will apply to Payout Options I, II, III, and IV.  The
crediting of excess interest for one period does not guarantee the higher rate
for other periods.  Any declared interest rate will be in effect for at least 12
months.


Form 1197 (VUL) - 5/97
Page 27
<PAGE>
 
MINIMUM AMOUNTS

The minimum amount which may be applied under any option is $2,000.  If the
payments to the payee are ever less than $20, we may change the frequency of
payments so as to result in payments of at least that amount.

SUPPLEMENTARY POLICY

When an option becomes effective, the Policy will be surrendered in exchange for
a Supplementary Policy.  It will provide for the manner of settlement and rights
of the payees.  The Supplementary Policy's Effective Date will be the date of
the Insured's death or the date of other settlement.  The first payment under
Options I, II, and IV will be payable as of the Effective Date.  The first
interest payment under Option III will be made as of the end of the interest
payment period elected.  Subsequent payments will be made in accordance with the
frequency of payment elected.  The Supplementary Policy may not be assigned or
payments made to another without our consent.

INCOME PROTECTION

Unless otherwise provided in the election, a payee does not have the right to
commute, transfer or encumber amounts held or installments to become payable.
To the extent provided by law, the proceeds, amount retained, and installments
are not subject to any payee's debts, polices, or engagements.

DEATH OF PRIMARY PAYEE

Upon the primary payee's death, any payments certain under Option I or II,
interest payments under Option III, or payments under Option IV will be
continued to the contingent payee.  Or, amounts may be released in one sum if
permitted by the Policy.  The final payee will be the estate of the last to die
of the primary payee and any contingent payee.

PAYMENTS OTHER THAN MONTHLY

The tables which follow show monthly installments for Options I and II.  To
arrive at annual, semiannual, or quarterly payments, multiply the appropriate
figures by 11.813, 5.957 or 2.991 respectively.  Factors for other periods
certain or for other options which may be provided by mutual agreement will be
provided upon reasonable request.


Form 1197 (VUL) - 5/97
Page 28
<PAGE>
 
                           SETTLEMENT OPTION TABLE I

                          (Per $1,000 of Net Proceeds)

<TABLE>
<CAPTION>
- -----------------------------------------------------------  
    No. of         Monthly        No. of        Monthly
 Years Payable   Installments  Years Payable  Installments
- ----------------------------------------------------------- 
<S>              <C>           <C>            <C>
       1               $84.65             16          6.76
- -----------------------------------------------------------  
       2                43.05             17          6.47
- -----------------------------------------------------------  
       3                29.19             18          6.20
- -----------------------------------------------------------  
       4                22.27             19          5.97
- -----------------------------------------------------------  
       5                18.12             20          5.75
- -----------------------------------------------------------  
 
- -----------------------------------------------------------  
       6                15.35             21          5.56
- -----------------------------------------------------------  
       7                13.38             22          5.39
- -----------------------------------------------------------  
       8                11.90             23          5.24
- -----------------------------------------------------------  
       9                10.75             24          5.09
- -----------------------------------------------------------  
      10                 9.83             25          4.96
- -----------------------------------------------------------  
 
- -----------------------------------------------------------  
      11                 9.09             26          4.84
- -----------------------------------------------------------  
      12                 8.46             27          4.73
- -----------------------------------------------------------  
      13                 7.94             28          4.63
- -----------------------------------------------------------  
      14                 7.49             29          4.53
- ----------------------------------------------------------- 
      15                 7.10             30          4.45
- -----------------------------------------------------------
</TABLE>


Form 1197 (VUL) - 5/97
Page 29
<PAGE>
 
                           SETTLEMENT OPTION TABLE II

<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------ 
                                            (Per $1,000 of Net Proceeds)
- ------------------------------------------------------------------------------------------------------------------------------ 
 Age of Payee Nearest                                          Age of Payee Nearest                                        
  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     Female      Certain   Certain   Certain   Certain    Male     Female      Certain   Certain   Certain   Certain
- ------------------------------------------------------------------------------------------------------------------------------ 
<S>         <C>         <C>      <C>       <C>       <C>       <C>        <C>         <C>      <C>       <C>       <C>         
    15        20         3.31      3.31      3.31      3.31       33        38         3.77      3.77      3.75      3.74         
- ------------------------------------------------------------------------------------------------------------------------------ 
    16        21         3.33      3.33      3.33      3.32       34        39         3.80      3.80      3.79      3.77     
- ------------------------------------------------------------------------------------------------------------------------------ 
    17        22         3.35      3.35      3.34      3.34       35        40         3.84      3.84      3.83      3.81     
- ------------------------------------------------------------------------------------------------------------------------------ 
    18        23         3.37      3.37      3.36      3.36       36        41         3.88      3.88      3.87      3.84     
- ------------------------------------------------------------------------------------------------------------------------------ 
    19        24         3.39      3.38      3.38      3.38       37        42         3.93      3.93      3.91      3.88     
- ------------------------------------------------------------------------------------------------------------------------------ 
    20        25         3.41      3.40      3.40      3.40       38        43         3.97      3.97      3.95      3.92     
- ------------------------------------------------------------------------------------------------------------------------------ 
    21        26         3.43      3.43      3.42      3.42       39        44         4.02      4.02      4.00      3.96     
- ------------------------------------------------------------------------------------------------------------------------------ 
    22        27         3.45      3.45      3.44      3.44       40        45         4.07      4.07      4.05      4.00     
- ------------------------------------------------------------------------------------------------------------------------------ 
    23        28         3.47      3.47      3.47      3.46       41        46         4.13      4.13      4.09      4.05     
- ------------------------------------------------------------------------------------------------------------------------------ 
    24        29         3.50      3.49      3.49      3.48       42        47         4.18      4.18      4.14      4.09     
- ------------------------------------------------------------------------------------------------------------------------------ 
    25        30         3.52      3.52      3.57      3.51       43        48         4.24      4.24      4.20      4.14     
- ------------------------------------------------------------------------------------------------------------------------------ 
    26        31         3.55      3.54      3.54      3.53       44        49         4.30      4.30      4.25      4.18     
- ------------------------------------------------------------------------------------------------------------------------------ 
    27        32         3.58      3.57      3.57      3.56       45        50         4.36      4.36      4.31      4.23     
- ------------------------------------------------------------------------------------------------------------------------------ 
    28        33         3.60      3.60      3.59      3.58       46        51         4.43      4.43      4.37      4.28     
- ------------------------------------------------------------------------------------------------------------------------------ 
    29        34         3.64      3.63      3.60      3.61       47        52         4.49      4.49      4.43      4.34     
- ------------------------------------------------------------------------------------------------------------------------------ 
    30        35         3.67      3.66      3.65      3.64       48        53         4.56      4.56      4.49      4.39     
- ------------------------------------------------------------------------------------------------------------------------------ 
    31        36         3.70      3.70      3.69      3.67       49        54         4.64      4.64      4.55      4.44     
- ------------------------------------------------------------------------------------------------------------------------------ 
    32        37         3.74      3.73      3.72      3.70       50        55         4.77      4.71      4.62      4.50     
- ------------------------------------------------------------------------------------------------------------------------------ 
</TABLE>


Form 1197 (VUL) - 5/97
Page 30
<PAGE>
 
                           SETTLEMENT OPTION TABLE II

                                 (Continued) 

<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------ 
                                            (Per $1,000 of Net Proceeds)
- ------------------------------------------------------------------------------------------------------------------------------ 
 Age of Payee Nearest                                          Age of Payee Nearest                                        
  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     Female      Certain   Certain   Certain   Certain    Male     Female      Certain   Certain   Certain   Certain
- ------------------------------------------------------------------------------------------------------------------------------  
<S>         <C>         <C>      <C>       <C>       <C>       <C>        <C>         <C>      <C>       <C>       <C>         
    51        56         4.85      4.79      4.69      4.55       69        74          7.52     7.00      6.29      5.56
- ------------------------------------------------------------------------------------------------------------------------------  
    52        57         4.94      4.87      4.76      4.61       70        75          7.77     7.17      6.38      5.60
- ------------------------------------------------------------------------------------------------------------------------------  
    53        58         5.04      4.96      4.84      4.67       71        76          8.04     7.35      6.47      5.63
- ------------------------------------------------------------------------------------------------------------------------------  
    54        59         5.14      5.05      4.91      4.73       72        77          8.32     7.53      6.55      5.66
- ------------------------------------------------------------------------------------------------------------------------------  
    55        60         5.24      5.14      4.99      4.79       73        78          8.62     7.71      6.63      5.68
- ------------------------------------------------------------------------------------------------------------------------------  
    56        61         5.35      5.24      5.07      4.85       74        79          8.94     7.89      6.71      5.70
- ------------------------------------------------------------------------------------------------------------------------------  
    57        62         5.47      5.34      5.15      4.91       75        80          9.28     8.07      6.78      5.72
- ------------------------------------------------------------------------------------------------------------------------------  
    58        63         5.59      5.45      5.24      4.97       76        81          9.63     8.25      6.84      5.73
- ------------------------------------------------------------------------------------------------------------------------------  
    59        64         5.71      5.56      5.33      5.03       77        82         10.00     8.43      6.89      5.74
- ------------------------------------------------------------------------------------------------------------------------------  
    60        65         5.85      5.68      5.42      5.10       78        83         10.39     8.60      6.94      5.74
- ------------------------------------------------------------------------------------------------------------------------------  
    61        66         5.99      5.80      5.51      5.16       79        84         10.80     8.77      6.98      5.75
- ------------------------------------------------------------------------------------------------------------------------------  
    62        67         6.15      5.93      5.61      5.21       80        85         11.22     8.93      7.01      5.75
- ------------------------------------------------------------------------------------------------------------------------------  
    63        68         6.31      6.07      5.70      5.27       81                   11.66     9.08      7.04      5.75
- ------------------------------------------------------------------------------------------------------------------------------  
    64        69         6.48      6.21      5.80      5.33       82                   12.12     9.21      7.06      5.75
- ------------------------------------------------------------------------------------------------------------------------------  
    65        70         6.66      6.35      5.90      5.38       83                   12.60     9.34      7.07      5.75
- ------------------------------------------------------------------------------------------------------------------------------  
    66        71         6.86      6.50      6.00      5.43       84                   13.09     9.44      7.08      5.75
- ------------------------------------------------------------------------------------------------------------------------------  
    67        72         7.07      6.66      6.10      5.48       85                   13.59     9.54      7.09      5.75
- ------------------------------------------------------------------------------------------------------------------------------  
    68        73         7.29      6.83      6.19      5.52                                                                     
- ------------------------------------------------------------------------------------------------------------------------------  
</TABLE>


Form 1197 (VUL) - 5/97
Page 31
<PAGE>
 
        THIS POLICY IS A FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE POLICY

DEATH BENEFITS AND POLICY 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. DEATH BENEFITS ARE PAYABLE BY US UPON THE DEATH OF THE
INSURED PRIOR TO THE MATURITY DATE AS DESCRIBED IN THE PAYOUT OF PROCEEDS
PROVISION. UNDER CERTAIN CIRCUMSTANCES THE ENTIRE INVESTMENT COULD BE LOST,
DEPENDING ON THE PERFORMANCE OF THE SEPARATE ACCOUNT, AND AS A RESULT THERE
COULD BE NO DEATH BENEFIT ABSENT ADDITIONAL PAYMENTS MADE TO KEEP THE POLICY IN
FORCE. YOUR NET ACCOUNT VALUE, IF ANY, IS PAYABLE BY US IF THE INSURED IS LIVING
AS OF THE MATURITY DATE. FLEXIBLE PREMIUMS ARE PAYABLE BY YOU DURING THE
LIFETIME OF THE INSURED UNTIL THE MATURITY 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 1197 (VUL) - MA - 5/97

<PAGE>
 
                                                         Exhibit 1.A (5)(a)(iii)
 
SECURITY LIFE OF DENVER
 INSURANCE COMPANY
                           
                          INSURED:         JOHN DOE
                      POLICY DATE:         May 27, 1997
                    POLICY NUMBER:         60000001
             STATED DEATH BENEFIT:         $150,000.00

WE AGREE TO PAY the death benefit to the Beneficiary upon the death of the
Insured while this Policy is in force.

WE AGREE TO PAY your Net Account Value to you as of the Maturity Date if the
Insured is living on that date.

WE ALSO AGREE to provide the other rights and benefits of the Policy.  These
agreements are subject to the provisions of the Policy.

RIGHT TO EXAMINE POLICY PERIOD.  You have the right to examine and return this
Policy within 10 days after receipt.  The policy will be deemed to have been
received by you 5 days after the policy is mailed from our Customer Service
Center.

The Policy 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 Policy
Date.  Upon return of the Policy to us, we will refund all premiums paid.

In this Policy "you" and "your" refer to the Owner of the Policy.  "We", "us"
and "our" refer to Security Life of Denver Insurance Company.

    
              /s/ Eugene L. Copeland             /s/ Stephen M. Christopher     
                    Secretary                              President

       THIS POLICY IS A FLEXIBLE PREMIUM VARIABLE LIFE INSURANCE POLICY.
                 DISCLOSURE OF GUARANTY FUND NONPARTICIPATION.

DEATH BENEFITS 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.  DEATH BENEFITS ARE PAYABLE BY US UPON THE DEATH OF THE
INSURED PRIOR TO THE MATURITY DATE.  YOUR NET ACCOUNT VALUE, IF ANY, IS PAYABLE
BY US IF THE INSURED IS LIVING AS OF THE MATURITY DATE.  FLEXIBLE PREMIUMS ARE
PAYABLE BY YOU DURING THE LIFETIME OF THE INSURED UNTIL THE MATURITY 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 1197 (VUL) - TX - 5/97
<PAGE>
 
                               IMPORTANT NOTICE 

     To obtain information or make a complaint:

1.   You may contact your Client Service Representative 1-800-933-5858.

2.   You may call Security Life of Denver's toll-free telephone number for 
     information or to make a complaint at:

                                1-800-933-5858

3.   You may also write to Security Life of Denver at:

     P.O. box 173763
     Denver, CO 80217-3763

4.   You may contact the Texas Department of Insurance to obtain information on
     companies, coverages, rights or complaints at:

                                1-800-252-3439

5.   You may write the Texas Department of Insurance 

     P.O. Box 149104
     Austin, TX 78714-9104
     FAX# (512) 475-1771

6.   PREMIUM OR CLAIM DISPUTES:
     Should you have a dispute concerning your premium or about a claim you
     should contact Security Life of Denver first. If the dispute is not
     resolved, you may contact the Texas Department of Insurance.

7.   ATTACH THIS NOTICE TO YOUR POLICY: This notice is for information only and
     does not become a part or condition of the attached document.

                               AVISO IMPORTANTE

     Para obtener informacion o para someter una queja:

1.   Puede comunicarse con su Client Service Representative al 1-800-933-5858.

2.   Usted puede llamar al numero de telefono gratis de Security Life of
     Denver's para informacion o para someter una queja al

                                1-800-933-5858

3.   Usted tambien puede escribir a 

     Security Life of Denver 
     P.O. Box 173763
     Denver, CO 80217-3763

4.   Puede comunicarse con el Departamento de Seguros de Texas para obtener
     informacion acerca de companias, coberturas, derechos oquejas al

                                1-800-252-3439

5.   Puede escribir al Departamento de Seguros de Texas

     P.O. Box 149104
     Austin, TX 78714-9104
     FAX# (512) 475-1771

6.   DISPUTAS SOBRE PRIMAS O RECLAMOS: Si tiene una disputa concernmiente a su
     prima o a un reclamo, debe comunicarse con el Security Life of Denver
     primero. Si no se resuelve la disputa, puede entonces comunicarse con el
     departamento (TDI).

7.   UNA ESTE AVISO A SU POLIZA: Este aviso es solo para proposito de
     informacion y no se convierteen parte o condicion del documents adjunto.

E-1294-TX
<PAGE>
 
                               TABLE OF CONTENTS

<TABLE> 
<CAPTION> 
<S>                                                                  
SCHEDULE................................................................... <C>
DEFINITION OF TERMS........................................................  5
INSURANCE COVERAGE PROVISIONS..............................................  6
     INITIAL PREMIUM ALLOCATION............................................  7
     VALUATION DATE........................................................  7
     VALUATION PERIOD......................................................  7
     EFFECTIVE DATE OF COVERAGE............................................  7
     PAYOUT OF PROCEEDS....................................................  7
     BASE DEATH BENEFIT....................................................  8
     CHANGE IN REQUESTED INSURANCE COVERAGE................................  8
          Requested Increases in Coverage..................................  9
          Requested Decreases in Coverage..................................  9
          Death Benefit Option Changes.....................................  9
PREMIUM PROVISIONS......................................................... 10
     SCHEDULED PREMIUMS.................................................... 10
     UNSCHEDULED PREMIUMS.................................................. 10
     PREMIUM LIMITATION.................................................... 11
     PREMIUM ALLOCATION.................................................... 11
VARIABLE ACCOUNT PROVISIONS................................................ 11
     THE VARIABLE ACCOUNT.................................................. 11
     VARIABLE ACCOUNT DIVISIONS............................................ 11
     CHANGES WITHIN THE VARIABLE ACCOUNT................................... 11
GENERAL ACCOUNT PROVISIONS................................................. 12
     THE GENERAL ACCOUNT................................................... 13
     GUARANTEED INTEREST DIVISION.......................................... 13
     LOAN DIVISION......................................................... 13
</TABLE>................................................................... 13


Form 1197 (VUL)
Page 2
<PAGE>
 
<TABLE>
<S>                                                                         <C>
TRANSFER PROVISIONS........................................................ 13
     TRANSFERS TO OR FROM THE GUARANTEED INTEREST DIVISION................. 13
     EXCESS TRANSFER CHARGE................................................ 14
     DOLLAR COST AVERAGING................................................. 14
     AUTOMATIC REBALANCING................................................. 15
ACCOUNT VALUE PROVISIONS................................................... 15
     NET PREMIUM........................................................... 16
     ACCOUNT VALUES ON THE INVESTMENT DATE................................. 16
     ACCUMULATION UNIT VALUE............................................... 16
     ACCUMULATION EXPERIENCE FACTOR........................................ 16
     ACCOUNT VALUE OF THE DIVISIONS OF THE VARIABLE ACCOUNT................ 17
     ACCOUNT VALUE OF THE GUARANTEED INTEREST DIVISION..................... 17
     ACCOUNT VALUE OF THE LOAN DIVISION.................................... 17
MONTHLY DEDUCTION AND REFUND............................................... 18
     MONTHLY DEDUCTION..................................................... 18
     COST OF INSURANCE..................................................... 18
     PERSISTENCY REFUND.................................................... 19
LOAN PROVISIONS............................................................ 19
     POLICY LOANS.......................................................... 19
     LOAN INTEREST......................................................... 19
     LOAN DIVISION......................................................... 20
PARTIAL WITHDRAWAL PROVISIONS.............................................. 20
SURRENDER PROVISIONS....................................................... 21
     SURRENDER VALUE....................................................... 21
     SURRENDER CHARGES..................................................... 21
     BASIS OF COMPUTATIONS................................................. 22
     FULL SURRENDERS....................................................... 22
GRACE PERIOD, TERMINATION AND REINSTATEMENT PROVISIONS..................... 22
     GRACE PERIOD.......................................................... 22
     THREE YEAR CONTINUATION PERIOD........................................ 23
</TABLE>


Form 1197 (VUL) - TX
Page 3
<PAGE>
 
<TABLE>
<S>                                                                         <C>
     TERMINATION........................................................... 23
     REINSTATEMENT......................................................... 23
     DEFERRAL OF PAYMENT................................................... 24
GENERAL POLICY PROVISIONS.................................................. 24
     THE POLICY............................................................ 24
     AGE................................................................... 24
     PROCEDURES............................................................ 24
     OWNERSHIP............................................................. 25
     BENEFICIARIES......................................................... 25
     EXCHANGE RIGHT........................................................ 25
     COLLATERAL ASSIGNMENT................................................. 25
     INCONTESTABILITY...................................................... 25
     MISSTATEMENT OF AGE OR SEX............................................ 26
     SUICIDE EXCLUSION..................................................... 26
     PERIODIC REPORTS...................................................... 26
     ILLUSTRATION OF BENEFITS AND VALUES................................... 26
     NONPARTICIPATING...................................................... 26
     CUSTOMER SERVICE CENTER............................................... 26
PAYOUTS OTHER THAN AS ONE SUM.............................................. 26
     ELECTION.............................................................. 26
     PAYOUT OPTIONS........................................................ 27
     CHANGE AND WITHDRAWAL................................................. 27
     EXCESS INTEREST....................................................... 28
     MINIMUM AMOUNTS....................................................... 28
     SUPPLEMENTARY POLICY.................................................. 28
     INCOME PROTECTION..................................................... 28
     DEATH OF PRIMARY PAYEE................................................ 28
     PAYMENTS OTHER THAN MONTHLY........................................... 28
SETTLEMENT OPTION TABLES I................................................. 29
SETTLEMENT OPTION TABLES II ............................................... 30
</TABLE>

Additional benefits or riders, if any, will be listed in the Schedule. The
additional provisions will be inserted in the Policy.


Form 1197 (VUL) 
Page 4


<PAGE>
 
                                   SCHEDULE

                        (Effective Date:  May 1, 1995)

                              POLICY INFORMATION
<TABLE>
<CAPTION>
<S>                                <C>                           <C>                                     <C>
Policy Number                      61000001                      Minimum Stated Death Benefit            $50,000.00
Insured                            JOHN DOE
                                                                 Death Benefit Option                    OPTION 1: GP/CVC
                                                                                                         LEVEL DB
                                                                 Three Year Continuation Period
                                                                 Ending Date                             May, 1998
Age And Sex                        35, Male                      Three-Year Continuation Period
                                                                 Minimum Annual Premium                  $529
 
Premium Class                      High Band Non-Smoker

Policy Date                        May 1, 1995                   Scheduled Premium                       $1,600             
Maturity Date                      May 1, 2060
 
 
Definition of Life Insurance Test:     Guideline Premium
</TABLE>


CUSTOMER SERVICE CENTER: [P.O. Box 173763, Denver, Colorado  80217-3763]

Coverage will expire prior to the Maturity Date if the Account Value is
insufficient to continue coverage and the Three-Year Continuation Period has
ended. Coverage will also be affected by Partial Withdrawals, Policy Loans,
changes in the current cost of insurance rates, the actual credited interest
rate for the Guaranteed Interest Division and the investment experience of the
Variable Account.


Form 1197 (VUL) - TX
Page 5
<PAGE>
 
                             SCHEDULE (CONTINUED)

                                BENEFIT PROFILE

<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
                                            Initial      Segment                                         Guideline
                                            Benefit       Issue         Age At          Effective          Annual       Target 
Description                                 Amount         Age       Maturity Date        Date            Premium       Premium
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                        <C>           <C>          <C>               <C>              <C>           <C>
Stated Death Benefit (Segment #1)          $100,000.00      35              100         May 1, 1995      $1,288.02     $800.00
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>


Form 1197 (VUL)
Page 5A
<PAGE>
 
                             SCHEDULE (CONTINUED)

             ALLOCATION OF INITIAL PREMIUM AS SHOWN ON APPLICATION

<TABLE>
          <S>                                                   <C>
          [Neuberger & Berman Limited Maturity Bond]             0% 
          [Neuberger & Berman Growth           ]                 0%
          [Neuberger & Berman Government Income    ]            25%
          [Neuberger & Berman Partners]                         25%
                                                                              
          [Alger American Growth Division]                       0%
          [Alger American Leveraged All Cap Division]           25%
          [Alger American MidCap Growth]                         0%
          [Alger American Small Capital]                         0% 
                                                                              
          [Fidelity Asset Manager      ]                         0% 
          [Fidelity Growth            ]                         25%
          [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 Balanced            ]               0%
          [Van Eck Gold and Natural Resources      ]             0%
                                                                              
          Guaranteed Interest Division                           0%
</TABLE>

If you elect to invest in a particular Division, at least 1% of your Net Premium
must be allocated to that Division provided that the allocation to each Division
selected is at least $100. All percentage allocations must be in whole numbers.


Form 1197 (VUL)
Page 5B
<PAGE>
 
                             SCHEDULE (CONTINUED)


EXPENSE CHARGES

     PREMIUM EXPENSE CHARGES (As a Percent of all Premiums):
          Sales Load:
               Segment Issue Age          Sales Load
                   0 - 49                    2.25% 
                  50 - 59                    3.25%
                    60+                      4.25% 
          State and Local Taxes:                             2.5%
          Federal Deferred Acquisition Cost Charge:          1.5%

          We reserve the right to increase or decrease the Premium Expense
          Charges for taxes due to any change in tax law. We further reserve the
          right to increase or decrease the Premium Expense Charges for Federal
          deferred acquisition costs due to any change in the cost to us.

     MONTHLY EXPENSE CHARGES:
      $13.00     per Policy month for the first 36 months
       $3.00     per Policy month thereafter; plus

      $.0125     per thousand of Stated Death Benefit (or Target Death Benefit,
                 if greater), all years. The per thousand charge is limited to
                 $15.00 per Policy month.

ANNUAL MORTALITY AND EXPENSE RISK CHARGE  (Based on the percentage of assets in
each Variable Account Division)

     Mortality And Expense Risk Charge  0.75%


Form 1197 (VUL) - TX
Page 5C
<PAGE>
 
                             SCHEDULE (CONTINUED)


SURRENDER CHARGES

     The maximum Surrender Charges which pertain to the insurance coverages 
shown in the Schedule are shown in the following table. This table may change
upon any increases and/or decreases in the Policy's Stated Death Benefit.

<TABLE> 
<CAPTION> 
                  --------------------------------------------
                   SURRENDERS
                    DURING THE
                   POLICY YEAR                TOTAL MAXIMUM
                      ENDING                 SURRENDER CHARGE
                  --------------------------------------------
                  <S>                        <C>   
                       1996                       $650.00
                  ----------------------------------------------
                       1997                       $650.00
                  ----------------------------------------------
                       1998                       $650.00
                  ----------------------------------------------
                       1999                       $650.00
                  ----------------------------------------------
                       2000                       $650.00
                  ----------------------------------------------
                       2001                       $650.00
                  ----------------------------------------------
                       2002                       $650.00
                  ----------------------------------------------
                       2003                       $568.75
                  ----------------------------------------------
                       2004                       $487.50
                  ----------------------------------------------
                       2005                       $406.25
                  ----------------------------------------------
                       2006                       $325.00
                  ----------------------------------------------
                       2007                       $243.75
                  ----------------------------------------------
                       2008                       $162.50
                  ----------------------------------------------
                       2009                       $ 81.25
                  ----------------------------------------------
                       2010                          0
                  ----------------------------------------------
</TABLE> 

ADMINISTRATIVE SURRENDER CHARGE TABLE

<TABLE> 
<CAPTION> 
          ------------------------------------------------------------
                                           ADMINISTRATIVE SURRENDER
                   SEGMENT                  CHARGE PER THOUSAND OF
                  ISSUE AGE                   STATED DEATH BENEFIT
          ------------------------------------------------------------
          <S>                              <C>  
          ------------------------------------------------------------
                    0 - 39                             $2.50
          ------------------------------------------------------------
                   40 - 49                             $3.50
          ------------------------------------------------------------     
                   50 - 59                             $4.50
          ------------------------------------------------------------
                   60 - 69                             $5.50
          ------------------------------------------------------------
                70 and above                           $6.50
          ------------------------------------------------------------
</TABLE> 

This charge is reduced by 12.5% per year starting 7 Policy years after the  
segment's Effective Date until it reaches zero at the beginning of the 15th 
Policy year following that segment's Effective Date or the Policy year in which 
the insured reaches age 98, whichever is earlier.


Form 1197 (VUL)
Page 5D
<PAGE>
 
                             SCHEDULE (CONTINUED)

POLICYHOLDER TRANSACTION CHARGES

   Requests for Sales Illustrations:  $25  
         Premium Allocation Changes:  $25 for each change over 5 per Policy year
             Excess Transfer Charge:  See the Transfer Provisions section
     Partial Withdrawal Service Fee:  See below
 
POLICY LOANS
 
                            Policy Loan Interest Rate:  3.75% per year
   Guaranteed Interest Rate Credited to Loan Division:  3.00% per year
                                  Minimum Loan Amount:  $100     
                                  Maximum Loan Amount:  See the Loan Provisions 
                                                        section.
 
PARTIAL WITHDRAWALS
 
                    Minimum Partial Withdrawal Amount:  $100
                    Maximum Partial Withdrawal Amount:  Amount which will leave 
                                                        $500 as the net Cash 
                                                        Surrender Value
                       Partial Withdrawal Service Fee:  The lesser of $25 or 
                                                        2% of the amount 
                                                        withdrawn
                         Limit on Partial Withdrawals:  One per Policy year

GUARANTEED INTEREST DIVISION

     Guaranteed Interest Rate For Guaranteed Interest Division:  3.00% per year
<PAGE>
 
                             SCHEDULE (CONTINUED)
                         DEFINITION OF LIFE INSURANCE
                             DEATH BENEFIT FACTORS

<TABLE>
<CAPTION>
 ATTAINED   FACTOR  ATTAINED  FACTOR  ATTAINED  FACTOR  ATTAINED  FACTOR
   AGE                AGE               AGE               AGE
- ------------------------------------------------------------------------
<S>         <C>     <C>       <C>     <C>       <C>     <C>       <C>
   0-40      2.50
- ------------------------------------------------------------------------

- ------------------------------------------------------------------------
    41       2.43      56      1.46      71      1.13      86      1.05
- ------------------------------------------------------------------------
    42       2.36      57      1.42      72      1.11      87      1.05
- ------------------------------------------------------------------------
    43       2.29      58      1.38      73      1.09      88      1.05
- ------------------------------------------------------------------------
    44       2.22      59      1.34      74      1.07      89      1.05
- ------------------------------------------------------------------------
    45       2.15
- ------------------------------------------------------------------------
                       60      1.30      75      1.05      90      1.05
- ------------------------------------------------------------------------
    46       2.09      61      1.28      76      1.05      91      1.04
- ------------------------------------------------------------------------
    47       2.03      62      1.26      77      1.05      92      1.03
- ------------------------------------------------------------------------
    48       1.97      63      1.24      78      1.05      93      1.02
- ------------------------------------------------------------------------
    49       1.91      64      1.22      79      1.05      94      1.01
- ------------------------------------------------------------------------
    50       1.85
- ------------------------------------------------------------------------
                       65      1.20      80      1.05      95      1.01
- ------------------------------------------------------------------------
    51       1.78      66      1.19      81      1.05      96      1.01
- ------------------------------------------------------------------------
    52       1.71      67      1.18      82      1.05      97      1.01
- ------------------------------------------------------------------------
    53       1.64      68      1.17      83      1.05      98      1.01
- ------------------------------------------------------------------------
    54       1.57      69      1.16      84      1.05      99      1.01
- ------------------------------------------------------------------------
    55       1.50      70      1.15      85      1.05     100      1.00
- ------------------------------------------------------------------------

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

The Base Death Benefit at any time will be at least equal to your Account Value
multiplied by the appropriate factor from this table.

Form 1197 (VUL)
Page 5F
<PAGE>
 
                        TARGET DEATH BENEFIT SCHEDULE 
                      TABLE OF TARGET DEATH BENEFITS AND 
 GUARANTEED MAXIMUM COST OF INSURANCE RATES FOR THE ADJUSTABLE TERM INSURANCE 
                                     RIDER

<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------
 POLICY   TARGET DEATH   GUARANTEED   POLICY     TARGET DEATH     GUARANTEED  POLICY  TARGET DEATH  GUARANTEED
  YEAR      BENEFIT        RATES       YEAR         BENEFIT         RATES      YEAR     BENEFIT       RATES
- ----------------------------------------------------------------------------------------------------------------
<S>       <C>            <C>          <C>        <C>              <C>         <C>     <C>           <C>
   1       $150,000.00     0.14083      25        $150,000.00      0.95583      49     $150,000.00   10.31583
   2       $150,000.00     0.14750      26        $150,000.00      1.05333      50     $150,000.00   11.34250
   3       $150,000.00     0.15667      27        $150,000.00      1.16167      51     $150,000.00   12.43333
   4       $150,000.00     0.16667      28        $150,000.00      1.28500      52     $150,000.00   13.56667
   5       $150,000.00     0.17833      29        $150,000.00      1.42583      53     $150,000.00   14.73250
- ----------------------------------------------------------------------------------------------------------------
   6       $150,000.00     0.19083      30        $150,000.00      1.58500      81    $150,000.00   15.90750
   7       $150,000.00     0.20583      31        $150,000.00      1.76083      55    $150,000.00   17.10750
   8       $150,000.00     0.22083      32        $150,000.00      1.95000      56    $150,000.00   18.34917
   9       $150,000.00     0.23833      33        $150,000.00      2.15500      57    $150,000.00   19.65333
   10      $150,000.00     0.25583      34        $150,000.00      2.37500      58    $150,000.00   21.06250
- ----------------------------------------------------------------------------------------------------------------
   11      $150,000.00     0.27667      35       $150,000.00       2.61500      59     $150,000.00   22.63583
   12      $150,000.00     0.29917      36       $150,000.00       2.88583      60     $150,000.00   24.63750
   13      $150,000.00     0.32333      37       $150,000.00       3.24250      61     $150,000.00   27.49667
   14      $150,000.00     0.34917      38       $150,000.00       3.54667      62     $150,000.00   32.04583
   15      $150,000.00     0.37833      39       $150,000.00       3.95333      63     $150,000.00   40.01667
- ----------------------------------------------------------------------------------------------------------------
   16      $150,000.00     0.40917      40       $150,000.00       4.41000      64     $150,000.00   54.83167
   17      $150,000.00     0.44583      41       $150,000.00       4.90000      65     $150,000.00   83.33333
   18      $150,000.00     0.48833      42       $150,000.00       5.42167        
   19      $150,000.00     0.53583      43       $150,000.00       5.97000        
   20      $150,000.00     0.59083      44       $150,000.00       6.53917         
- ----------------------------------------------------------------------------------------------------------------
   21      $150,000.00     0.65167      45       $150,000.00       7.14333
   22      $150,000.00     0.71917      46       $150,000.00       7.80583
   23      $150,000.00     0.79083      47       $150,000.00       8.54333
   24      $150,000.00     0.86833      48       $150,000.00       9.37667 
- ----------------------------------------------------------------------------------------------------------------
</TABLE>

The Adjustable Term Insurance Rider Death Benefit is the difference between the
Target Death Benefit and the Base Death Benefit provided by the Policy.  In no
event will the Adjustable Term Insurance Rider Death Benefit be less than zero.
Refer to your Adjustable Term Insurance Rider for more information.

The guaranteed rates shown FOR THE ADJUSTABLE TERM INSURANCE RIDER are for a
standard rate class.  If the Adjustable Term Rider is based on a special rate
class (other than standard), the guaranteed rates will be adjusted using the
rating factor shown in the Schedule for the special class.  If the special rate
class is a stated percentage increase, the guaranteed rates will be determined
by multiplying the rates for a standard rate class shown above by the rating
factor shown in the Schedule.  If the special rate class is a flat amount per
$1,000, the guaranteed rates will be determined by adding the flat amount per
$1,000 shown in the Schedule to the rate per $1,000 for the standard rate class
shown above. The rates shown above are based on the 1980 Commissioners' Standard
Ordinary Mortality Table, age nearest birthday.
<PAGE>
 
                             SCHEDULE (CONTINUED)
                           TABLE OF GUARANTEED RATES
             Guaranteed Maximum Cost of Insurance Rates Per $1000
                  (Basic Policy and Additional Insured Rider)

<TABLE>    
<CAPTION>
- --------------------------------------------------------------------------------------------------------------------------------
 Attained           Monthly Cost of     Attained    Monthly Cost of    Attained    Monthly Cost of    Attained   Monthly Cost of
   Age              Insurance Rate        Age       Insurance Rate       Age       Insurance Rate       Age      Insurance Rate
- --------------------------------------------------------------------------------------------------------------------------------
<S>                 <C>                 <C>         <C>                <C>         <C>                <C>        <C> 
      0                 0.34900            26          0.12342            51          0.44693            76          5.59039
- --------------------------------------------------------------------------------------------------------------------------------
      1                 0.08921            27          0.12175            52          0.48965            77          6.17549
- --------------------------------------------------------------------------------------------------------------------------------
      2                 0.08254            28          0.12008            53          0.53742            78          6.78686
- --------------------------------------------------------------------------------------------------------------------------------
      3                 0.08170            29          0.12008            54          0.59276            79          7.44038
- --------------------------------------------------------------------------------------------------------------------------------
      4                 0.07920            30          0.12008            55          0.65401            80          8.16249
- --------------------------------------------------------------------------------------------------------------------------------
      5                 0.07503            31          0.12258            56          0.72203            81          8.97320
- --------------------------------------------------------------------------------------------------------------------------------
      6                 0.07169            32          0.12509            57          0.79429            82          9.89813
- --------------------------------------------------------------------------------------------------------------------------------
      7                 0.06869            33          0.12926            58          0.87251            83         10.95204
- --------------------------------------------------------------------------------------------------------------------------------
      8                 0.06338            34          0.13427            59          0.96090            84         12.11846
- --------------------------------------------------------------------------------------------------------------------------------
      9                 0.06169            35          0.14094            60          1.05949            85         13.37460
- --------------------------------------------------------------------------------------------------------------------------------
      10                0.06085            36          0.14762            61          1.16916            86         14.69860
- --------------------------------------------------------------------------------------------------------------------------------
      11                0.06419            37          0.15680            62          1.29417            87         16.08129
- --------------------------------------------------------------------------------------------------------------------------------
      12                0.07086            38          0.16682            63          1.43714            88         17.49682
- --------------------------------------------------------------------------------------------------------------------------------
      13                0.08254            39          0.17851            64          1.59899            89         18.96601
- --------------------------------------------------------------------------------------------------------------------------------
      14                0.09588            40          0.19103            65          1.77812            90         20.51212
- --------------------------------------------------------------------------------------------------------------------------------
      15                0.10756            41          0.20607            66          1.97123            91         22.16549
- --------------------------------------------------------------------------------------------------------------------------------
      16                0.11924            42          0.22110            67          2.18097            92         23.98724
- --------------------------------------------------------------------------------------------------------------------------------
      17                0.12842            43          0.23865            68          2.40660            93         26.06643
- --------------------------------------------------------------------------------------------------------------------------------
      18                0.13343            44          0.25619            69          2.65338            94         28.78427
- --------------------------------------------------------------------------------------------------------------------------------
      19                0.13844            45          0.27709            70          2.93268            95         32.81758
- --------------------------------------------------------------------------------------------------------------------------------
      20                0.14011            46          0.29966            71          3.30181            96         39.64294
- --------------------------------------------------------------------------------------------------------------------------------
      21                0.13927            47          0.32391            72          3.61779            97         53.06605
- --------------------------------------------------------------------------------------------------------------------------------
      22                0.13677            48          0.34984            73          4.04199            98         83.33333
- --------------------------------------------------------------------------------------------------------------------------------
      23                0.13427            49          0.37912            74          4.52073            99         83.33333
- --------------------------------------------------------------------------------------------------------------------------------
      24                0.13093            50          0.41009            75          5.03724
- --------------------------------------------------------------------------------------------------------------------------------
      25                0.12675
- --------------------------------------------------------------------------------------------------------------------------------
</TABLE>     

The rates shown are for a standard rate class.  If the Policy is based on a
special rate class (other than standard), the maximum cost of insurance rates
will be adjusted using the rating factor shown in the Schedule for the special
class.  If the special rate class is a stated percentage increase, the maximum
cost of insurance rates will be determined by multiplying the rates for a
standard rate class shown above by the rating factor shown in the Schedule.  If
the special rate class is a flat amount per $1,000, the maximum cost of
insurance rates will be determined by adding the flat amount per $1,000 shown in
the Schedule to the rate per $1,000 for the standard rate class shown above.
The rates shown above are based on the 1980 Commissioners' Standard Ordinary
Nonsmoker Mortality Table, age nearest birthday.
<PAGE>
 
                              DEFINITION OF TERMS

ACCOUNT VALUE - The sum of the amounts allocated to the Divisions of the
Variable Account and to the Guaranteed Interest Division, as well as any amount
set aside in the Loan Division to secure a Policy Loan.

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

BASE DEATH BENEFIT - Initially this is the Stated Death Benefit under the
Policy.  The Base Death Benefit may be greater than the Stated Death Benefit
depending on which death benefit option and which test for the Federal income
tax law definition of life insurance you choose.

CASH SURRENDER VALUE - The amount of your Account Value minus the Surrender 
Charge, if any.

CUSTOMER SERVICE CENTER - Our administrative office at [P.O. Box 173763, Denver,
CO  80217-3763].

DIVISION(S) OF THE VARIABLE ACCOUNT - The investment options available, each of
which invests in shares of one of the Portfolios.

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

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

INVESTMENT DATE - The date on which the initial Net Premium we receive will be
allocated to your Policy.  We will not allocate funds to your Policy until we
receive at least one quarter of the Minimum Annual Premium as shown in the
Schedule attached to your Policy and we have approved your Policy for issue.

LOAN DIVISION - Part of our General Account in which funds are set aside to
secure any outstanding Policy Loan and accrued loan interest when due.

MATURITY DATE - The date the Policy matures.  This is the Policy anniversary on
which the Insured's Age is 100.

MONTHLY PROCESSING DATE - The date each month on which the monthly deductions
from the Account Value are due.  The first Monthly Processing Date will be the
Policy Date or the Investment Date, if later. Subsequent Monthly Processing
Dates will be the same date as the Policy Date each month unless this is not a
Valuation Date, in which case the Monthly Processing Date occurs on the next
Valuation Date.

NET ACCOUNT VALUE - The amount of the Account Value minus any Policy Loan and
accrued loan interest.

NET CASH SURRENDER VALUE - The amount of the Cash Surrender Value minus any
Policy Loan and accrued loan interest.

NET PREMIUM - Premium amounts paid less the sales and tax charges.  These
charges are deducted from the premiums before the premium is applied to your
Account Value.

PARTIAL WITHDRAWAL - The withdrawal of a portion of your Net Cash Surrender
Value from the Policy. The Partial Withdrawal may cause you to incur a Surrender
Charge, and it may reduce the amount of Death Proceeds in force.

POLICY LOAN - The sum of amounts you have borrowed from your Policy, increased
by any Policy Loan interest capitalized when due, and reduced by any Policy Loan
repayments.

RIGHT TO EXAMINE POLICY PERIOD - The period of time within which the Owner may
examine the Policy and return it for a refund.

SCHEDULED PREMIUM - The premium amount which you specify on the application as
the amount you intend to pay at fixed intervals over a specified period of time.
We will send you premium reminder notices for the amount of the Scheduled
Premium on a quarterly, semiannual, or annual basis, as you determine; you need
not pay the Scheduled Premium, and you may change it at any time.  Also, within
limits, you may pay less or more than the Scheduled Premium.

STATED DEATH BENEFIT - The initial amount of Base Death Benefit under the
Policy.  The Stated Death Benefit amount will not vary unless you change it.

SURRENDER CHARGE - The charge made against your Account Value in the event of 
surrender, Policy lapse, requested reductions in the Stated Death Benefit, or 
certain Partial Withdrawals. The Surrender Charge consists of the administrative
Surrender Charge and the sales Surrender Change.

VALUATION PERIOD - The period which begins at 4:00 p.m. Eastern Time on a
Valuation Date and ends at 4:00 p.m. Eastern Time on the next succeeding
Valuation Date.
<PAGE>
 
                         INSURANCE COVERAGE PROVISIONS
                                        
INITIAL PREMIUM ALLOCATION

We will not allocate funds to your Policy until we receive at least one quarter
of the Minimum Annual Premium.  The Minimum Annual Premium is listed in the
Schedule.  The Valuation Date on which we receive this amount and have approved
your Policy for issue is the Investment Date.  As of the Investment Date, the
amount you have asked to be invested in the Divisions of the Variable Account
will be allocated to the [Fidelity Investments Money Market Division].  Any
amount you have designated for allocation to the Guaranteed Interest Division
will be allocated to that Division.  The amount allocated to the [Fidelity
Investments Money Market Division] will remain there until the end of the Right
to Examine Policy Period, at which time the balance will be transferred to the
other Divisions of the Variable Account according to the allocations shown in
the Schedule.

VALUATION DATE

A Valuation Date is any day:
     a)   The New York Stock Exchange ("NYSE") is open for trading and on which
          Security Life's Customer Service Center is open for business; or
     b)   As may be required by law.

VALUATION PERIOD

A Valuation Period begins at 4 p.m. Eastern time on a Valuation Date and ends at
4 p.m. Eastern time on the next succeeding Valuation Date.

All Policy processing for a Valuation Period takes place as of the end of the
Valuation Period.

EFFECTIVE DATE OF COVERAGE

The Policy date shown in the Schedule is the Effective Date for all coverage
provided in the original application.  The Effective Date is subject to the
payment of at least one quarter of the Minimum Annual Premium and the acceptance
of the Policy by you during the continued insurability of all persons insured by
this Policy and any riders attached.  The Policy date is the date from which we
measure Policy years and determine the Monthly Processing Date.  The first
Monthly Processing Date is the Investment Date.  Future Monthly Processing Dates
are the same calendar day of each month as the Policy date unless this is not a
Valuation Date in which case the Monthly Processing Date occurs on the next
Valuation Date.  A Policy anniversary occurs each year on the same month and day
as the Policy date unless this is not a Valuation Date in which case the Policy
anniversary occurs on the next Valuation Date.  If the Policy date is February
29th, the Policy anniversary will be February 28th in years in which there is
not a February 29th.  The Effective Date for increases and additional benefits
is shown in the Schedule.


Form 1197(VUL)
Page 7

<PAGE>
 
PAYOUT OF PROCEEDS

The Payout of Proceeds is the amount we will pay:

     a)   as of the Maturity Date,
     b)   upon surrender of the Policy before the Maturity Date, or
     c)   upon the death of the Insured before the Maturity Date.

The Payout of Proceeds as of the Maturity Date will be your Net Account Value.
The Payout of Proceeds upon surrender of this Policy prior to the Maturity Date
will be the net Cash Surrender Value. The Maturity Date is the Policy
anniversary on which the Insured's Age is 100. The Insured's Age is the Age
listed in the Schedule increased by the number of completed Policy years since
the Policy date. The Payout of Proceeds upon the death of the Insured will be
the Base Death Benefit; plus any amounts payable from any additional benefits
provided by rider; minus any outstanding Policy Loan including accrued but
unpaid interest; minus any unpaid monthly deductions incurred prior to the date
of death.

We will determine the amount of proceeds payable upon the death of the Insured
when we have received due proof of death and any other information which is
necessary to process the claim.  Any proceeds we pay are subject to adjustments
as provided in the Misstatement of Age or Sex, Suicide Exclusion and
Incontestability provisions.

We will pay Proceeds in one sum unless you request an alternate form of payment.
There are many possible methods of payment.  The available Payout Options are
described in the Payouts Other Than As One Sum provision.  Contact us or your
agent for additional information.  Interest will be paid on the one sum death
Proceeds from the date we determine the death Proceeds to the date of payment,
or until a Payout Option is selected.  Interest will be at the rate we declare,
or at any higher rate required by law.

BASE DEATH BENEFIT

The total Stated Death Benefit is the sum of the Stated Death Benefit for all
coverage segments.  The Stated Death Benefit for each coverage segment and the
death benefit option are shown in the Schedule.  The Base Death Benefit is
determined by the death benefit option which you select as follows:

     Option 1   The Base Death Benefit equals the total Stated Death Benefit.
     Option 2   The Base Death Benefit equals the total Stated Death Benefit,
                plus your Account Value.
     Option 3   The Base Death Benefit equals the total Stated Death Benefit,
                plus the sum of Premiums paid minus Partial Withdrawals taken.

The Base Death Benefit at any time will be at least equal to your Account Value
multiplied by the appropriate factor from the Definition of Life Insurance
Factors table as shown in the Schedule.

This Policy is designed to qualify as a life insurance contract under the
Internal Revenue Code.  All terms and provisions of the Policy shall be
construed in a manner consistent with that design.  The amount of insurance in
force at any time shall not be less than the amount of insurance necessary to
achieve such qualification under the applicable provisions of the Internal
Revenue Code in existence at the time the Policy is issued.  We reserve the
right to amend the Policy or adjust the amount of insurance when required.  We
will send you a copy of any Policy amendment.
<PAGE>
 
CHANGE IN REQUESTED INSURANCE COVERAGE

At least 30 days prior to a Policy Anniversary, you may request that the
insurance coverage be increased or decreased.  You may not increase coverage
after the Insured is Age 86.  You may change the coverage only once each Policy
year on the Policy anniversary.  The change in coverage may not be for an amount
less than $1,000.  The Effective Date of the change will be the Policy
anniversary next following the date the written application is approved by us.
After any change to the Stated Death Benefit, you will receive a new Schedule
which will include the Stated Death Benefit, the benefit under any riders, if
applicable, the Guaranteed Cost of Insurance rates, the Guideline Annual
Premium, the new Target Premium and the new Surrender Charge.

REQUESTED INCREASES IN COVERAGE

At least 30 days prior to a Policy anniversary, you may request an increase in
the Stated Death Benefit.  An increase will become effective as of the Policy
anniversary after we have approved your application for increase.  You must
provide evidence satisfactory to us that the Insured is insurable according to
our normal rules of underwriting for this type of Policy.  This evidence will
include an application and may include required medical information.  An
increase will consist of a new coverage segment of Stated Death Benefit subject
to our limits.

You will have the right to cancel an increase in the death benefit within the
later of:
     a)   45 days after you sign the application for the increase,
     b)   20 days after you have received the new Schedule, or
     c)   10 days after we mail you the Notice of Withdrawal Right.

The new Schedule will be deemed to have been received by you 15 days after it is
mailed from our Customer Service Center.  You may cancel an increase by sending
notice in a form acceptable to us to our Customer Service Center.  During this
period, we will allocate the Premiums you pay related to the increase to the
[Fidelity Investments Money Market Division] of the Variable Account.  At the
end of this period, the amount of the Premium remaining in the [Fidelity
Investments Money Market Division] will be transferred to the Division of the
Variable Account according to your most recent written allocation instruction.
If you cancel an increase we will refund to you any charges attributable to the
increase.

An increase in the Stated Death Benefit will result in a new Sales Load.
Premium allocated to an increase in coverage will be subject to a new Sales
Load.

REQUESTED DECREASES IN COVERAGE

At least 30 days prior to a Policy anniversary, you may request a decrease in
the Stated Death Benefit.  A decrease will be effective as of the Policy
anniversary.  You may decrease the Stated Death Benefit if the Effective Date of
the decrease will occur after the later of 2 years from the Policy date or 2
years after the most recent increase was made.  A requested decrease will first
reduce Adjustable Term Insurance Rider coverage segments, if any are attached to
your Policy, beginning with the most recently added, and will then reduce each
of the Stated Death Benefit segments in the same proportion as the total Stated
Death Benefit is reduced. A Surrender Change will apply if the Stated Death
Benefit is decreased and the decrease occurs during the 14 years following the
Policy date or the date of the prior increase. If a Surrender Charge applies, it
will be deducted from your Account Value and future Surrender Charges will be
reduced.

The sum of the Stated Death Benefit for all coverage segments after any change
may not be less than the minimum Stated Death Benefit shown in the Schedule
<PAGE>
 
DEATH BENEFIT OPTION CHANGES

At least 30 days prior to a Policy anniversary, you may request a change to the
death benefit option.  This change will be effective as of the Policy
anniversary.  A death benefit option change applies to the entire Stated Death
Benefit.  For us to approve a change to the death benefit option from Option 1
to Option 2, or from Option 1 to Option 3, you must submit evidence to us that
the Insured is insurable according to our normal rules of underwriting for that
class of policy.  We may not allow any change if it would reduce the Stated
Death Benefit below the minimum we require to issue this Policy at the time of
reduction.  After the Effective Date of the change, the Stated Death Benefit
will be changed according to the following table:

            OPTION CHANGE
           FROM        TO      STATED DEATH BENEFIT FOLLOWING CHANGE EQUALS:

         Option 1   Option 2   Stated Death Benefit prior to such change minus
                               your Account Value as of the Effective Date of
                               the change.
         Option 2   Option 1   Stated Death Benefit prior to such change plus
                               your Account Value as of the Effective Date of
                               the change.
         Option 1   Option 3   Stated Death Benefit prior to such change minus
                               the sum of the Premiums paid minus Partial
                               Withdrawals taken as of the Effective Date of the
                               change.
         Option 3   Option 1   Stated Death Benefit prior to such change plus
                               the sum of the Premiums paid minus Partial
                               Withdrawals taken as of the Effective Date of the
                               change.
         Option 2   Option 3   Stated Death Benefit prior to such change plus i)
                               your Account Value as of the Effective Date of
                               the change, minus ii) the sum of the Premiums
                               paid minus Partial Withdrawals taken as of the
                               Effective Date of the change.
         Option 3   Option 2   Stated Death Benefit prior to such change plus i)
                               the sum of the Premiums paid minus Partial
                               Withdrawals taken as of the Effective Date of the
                               change, minus ii) your Account Value as of the
                               Effective Date of the change.

     For purposes of death benefit option changes, your Account Value will be
     allocated to each coverage segment in the same proportion that the Stated
     Death Benefit of that segment bears to the sum of all Stated Death Benefit
     segments as of the Effective Date of change.

                              PREMIUM PROVISIONS
                                        
SCHEDULED PREMIUMS

The Scheduled Premium as shown in the Schedule may be paid while this Policy is
in force during the Insured's lifetime.  You may increase or decrease the amount
of the Scheduled Premium, subject to limits we may set and provisions in the
Premium Limitation Section.  Under conditions provided in the Grace Period
provision and the Guarantee Period, you may be required to make Premium payments
to keep the Policy in force. 

We will send reminder notices to you for the Scheduled Premium amount and
frequency that you have selected. You may select to receive notices either
annually, semiannually or quarterly. You may also arrange for payment of
Premiums on a monthly basis through an authorized special payment facility. All
payment modes are subject to our minimum requirements for the payment mode
selected.
<PAGE>
 
UNSCHEDULED PREMIUMS

You may make unscheduled Premium payments at any time the Policy is in force
during the Insured's lifetime. The unscheduled Premium payment must be at least
$100. We may change this minimum if we give you 90 days written notice. Unless
you tell us otherwise, these Premium payments will first be applied to reduce or
pay off any existing Policy Loan and, as such, Premium Expense Charges will not
be deducted. We may limit the amount of such unscheduled Premium payments if the
payment would result in an increase in the Base Death Benefit. If the net amount
at risk is increased as a result of an unscheduled Premium, we will require
evidence of insurability satisfactory to us that the Insured is insurable
according to our normal rules of underwriting for this type of Policy. The net
amount at risk is the difference between the Base Death Benefit and your Account
Value.


PREMIUM LIMITATION

If the Definition of Life Insurance test used for your Policy is the Guideline
Premium Test, we will not accept any Premium that causes your Policy not to
qualify as a life insurance policy under the Internal Revenue Code.


PREMIUM ALLOCATION

During the Right to Examine Policy Period, the portion of your Net Premium which
you have elected to invest in a Division of the Variable Account will be
invested in the [Fidelity Investments Money Market Division].  After the Right
to Examine Policy Period, the balance of your funds in the [Fidelity Investments
Money Market Division]  will be reallocated as you directed in your Premium
allocation shown in the Schedule.

After the Right to Examine Policy Period, each Net Premium will be allocated to
the Divisions of the Variable Account and the Guaranteed Interest Division as
you directed in the application or as otherwise requested.  You may change the
allocation for subsequent Premiums by sending us written notice at our Customer
Service Center.  If you change your Premium allocation more than 5 times per
Policy year, we will deduct a charge from the Divisions of the Variable Account
and the Guaranteed Interest Division in the same proportion that your Account
Value of each Division bears to your net Account Value.  The amount of this
charge is shown in the Schedule.  Premium allocation percentages may be in any
whole number from 1% to 100% provided that at least $100 is allocated to each
Division selected.

                          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 benefits for the class
of policies to which this Policy 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 Policy liabilities with respect to the Variable Account is not subject to
creditor claims against us.  
<PAGE>
 
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.

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
Policy 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 Policy.

 .    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 Policy. 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 Policies to which your Policy 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 Policies 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.


Form 1197 (VUL)- TX
Page 12
<PAGE>
 
                          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
Premiums or make transfers.  The Account Value of the Guaranteed Interest
Division is equal to the Net Premium 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. 

LOAN DIVISION

The Loan Division is the account which is set aside to secure the Policy Loan,
if any. See the Loan Provision section for information.

                              TRANSFER PROVISIONS

After the Right to Examine Policy Period, your Account Value in each Division
may be transferred to any other Division of the Variable Account upon written
request.  Transfers from the Guaranteed Interest Division are subject to the
limitations as described in the Guaranteed Interest Division provision.  The
number of free transfers permitted in any one Policy year without an Excess
Transfer Charge, the total number of transfers permitted and the Excess Transfer
Charge are shown in the table below.  Any transfers made due to the operation of
the Automatic Rebalancing Feature or Dollar Cost Averaging will not count toward
the 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.

The following table summarizes the number of transfers available and the
associated charges during any Policy year.

<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------
<S>                                                     <C>
Free Transfers                                                              12
- -----------------------------------------------------------------------------------------------------
Total Number of Transfers Permitted                                      Unlimited
- -----------------------------------------------------------------------------------------------------
Excess Transfer Charge                                  $25 for each transfer in excess of 12 during
                                                        any Policy year.
- -----------------------------------------------------------------------------------------------------
</TABLE>

TRANSFERS TO OR FROM THE GUARANTEED INTEREST DIVISION

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

The maximum transfer amount from the Guaranteed Interest Division in any Policy
year is the greatest of:


Form 1197 (VUL)
Page 13
<PAGE>
 
     a)   25% of your Account Value in the Guaranteed Interest Division at the
          time of the first transfer or withdrawal in a Policy year;
     b)   The minimum transfer amount; or
     c)   The sum of the amounts transferred and withdrawn from the Guaranteed
          Interest Division in the prior Policy year.

     For purposes of calculating the maximum transfer from the Guaranteed
     Interest Division, all Partial Withdrawals and transfers from the
     Guaranteed Interest Division in a Policy 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 Account
Value in that Division bears to the net Account Value immediately after the
transfer.

DOLLAR COST AVERAGING

If you have at least $10,000 of Account 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.

The minimum amount that you may elect to transfer each month is $100.  The
maximum amount that you may transfer is equal to your Account 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].

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.  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 is at least $100.  The
transfer date will be the same calendar day each month as the Monthly Processing
Date.  If this calendar day is not a Valuation Date, the next Valuation Date
will be used.  If, on any transfer date, your Account Value in the chosen
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 may not begin until the Monthly Processing Date following
the end of the Right to Examine Policy Period.

You may change the transfer amount or the Divisions to which transfers are to be
made once each Policy 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.


Form 1197 (VUL) 
Page 14
<PAGE>
 
AUTOMATIC REBALANCING

Automatic Rebalancing allows you to match your Account Value in each Division to
your allocation percentage for new Premiums.  Automatic Rebalancing can be
elected in your application or by completing the Automatic Rebalancing form and
returning it to our Customer Service Center.  As of the first Valuation Date of
each calendar quarter thereafter we will reallocate your Net Account Value so
that the amount in each Division matches your Premium allocation. Automatic
Rebalancing may not begin until the of the Right to Examine Policy Period.

While this feature is in effect, we require that you allocate no more than 35%
of your Premiums to any one Division, and you must allocate your Premiums to at
least 5 Divisions.  If at any time during the operation of the Automatic
Rebalancing feature you request a change in Premium allocation which does not
meet these requirements, we will notify you that your allocation must be
changed.  We will not process such a request unless you also request that the
Automatic Rebalancing feature be discontinued.

When you request a change in Premium allocation that meets these requirements,
your Net Account Value will be reallocated as of the Valuation Date that we
receive your written allocation instructions.  Amounts will be transferred among
the Divisions to match the allocation for new Premiums.

During the operation of Automatic Rebalancing, you may not change your
allocation percentage to the Guaranteed Interest Division by more than 25% of
the percentage previously allocated to the Guaranteed Interest Division.

If you change your Premium allocation more than five times per Policy year,
there will be a $25 charge taken from your Account Value.  This charge will be
deducted from each of the Divisions of the Variable Account and the Guaranteed
Interest Division in the same proportion that your Account Value of each
Division bears to your net Account Value as of the Valuation Date the allocation
change is effective.

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.

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.


                           ACCOUNT VALUE PROVISIONS

The Account Value is the sum of the current amounts allocated to the Divisions
of the Variable Account and to the Guaranteed Interest Division
plus your balance in the Loan Division.

The Account Value is based on the amount and number of Premiums paid, Policy and
rider charges assessed, loans and withdrawals taken, monthly deductions, Premium
Expense Charges, transaction charges, any Surrender Charges and the investment
experience or credited interest of the Division to which your Account Value is
allocated.

Your net Account Value is equal to your Account Value minus any Policy Loan and
accrued but unpaid loan interest.


Form 1197 (VUL) 
Page 15
<PAGE>
 
NET PREMIUM

The Net Premium equals the Premium paid minus the Premium Expense Charges for
taxes and the appropriate Sales Load shown in the Schedule.  Premiums allocated
to an increase in coverage will be subject to a new Sales Load.  Premiums are
allocated in the same proportion that the Guideline Annual Premium of each
segment bears to the sum of the Guideline Annual Premiums of all segments.  The
Guideline Annual Premium for each coverage segment is shown in the Schedule.

ACCOUNT VALUES ON THE INVESTMENT DATE

The Account Value of each Division of the Variable Account and the Guaranteed
Interest Division as of the Investment Date is equal to:

     a)   The allocation to that Division of the first Net Premium paid (as
          determined by you); minus
     b)   The portion of any monthly deductions due on the Investment Date
          allocated to that Division.

The Account Value of the Loan Division as of the Investment Date is equal to
zero.

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.
We set the Accumulation Unit Value at $10 on the Valuation Date when the first
investments in each Division of the Variable Account are made.  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.

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:

     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 the Portfolio in which that Division invests 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 that Division invests as of the end of the
          preceding Valuation Period; minus
     e)   The daily equivalent of the Annual Mortality and Expense Risk Charge
          shown in the Schedule for each day in the current Valuation Period.


Form 1197 (VUL) 
Page 16
<PAGE>
 
ACCOUNT VALUE OF THE DIVISIONS OF THE VARIABLE ACCOUNT

On subsequent Valuation Dates after the Investment Date, your Account Value of
each Division of the Variable Account is calculated as follows:

     a)   The number of Accumulation Units in that Division as of the beginning
          of the current Valuation Period multiplied by that Division's
          Accumulation Unit Value for the current Valuation Period; plus
     b)   Any additional Net Premiums allocated to that Division during the
          current Valuation Period; plus
     c)   Any Account Value transferred to or minus any Account Value
          transferred from the Variable Division during the current Valuation
          Period (including the applicable portion of any transfer fee); minus
     d)   Any Partial Withdrawals allocated to that Division and any applicable
          withdrawal service fees which are allocated to the Variable Division
          during the current Valuation Period; plus
     e)   Any amounts released from the Loan Division as a result of a loan or
          loan interest payment, or minus amounts transferred to the Loan
          Division as of a result of any loans which are allocated to the
          Variable Division during the current Valuation Period; minus
     f)   The portion of any Surrender Charge resulting from a decrease in
          Stated Death Benefit allocated to the Division; minus
     g)   The portion of the monthly deduction allocated to the Variable
          Division, if a Monthly Processing Date occurs during the current
          Valuation Period.

ACCOUNT VALUE OF THE GUARANTEED INTEREST DIVISION

On Valuation Dates after the Investment Date, your Account Value of the
Guaranteed Interest Division is calculated as follows:

     a)   The Account Value of the Guaranteed Interest Division at the end of
          the preceding Valuation Period plus interest at the declared rate
          credited during the current Valuation Period; plus
     b)   Any additional Net Premiums allocated to the Guaranteed Interest
          Division plus interest credited to these Premiums during the current
          Valuation Period; plus
     c)   Any account Value transferred to or minus any Account Value
          transferred from the Guaranteed Interest Division during the current
          Valuation Period (including the applicable portion of any transfer
          fee); minus
     d)   Any Partial Withdrawals taken and any applicable withdrawal service
          fees which are allocated to the Guaranteed Interest Division during
          the current Valuation Period; plus
     e)   Any amounts released from the Loan Division as a result of a loan or
          loan interest payment, or minus amounts transferred to the Loan
          Division as of a result of any loans which are allocated to the
          Guaranteed Interest Division during the current Valuation Period;
          minus
     f)   The portion of any Surrender Charge resulting from a decrease in
          Stated Death Benefit allocated to the Guaranteed Interest Division,
          minus
     g)   The portion of the monthly deduction allocated to the Division, if a
          Monthly Processing Date occurs during the current Valuation Period.

ACCOUNT VALUE OF THE LOAN DIVISION
 
On Valuation Dates after the Investment Date, your Account Value of the Loan
Division is equal to:

     a)   The Account Value of the Loan Division on the prior Valuation Date;
          plus
     b)   Any interest credited to the Loan Division during the Valuation
          Period; plus
     c)   An amount equal to any additional loans since the prior Valuation
          Date; minus
     d)   Any loan repayments, including payment of loan interest in cash; plus
 

Form 1197 (VUL) 
Page 17
<PAGE>
 
     e)   The amount of accrued loan interest if the Valuation Date is a Policy
          anniversary; minus
     f)   The amount of interest credited to the Loan Division during the year
          if the Valuation Date is a Policy anniversary.

On Policy anniversaries, any amount of interest credited to the Loan Division
during the year is transferred from the Loan Division to the Variable Account
and Guaranteed Interest Divisions in the same proportion that your Account Value
in each Variable Division and the Guaranteed Interest Division bears to your net
Account Value as of the Policy anniversary.


                         MONTHLY DEDUCTION AND REFUND
                                        
MONTHLY DEDUCTION

The monthly deduction is equal to:

     a)   the cost of insurance charges for this Policy; plus
     b)   the monthly charges for any other additional benefits provided by
          rider; plus
     c)   the monthly expense charges shown in the Schedule.

The monthly deductions allocated to the Divisions of the Variable Account and
Guaranteed Interest Division in the same proportion that your Account Value in
the Division bears to your net Account Value as of the Monthly Processing Date.
This deduction is taken from your Account Value as of the Monthly Processing
Date.

COST OF INSURANCE

The cost of insurance is determined on a monthly basis for each coverage
segment.  Such cost is the monthly cost of insurance rate for the Insured's
Premium Class multiplied by the net amount at risk.  The net amount at risk is
(a) minus (b) where:

     a)   is the Base Death Benefit for all coverage segments as of the Monthly
          Processing Date after the monthly deductions (other than cost of
          insurance charges for the Base Death Benefit, any Adjustable Term
          Insurance Rider and any Waiver of Monthly Deductions Rider), divided
          by 1 plus the monthly equivalent of the Guaranteed Interest Rate for
          the Guaranteed Interest Division as shown in the Schedule; and
     b)   is your Account Value as of the Monthly Processing Date after the
          monthly deductions (other than the cost of insurance for the Base
          Death Benefit, any Adjustable Term Insurance Rider and any Waiver of
          Monthly Deduction Rider).

The cost of insurance rates will be determined by us from time to time.  They
will be based on the sex and Age as of the Effective Date of coverage, the
duration since the coverage began and the Premium Class.  Any change in rates
will apply to all individuals of the same Premium Class and whose policies have
been in effect for the same length of time.  The rates will never exceed those
rates shown in the Table of Guaranteed Rates in the Schedule as adjusted for any
special Premium Class.

Each time there is a new coverage segment of Stated Death Benefit due to a
requested increase, the net amount at risk will be allocated to each coverage
segment in the same proportion that the Stated Death Benefit of that segment
bears to the total Policy Stated Death Benefit.  Different rates will apply to
each segment depending upon the Premium Class, the Age as of the Effective Date
of the increase and the duration since the Effective Date of the increase.


Form 1197 (VUL) 
Page 18
<PAGE>
 
PERSISTENCY REFUND

Each month your Policy or a coverage segment of Stated Death Benefit remains in
force after its tenth Policy anniversary, we will credit your Account Value with
a refund equivalent to 0.5% of your Account Value on an annual basis for that
segment (0.04167% monthly).  Your Account Value will be allocated to each
coverage segment based upon the number of completed Policy years the segment has
been in force and the size of the Guideline Annual Premium for the segment as
shown in the Schedule.

The persistency refund will be added to the Divisions of the Variable Account
and the Guaranteed Interest Division in the same proportion that your Account
Value in each Division bears to your net Account Value as of the Monthly
Processing Date.

                                LOAN PROVISIONS
                                        
POLICY LOANS

You may obtain a Policy Loan after the first Policy anniversary.  The maximum
amount you may borrow at any time equals (a) minus (b) where (a) is equal to:

     1.   Account Value minus (12 times the current monthly deduction);
     2.   Multiplied by (1 + Policy Loan Interest Rate);
     3.   Divided by (1 + Guaranteed Interest Rate credited to Loan Division);
and where (b) is equal to any outstanding Policy Loan and accrued loan interest.
However, at no time will the Policy Loan amount be less than 90% of the Cash
Surrender Value; minus any outstanding Policy Loan and accrued but unpaid
interest.

The Policy Loan is a first lien on your Policy. The minimum amount you may
borrow is shown in the Schedule.

The outstanding Policy Loan amount is equal to the loan amount as of the
beginning of the Policy year plus new loans and minus loan repayments.

LOAN INTEREST

The annual Policy Loan interest rate is shown in the Schedule.  If a loan is
made, interest is due and payable at the end of the Policy year.  Thereafter,
interest on the loan amount is due annually at the end of each Policy year until
the loan is repaid.  If interest is not paid when due, it is added to the Policy
Loan.

If the Policy Loan amount plus any accrued interest equals or exceeds the Cash
Surrender Value, a Premium sufficient to keep this Policy in force must be paid
as provided in the Grace Period provision.


Form 1197 (VUL) 
Page 19
<PAGE>
 
LOAN DIVISION

When a Policy Loan is taken or when interest is not paid in cash when due, an
amount equal to the loan is transferred from the Divisions of the Variable
Account and the Guaranteed Interest Division to the Loan Division to secure the
loan.  This amount will be deducted from the Divisions of the Variable Account
and the Guaranteed Interest Division in the same proportion that your Account
Value in each Division bears to your net Account Value as of the date the
transfer is effective.  Your Account Value in the Loan Division will be credited
with interest at the interest rate for the Loan Division shown in the Schedule.

When a loan repayment is made an amount equal to the repayment is transferred
from the Loan Division to the Guaranteed Interest Division and the Divisions of
the Variable Account in the same proportion as your current Premium allocation
unless you request a different allocation.

                         PARTIAL WITHDRAWAL PROVISIONS

You may apply for a Partial Withdrawal of your Account Value on any Monthly
Processing Date after the first Policy anniversary by writing to us at our
Customer Service Center.  The minimum and maximum Partial Withdrawal amounts are
shown in the Schedule.  When a Partial Withdrawal is made, the amount of the
withdrawal plus a service fee is deducted from your Account Value.  The amount
of the service fee is shown in the Schedule.  We limit the number of Partial
Withdrawals in a Policy year and this number is shown in the Schedule.

The Stated Death Benefit is not reduced by a Partial Withdrawal taken when the
Base Death Benefit has been increased to qualify your Policy as life insurance
under the Federal income tax laws and the amount withdrawn is no greater than
that which reduces your Account Value to the level which no longer requires the
Base Death Benefit to be increased for Federal income tax law purposes.

For a Policy under an Option 1 death benefit, the Stated Death Benefit is not
reduced by a Partial Withdrawal in the circumstances described above.  In
addition, if no more than 16 years have elapsed since the Policy date and the
Insured is not yet Age 81, a Partial Withdrawal of an amount up to 10% of your
Account Value or, if greater, 5% of the Stated Death Benefit, calculated
immediately before the Partial Withdrawal is taken will not reduce the State
Death Benefit.  Any additional amount withdrawn reduces your Stated Death
Benefit by that additional amount.

For a Policy under an Option 2 death benefit, a Partial Withdrawal does not
reduce your Stated Death Benefit.  For a Policy under an Option 3 death benefit,
your Stated Death Benefit will be reduced by any amount of the Partial
Withdrawal in excess of Premiums paid to the date of the Partial Withdrawal.

Any reduction in death benefit or Account Value will occur as of the date the
Partial Withdrawal occurs.  No Partial Withdrawal will be allowed if the Stated
Death Benefit remaining in force after any such Partial Withdrawal would be
reduced below the minimum Stated Death Benefit shown in the Schedule.

For a Policy under an Option 2 or Option 3 death benefit, a Partial Withdrawal
reduces the Base Death Benefit by the amount of the withdrawal.  Under any death
benefit option, if the Base Death Benefit has been increased in order to qualify
your Policy as a life insurance contract under the Federal income tax laws, the
Partial Withdrawal reduces the Base Death Benefit by an amount greater than the
withdrawal.


Form 1197 (VUL) 
Page 20
<PAGE>
 
If the Stated Death Benefit is reduced during the first 7 years of a coverage 
segment, a new Target Premium will be calculated and future maximum Surrender 
Charges will be reduced.  If the Stated Death Benefit is reduced after the first
7 years of a coverage segment, the Surrender Charge is reduced in the same 
proportion that the Stated Death Benefit is reduced.

You may specify how much of the withdrawal you wish taken from each Division of
the Variable Account or from the Guaranteed Interest Division.  You may not
withdraw from the Guaranteed Interest Division more than the total withdrawal
times the ratio of your Account Value in the Guaranteed Interest Division to
your Net Account Value immediately prior to the withdrawal.  Unless you indicate
otherwise, we will make the withdrawal from the amounts in the Guaranteed
Interest Division and the Divisions of the Variable Account in the same
proportion that your Account Value in each Division bears to your Net Account
Value immediately prior to the withdrawal.  The withdrawal service fee and any 
Surrender Charge deducted from your Account Value is deducted from each Variable
Division and the Guaranteed Interest Division in the same proportion that your
Account Value of each division bears to your Net Account Value immediately after
the withdrawal.

We may send you a new Schedule to reflect the effect of the withdrawal,
including any change to the Stated Death Benefit.  We may ask you to return
your Policy to our Customer Service Center to make this change.  The withdrawal
and the reductions in death benefits will be effective as of the Valuation Date
after we received your request.


                             SURRENDER PROVISIONS
                                        
SURRENDER VALUE

The net Cash Surrender Value on any date will be your Account Value minus any
applicable Surrender Charge and  minus any Policy Loan including accrued but
unpaid loan interest.

SURRENDER CHARGES

A separate Surrender Charge will apply to each Stated Death Benefit coverage 
segment.  The Surrender Charge for this Policy is the sum of the Surrender 
Charge for each coverage segment of Stated Death Benefit. The Surrender Charge 
will not exceed the total maximum Surrender Charge shown in the Schedule.  For 
purposes of calculating the Surrender Charge for a coverage segment, Premiums 
are allocated to a segment in the same proportion that the Guideline Annual 
Premium of each segment bears to the sum of the Guideline Annual Premiums of all
segments. The Guideline Annual Premium for each coverage segment is shown in the
Schedule.

For each segment, the Surrender Charge consists of an administrative Surrender 
Charge and a sales Surrender Charge.

The administrative Surrender Charge for each segment is determined from the 
administrative Surrender Charge table in the Schedule.  It depends on the 
segment's Issue Age, Effective Date and initial Stated Death Benefit which are 
in the Schedule.

For the first 7 Policy years following the Effective Date of a segment, the 
sales Surrender Charge is the lesser of: 50% of the target Premium for the 
segment; or 25% of the sum of all Premiums paid up to the target Premium for the
segment plus 5% of the sum of all Premiums paid in excess of the target Premium 
for the segment.  Thereafter, the sales Surrender Charge for the segment 
decreases at the beginning of each year following the 7th Policy year from the 
Effective Date of the segment by 12.5% of the sales Surrender Charge in effect 
at the end of the 7th Policy Year until it reaches zero at the beginning of the 
15th Policy year following the segment's Effective Date or the Policy year the 
Insured reaches age 98, whichever is sooner.

Form 1195 (VUL)
Page 21

<PAGE>
 
During the first 14 Policy years or within 14 years of the Effective Date of an
increase in the Stated Death Benefit segment, if you request a decrease to the
Stated Death Benefit or take a Partial Withdrawal which causes the Stated Death
Benefit to decrease, the administrative Surrender Charge will decrease in the
same proportion that the Stated Death Benefit decreases.

Upon a decrease in the Stated Death Benefit, a portion of the Surrender Charge
will be deducted from your Account Value. The amount of the Surrender Charge
which will be deducted from your Account Value will equal the Surrender Charge
in effect before the decrease minus the Surrender charge in effect after the
decrease. If a decrease to the Stated Death Benefit occurs after the first 7
years of a coverage segment, the maximum Surrender Charges for the remaining
Policy will be reduced by the percentage that the Stated Death Benefit is
decreased. If a decrease occurs during the first 7 years of a coverage segment,
the Target Premium will be recalculated; future maximum Surrender Charges for
that coverage segment will be reduced. A Surrender Charge is not deducted from
your Account Value if the Stated Death Benefit is decreased because the death
benefit option is changed.

BASIS OF COMPUTATIONS

The Cash Surrender Value under the Policy is not less than the minimums required
as of the Policy date by the state in which your Policy was delivered. A
detailed statement of the method of computation of Policy values under the
Policy has been filed with the insurance department of the state in which the
Policy was delivered, if required.

FULL SURRENDERS

You may surrender your Policy after the Right to Examine Policy Period or at any
time during the lifetime of the Insured and receive the net Cash Surrender
Value. We will compute the net Cash Surrender Value as of the next Valuation
Date after we receive both your request and the Policy at our Customer Service
Center. This Policy will be canceled as of the date we receive your request, and
there will be no further benefits under this Policy.

            GRACE PERIOD, TERMINATION AND REINSTATEMENT PROVISIONS

GRACE PERIOD

If the following conditions occur on a Monthly Processing Date, the Policy will
enter into the 61 day Grace Period:

     a)   The net Cash Surrender Value is zero or less; and
     b)   The Guarantee Period shown in the Schedule and described below has
          expired or been terminated, and
     c)   The three year continuation period described below has expired or the
          required Premium for the three year continuation period has not been
          paid.

We will give you a 61 day Grace Period from this Monthly Processing Date to make
the required Premium payment.  The required Premium payment then due must be
paid to keep the Policy in force.  If this amount is not received in full by the
end of the Grace Period, the Policy will lapse without value.  The required
Premium payment will be equal to past due charges plus an amount we expect to be
sufficient to keep the Policy and any riders in force for 2 months following the
receipt of the required Premium payment.  If we receive at least the required
Premium payment during the Grace Period we will make deductions from the Net
Premium payment for the past due amounts and apply any remaining amounts as
Premium to the Policy.

Form 1197 (VUL)
Page 22
<PAGE>
 
Notice of the amount of the required Premium payment will be mailed to you or
any assignee at the last known address at least 30 days before the end of the
Grace Period.  If the Insured dies during the Grace Period, we will deduct any
overdue monthly deductions from the death Proceeds of the Policy.

THREE YEAR CONTINUATION PERIOD

During the first 3 Policy years, if at all times the sum of your Premiums paid
minus the sum of your Partial Withdrawals, Policy Loans taken and accrued but
unpaid interest, is greater than or equal to:  one-twelfth of the Minimum Annual
Premium multiplied by the number of complete months your Policy has been in
force, your Policy will remain in force regardless of the net Cash Surrender
Value. The Minimum Annual Premium is shown in the Schedule. If you increase the
Stated Death Benefit during the first 3 Policy years, the new Schedule will show
a revised Minimum Annual Premium which will be used for future tests to
determine if your Policy will remain in force under this provision.

TERMINATION

All coverage provided by this Policy will end as of the earliest of:

     a)   The date the Policy is surrendered;
     b)   The date of death of the Insured; 
     c)   The Maturity Date of the Policy; or
     d)   The date the Grace Period ends without payment of the required
          Premium.

REINSTATEMENT

The Policy may be reinstated within five years after the beginning of the Grace
Period.  The reinstatement will be effective as of the Monthly Processing Date
on or next following the date we approve your written application.

We will reinstate the Policy and any riders if the following conditions are met:

     a)   You have not surrendered the Policy for its net Cash Surrender
          Value;
     b)   You submit evidence satisfactory to us that the Insured and those
          insured under any riders are still insurable according to our normal
          rules of underwriting for this type of Policy; and
     c)   We receive payment of the amount of Premium sufficient to keep the
          Policy and any riders in force from the beginning of the Grace Period
          to the end of the expired Grace Period and for 2 months after the date
          of reinstatement. We will let you know, at the time you request
          reinstatement, the amount of Premium needed for this purpose.

The Surrender Charge as of the date of reinstatement will equal the Surrender 
Charge as of the beginning of the Grace Period.

We will reinstate any Policy Loan, with accrued loan interest to the end of the
Grace Period, which existed when coverage ended.

Upon reinstatement, the Net Premium received minus past due amounts will be
allocated to the Divisions of the Variable Account and the Guaranteed Interest
Division according to the Premium allocation percentages in effect at the start
of the Grace Period or as directed by you in writing at the time of
reinstatement.

Form 1197 (VUL) - TX
Page 23
<PAGE>
 
DEFERRAL OF PAYMENT

Requests for transfers, withdrawals, payment of proceeds on the Maturity Date or
a full surrender will be processed within 7 days of receipt of the request in a
form acceptable to us.  However, we may postpone the processing of any such
Variable Account transactions for any of the following reasons:

     a)   The NYSE is closed, other than customary weekend and holiday closings.
     b)   Trading on the NYSE is restricted by the SEC.
     c)   The SEC declares that an emergency exists as a result of which
          disposal of securities in the Variable Account is not reasonably
          practicable to determine your Account Value in the Divisions.
     d)   A governmental body having jurisdiction over the Variable Account by
          order permits such suspension.

Rules and regulations of the SEC, if any, are applicable and will govern as to
whether conditions described in (b), (c), or (d) exist.

Death proceeds will be paid within 7 days of determination of the proceeds and
are not subject to deferment.  We may defer for up to 6 months payment of any
surrender proceeds, withdrawal or loan amounts from the Guaranteed Interest
Division.

                           GENERAL POLICY PROVISIONS

THE POLICY

The Policy, including the original application and applications for an increase,
riders, endorsements, any Schedule pages, and any reinstatement applications
make up the entire contract between you and us.  A copy of the original
application will be attached to the Policy at issue.  A copy of any application
as well as a new Schedule will be attached or furnished to you for attachment to
the Policy at the time of any change in coverage.  In the absence of fraud, all
statements made in any application will be considered representations and not
warranties.  No statement will be used to deny a claim unless it is in an
application.

AGE

The Policy is issued at the Age shown in the Schedule. This is the Insured's Age
nearest birthday on the Policy date. The Insured's Age at any time is the Age
shown in the Schedule increased by the number of completed Policy years.

PROCEDURES

We must receive any election, designation, assignment or any other change
request you make in writing, except those specified on the application.  It must
be in a form acceptable to us.  We may require a return of the Policy for any
change or for a full surrender.  We are not liable for any action we take before
we receive and record the written request at our Customer Service Center.

In the event of the death of the Insured before the Maturity Date, please let us
or our agent know as soon as possible.  Claim procedure instructions will be
sent to the Beneficiary immediately.  We may require proof of Age and a
certified copy of the death certificate.  We may require the Beneficiary and
next of kin to sign authorizations as part of due proof.  These authorization
forms allow us to obtain information about the Insured, including, but not
limited to, medical records of physicians and hospitals used by the Insured.

Form 1197 (VUL
Page 24

<PAGE>
 
                                                               EXHIBIT 1.A(5)(b)

                        ADJUSTABLE TERM INSURANCE RIDER

This Rider is a part of the policy to which it is attached if this Rider is 
shown in the Schedule. This Rider must be read with all Policy provisions. This 
Rider does not participate in our surplus earnings. This Rider has no loan 
provision or Cash Surrender Value. The Rider effective date is the Policy Date, 
if added later, the Monthly Processing Date on or next following the date your 
application for this Rider is approved by us.

THE DEATH BENEFIT. Subject to all the Rider's terms and upon receipt of due 
proof that the Insured died while this Rider was in force, we will determine the
benefit payable to the Beneficiary which will provide the Target Death 
Benefit.

The amount of the term death benefit is the difference, at the time of the
determination of Death Proceeds, between the Target Death Benefit and the Base
Death Benefit provided by the Policy. In no event will this benefit be less than
zero. The term death benefit is not increased or decreased by Policy Loan
activity. For example, if the Target Death Benefit is $100,000 at the time of
determination and the Base Death Benefit is $60,000 at the time of
determination, this Rider's death benefit is $40,000.

The Target Death Benefit is shown in the Schedule attached to your Policy. It 
may be a constant amount or it may change at the beginning of a Policy year. At
issue, the maximum amount of Target Death Benefit is equal to five times the 
Stated Death Benefit of your Policy. The Target Death Benefit may be reduced if
there is a Partial Withdrawal. If a Partial Withdrawal reduces the Stated Death
Benefit of your Policy, the Target Death Benefit for the current year and all 
future years will be reduced by an amount equal to the reduction in the Stated 
Death Benefit and you will receive a new Schedule reflecting the new Target 
Death Benefit. See your Policy for details.

The Stated Death Benefit provided by your Policy is defined in your Policy.

DEFINITIONS. The Insured means the person Insured under the Policy to which this
Rider is attached.

SURRENDER CHARGE. There is no Surrender Charge applicable to this Rider.

COST OF INSURANCE. The cost of insurance for this Rider is determined on a 
monthly basis. The cost is added to the Policy's monthly deduction from the 
Account Value as of each Monthly Processing Date until this Rider terminates. 
The cost of insurance rates will be determined by us from time to time. They 
will be based on the issue Age and Premium Class of the Insured, as well as the 
duration since the Policy Date. The cost of insurance for this Rider is 
calculated as the monthly cost of insurance rate multiplied by the death benefit
(in thousands) or the Rider.

The monthly guaranteed maximum cost of insurance rates per $1,000 for this Rider
are shown in the Schedule on the Target Death Benefit Schedule attached to your 
Policy.

OWNER. The Owner of the Policy is the Owner of this Rider.

INCONTESTABILITY. After this Rider has been in force during the Insured's life 
for two years from the Policy Date, we will not contest the statements in the 
application for this Rider attached at the time the Rider is issued.

After this Rider has been in force during the Insured's life for two years from 
the effective date of any increase in the amount of insurance, we will not 
contest the statements in the application for the increase.

Form R2001-3/96
Page 1
<PAGE>
 
After this Rider has been in force during the Insured's life for two years from 
the effective date of any reinstatement of the Rider, we will not contest the 
statements regarding the insured in the application for such reinstatement of 
this Rider.

SUICIDE EXCLUSION. If the Insured commits suicide, while sane or insane, within 
two years of the Rider effective date, we will make a limited payment to the 
Beneficiary. We will pay in one sum the amount of the cost of insurance for this
Rider which was deducted from the Account Value. If the insured commits suicide,
while sane or insane, within two years of the effective date of any increase in
the amount of insurance under this Rider, we will make a limited payment to the
Beneficiary for the increase. This payment will equal the cost of insurance
which was deducted from the Account Value for the increased portion of the death
benefit.

MISSTATEMENT OF AGE. If the Insured's Age has been misstated, any amount payable
by us will be adjusted. The amount payable will be that which the cost of 
insurance which was deducted from the Account Value as of the last Monthly 
Processing Date prior to the death of the Insured would have purchased for the 
Insured's correct Age.

CHANGE IN AMOUNT OF COVERAGE. On any Policy anniversary after the first Rider 
anniversary, the Target Death Benefit under this Rider may be changed. The 
Target Death Benefit may be increased or decreased by sending a written request 
to our Customer Service Center. Any request for increased death benefits will 
automatically be an increase to the Stated Death Benefit as well as to the 
Target Death Benefit unless you specifically request an increase to only the 
Target Death Benefit. You may increase or decrease the Target Death Benefit only
once each Policy year. You may not increase insurance coverage provided by this 
Rider after the Insured is Age 85. Any change in coverage may not be for an 
amount less than $1,000. Such change is subject to the following conditions:

a)   Any requested decrease in Target Death Benefit is subject to our approval.
     Our approval may be conditioned on eliminating any future scheduled
     increases to the Target Death Benefit.

b)   Any request for an increase must be applied for on a supplemental
     application. The increase is subject to evidence satisfactory to us that
     the Insured is still insurable for the same Premium Class as this Policy
     according to our normal rules of underwriting for this type of Policy. An
     increase will also be subject to the existence of sufficient Net Cash
     Surrender Value to cover the monthly deduction for the next two months.

c)   For any increase or addition to coverage, the effective date will be the
     Policy anniversary that falls on or next follows the date the supplemental
     application is approved by us. For any decrease in coverage, the effective
     date will be the Policy anniversary that falls on or next follows receipt
     of the written request to reduce coverage. For any change in coverage, a
     supplemental schedule will be issued.

DECREASE IN STATED DEATH BENEFIT. Any requested decrease in the Stated Death
Benefit in the policy shall eliminate any future scheduled increases in the
Target Death Benefit. We may choose not to eliminate these increases upon
submission of evidence satisfactory to us that the insured is still insurable
for the same Premium Class as this Policy according to our normal rules.

TERMINATION. This Rider will terminate on the earliest of the following dates:

1.   the expiration of the grace of the Policy;


Form R2001-3/96
Page 2


<PAGE>
 
2.   the termination or surrender of the Policy;

3.   the receipt by us of a written request from you to cancel this Rider on any
     Monthly Processing Date;

4.   the Policy anniversary nearest the 100th birthday of the Insured.

Any deduction for the cost of insurance after termination of this Rider will not
be considered a reinstatement of this Rider nor a waiver by us of the 
termination. Any such deduction will be credited to the Account Value of the 
Policy as of the date of the deduction.

REINSTATEMENT. If you reinstate you Policy under the reinstatement provisions 
provided in the Policy, this rider will be reinstated.


Signed for the Company at Denver, Colorado

SECURITY LIFE OF DENVER INSURANCE COMPANY

    
/s/ Eugene L. Copeland      

SECRETARY

Form R2001- 3/96
Page 3

<PAGE>
 
    
                                                                  EXHIBIT 6     


[LOGO OF SECURITY LIFE APPEARS HERE]



April 17, 1997

Security Life of Denver Insurance Company
1290 Broadway
Denver, CO  80203-5699

Re.: Security Life Separate Account L1
     Post-Effective Amendment No. 2; SEC File No. 33-88148

Gentlemen:

In my capacity as Variable Products Portfolio Manager and Actuarial Officer of
Security Life of Denver Insurance Company ("Security Life"), I have provided
actuarial advice concerning:
 
     .    The preparation of Post-Effective Amendment No. 2 to the Registration
          Statement on Form S-6 (File No. 33-88148) to be filed by Security Life
          and its Security Life Separate Account L1 (the "Separate Account")
          with the Securities and Exchange Commission ("SEC") under the
          Securities Act of 1933 with respect to the "Strategic Advantage"
          variable universal life insurance policy; and

     .    The preparation o the policy forms for the variable universal life
          insurance policy described in Post-Effective Amendment No. 2 (the
          "Policy").

It is my professional opinion that

1.   The aggregate fees and charges under the Policy are reasonable in relation
     to the services rendered the expenses expected to be incurred and the risks
     assumed by Security Life.

2.   The illustrations of death benefits, account value, cash surrender value,
     and total premiums paid plus interest at 5 percent shown in the Prospectus,
     based on the assumptions stated in the illustration are consistent with the
     provisions of the Policy.  The rate structure of the Policy has not been
     designed so as to make the relationship between premiums and benefits, as
     shown in the illustrations included, appear to be correspondingly more
     favorable to prospective buyers than other illustrations which could have
     been provided at other combinations of ages, sex of the insured, death
     benefit option and amount, definition life insurance test, premium class,
     and premium amounts.  Insureds of other premium classes may have higher
     costs of insurance charges.
<PAGE>
 
Security Life of Denver Insurance Company
April 17, 1997
Page Two



3.   All other numerical examples shown in the Prospectus are consistent with
     the Policy and our other practices, and have not been designed to appear
     more favorable to prospective buyers than other examples which could have
     been provided.

I hereby consent to the filing of this opinion as an Exhibit to Post-Effective
Amendment No. 2 to the Registration Statement and the use of my name under the
heading "Experts" in the Prospectus.

Sincerely,

/s/:  Shirley A. Knarr
Shirley A. Knarr, FSA, MAAA


SK:bjm

<PAGE>
 
                                                                  Exhibit 7

                        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 L1) and 
April 11, 1997 (with respect to the financial statements of Security Life of 
Denver Insurance Company), included in Post-Effective Amendment No. 2 to the 
Registration Statement (Form S-6 No. 33-88148) and related Prospectus of 
Security Life of Denver Insurance Company and Security Life Separate Account L1 
dated May 1, 1997.

                                                 /s/ Ernst & Young LLP
                                                 ERNST & YOUNG LLP

Denver, Colorado
April 28, 1997


<PAGE>
 
    
                                                                 EXHIBIT 8      

                               POWER OF ATTORNEY

     KNOW ALL MEN BY THESE PRESENTS, that the undersigned, an officer and/or
director of Security Life of Denver Insurance Company, a life insurance
corporation organized and existing under the laws of Colorado, does hereby
constitute and appoint John R. Barmeyer, Edward K. Campbell, Carol D. Hard,
Shirley A. Knarr, and each of them, with full power of substitution as his true
and lawful attorney and agent, to do any and all acts and things and to execute
any and all instruments which said attorney and agent may deem necessary or
advisable:

     (i)  to enable the said corporation to comply with the Securities Act of
          1993, as amended, the Investment Company Act of 1940, as amended, and
          any rules, regulations and requirements of the Securities and Exchange
          Commission in respect hereof, in connection with the registration
          under the said Securities Act and the Investment Company Act of
          variable life insurance contracts and variable annuity contracts of
          the said corporation (hereinafter collectively called "SLD
          Securities"), including specifically, but without limiting the
          generality of the foregoing, the power and authority to sign for and
          on behalf of the undersigned the name of the undersigned as officer
          and/or director of the said corporation to a registration statement or
          to any amendment thereto filed with the Securities and Exchange
          Commission in respect to said SLD Securities and to any instrument or
          document filed as part of, as an exhibit to or in connection with,
          said registration statement or amendment; and

     (ii) to register or qualify said SLD Securities for sale and to register or
          license said corporation or any subsidiary thereof as a broker or
          dealer in said SLD Securities under the securities or Blue Sky Laws of
          all such states as may be necessary or appropriate to permit therein
          the offering and sale of said SLD Securities as contemplated by said
          registration statement, including specifically, but without limiting
          the generality of the foregoing, the power and authority to sign for
          and on behalf of the undersigned the name of the undersigned as an
          officer and/or director of said corporation to any application,
          statement, petition, prospectus, notice or other instrument or
          document, or to any amendment thereto, or to any exhibit filed as a
          part thereto or in connection therewith, which is required to be
          signed by the undersigned and to be filed with the public authority or
          authorities administering said securities or blue sky laws for the
          purpose of so registering or licensing said corporation;

and the undersigned does hereby ratify and confirm as his own act and deed all
that said attorney and agent shall do or cause to be done by virtue hereof.

IN WITNESS WHEREOF, the undersigned has subscribed these presents this 28th day
of March, 1997.


/s/ Stephen M. Christopher
- ---------------------------


In the Presence of: /s/ Shirley A. Knarr
                   ----------------------
<PAGE>
 
                               POWER OF ATTORNEY

     KNOW ALL MEN BY THESE PRESENTS, that the undersigned, an officer and/or
director of Security Life of Denver Insurance Company, a life insurance
corporation organized and existing under the laws of Colorado, does hereby
constitute and appoint John R. Barmeyer, Edward K. Campbell, Carol D. Hard,
Shirley A. Knarr, and each of them, with full power of substitution as his true
and lawful attorney and agent, to do any and all acts and things and to execute
any and all instruments which said attorney and agent may deem necessary or
advisable:

     (i)  to enable the said corporation to comply with the Securities Act of
          1933, as amended, the Investment Company Act of 1940, as amended, and
          any rules, regulations and requirements of the Securities and Exchange
          Commission in respect hereof, in connection with the registration
          under the said Securities Act and the Investment Company Act of
          variable life insurance contracts and variable annuity contracts of
          the said corporation (hereinafter collectively called "SLD
          Securities"), including specifically, but without limiting the
          generality of the foregoing, the power and authority to sign for and
          on behalf of the undersigned the name of the undersigned as officer
          and/or director of the said corporation to a registration statement or
          to any amendment thereto filed with the Securities and Exchange
          Commission in respect to said SLD Securities and to any instrument or
          document filed as part of, as an exhibit to or in connection with,
          said registration statement or amendment; and

     (ii) to register or qualify said SLD Securities for sale and to register or
          license said corporation or any subsidiary thereof as a broker or
          dealer in said SLD Securities under the securities or Blue Sky Laws of
          all such states as may be necessary or appropriate to permit therein
          the offering and sale of said SLD Securities as contemplated by said
          registration statement, including specifically, but without limiting
          the generality of the foregoing, the power and authority to sign for
          and on behalf of the undersigned the name of the undersigned as an
          officer and/or director of said corporation to any application,
          statement, petition, prospectus, notice or other instrument or
          document, or to any amendment thereto, or to any exhibit filed as a
          part thereto or in connection therewith, which is required to be
          signed by the undersigned and to be filed with the public authority or
          authorities administering said securities or blue sky laws for the
          purpose of so registering or licensing said corporation;

and the undersigned does hereby ratify and confirm as his own act and deed all
that said attorney and agent shall do or cause to be done by virtue hereof.

IN WITNESS WHEREOF, the undersigned has subscribed these presents this 8th day
of April, 1997.



/s/ Thomas F. Conroy
- ---------------------

In the Presence of: /s/ Shirley A. Knarr
                   ----------------------
<PAGE>
 
                               POWER OF ATTORNEY

     KNOW ALL MEN BY THESE PRESENTS, that the undersigned, an officer and/or
director of Security Life of Denver Insurance Company, a life insurance
corporation organized and existing under the laws of Colorado, does hereby
constitute and appoint John R. Barmeyer, Edward K. Campbell, Carol D. Hard,
Shirley A. Knarr, and each of them, with full power of substitution as his true
and lawful attorney and agent, to do any and all acts and things and to execute
any and all instruments which said attorney and agent may deem necessary or
advisable:

     (i)  to enable the said corporation to comply with the Securities Act of
          1933, as amended, the Investment Company Act of 1940, as amended, and
          any rules, regulations and requirements of the Securities and Exchange
          Commission in respect hereof, in connection with the registration
          under the said Securities Act and the Investment Company Act of
          variable life insurance contracts and variable annuity contracts of
          the said corporation (hereinafter collectively called "SLD
          Securities"), including specifically, but without limiting the
          generality of the foregoing, the power and authority to sign for and
          on behalf of the undersigned the name of the undersigned as officer
          and/or director of the said corporation to a registration statement or
          to any amendment thereto filed with the Securities and Exchange
          Commission in respect to said SLD Securities and to any instrument or
          document filed as part of, as an exhibit to or in connection with,
          said registration statement or amendment; and

     (ii) to register or qualify said SLD Securities for sale and to register or
          license said corporation or any subsidiary thereof as a broker or
          dealer in said SLD Securities under the securities or Blue Sky Laws of
          all such states as may be necessary or appropriate to permit therein
          the offering and sale of said SLD Securities as contemplated by said
          registration statement, including specifically, but without limiting
          the generality of the foregoing, the power and authority to sign for
          and on behalf of the undersigned the name of the undersigned as an
          officer and/or director of said corporation to any application,
          statement, petition, prospectus, notice or other instrument or
          document, or to any amendment thereto, or to any exhibit filed as a
          part thereto or in connection therewith, which is required to be
          signed by the undersigned and to be filed with the public authority or
          authorities administering said securities or blue sky laws for the
          purpose of so registering or licensing said corporation;

and the undersigned does hereby ratify and confirm as his own act and deed all
that said attorney and agent shall do or cause to be done by virtue hereof.

IN WITNESS WHEREOF, the undersigned has subscribed these presents this 16th day
of April, 1997.



/s/ Michael W. Cunningham
- --------------------------

In the Presence of: /s/ Irene M. Colorosa
                   -----------------------
<PAGE>
 
                               POWER OF ATTORNEY

     KNOW ALL MEN BY THESE PRESENTS, that the undersigned, an officer and/or
director of Security Life of Denver Insurance Company, a life insurance
corporation organized and existing under the laws of Colorado, does hereby
constitute and appoint Bonnie C. Daily, Frank Wright and Edward K. Campbell and
each of them, with full power of substitution as his true and lawful attorney
and agent, to do any and all acts and things and to execute any and all
instruments which said attorney and agent may deem necessary or advisable:

     (i)  to enable the said corporation to comply with the Securities Act of
          1933, as amended, the Investment Company Act of 1940, as amended, and
          any rules, regulations and requirements of the Securities and Exchange
          Commission in respect hereof, in connection with the registration
          under the said Securities Act and the Investment Company Act of
          variable life insurance contracts and variable annuity contracts of
          the said corporation (hereinafter collectively called "SLD
          Securities"), including specifically, but without limiting the
          generality of the foregoing, the power and authority to sign for and
          on behalf of the undersigned the name of the undersigned as officer
          and/or director of the said corporation to a registration statement or
          to any amendment thereto filed with the Securities and Exchange
          Commission in respect to said SLD Securities and to any instrument or
          document filed as part of, as an exhibit to or in connection with,
          said registration statement or amendment; and

     (ii) to register or qualify said SLD Securities for sale and to register or
          license said corporation or any subsidiary thereof as a broker or
          dealer in said SLD Securities under the securities or Blue Sky Laws of
          all such states as may be necessary or appropriate to permit therein
          the offering and sale of said SLD Securities as contemplated by said
          registration statement, including specifically, but without limiting
          the generality of the foregoing, the power and authority to sign for
          and on behalf of the undersigned the name of the undersigned as an
          officer and/or director of said corporation to any application,
          statement, petition, prospectus, notice or other instrument or
          document, or to any amendment thereto, or to any exhibit filed as a
          part thereto or in connection therewith, which is required to be
          signed by the undersigned and to be filed with the public authority or
          authorities administering said securities or blue sky laws for the
          purpose of so registering or licensing said corporation;

and the undersigned does hereby ratify and confirm as his own act and deed all
that said attorney and agent shall do or cause to be done by virtue hereof.
    
IN WITNESS WHEREOF, the undersigned has subscribed these presents this 17th day
of May, 1995.      



/s/ Linda B. Emory
- -------------------
Linda B. Emory


In the Presence of: /s/ Wendy Waterman
                   --------------------
<PAGE>
 
                               POWER OF ATTORNEY

     KNOW ALL MEN BY THESE PRESENTS, that the undersigned, an officer and/or
director of Security Life of Denver Insurance Company, a life insurance
corporation organized and existing under the laws of Colorado, does hereby
constitute and appoint John R. Barmeyer, Edward K. Campbell, Carol D. Hard,
Shirley A. Knarr, and each of them, with full power of substitution as his true
and lawful attorney and agent, to do any and all acts and things and to execute
any and all instruments which said attorney and agent may deem necessary or
advisable:

     (i)  to enable the said corporation to comply with the Securities Act of
          1933, as amended, the Investment Company Act of 1940, as amended, and
          any rules, regulations and requirements of the Securities and Exchange
          Commission in respect hereof, in connection with the registration
          under the said Securities Act and the Investment Company Act of
          variable life insurance contracts and variable annuity contracts of
          the said corporation (hereinafter collectively called "SLD
          Securities"), including specifically, but without limiting the
          generality of the foregoing, the power and authority to sign for and
          on behalf of the undersigned the name of the undersigned as officer
          and/or director of the said corporation to a registration statement or
          to any amendment thereto filed with the Securities and Exchange
          Commission in respect to said SLD Securities and to any instrument or
          document filed as part of, as an exhibit to or in connection with,
          said registration statement or amendment; and

     (ii) to register or qualify said SLD Securities for sale and to register or
          license said corporation or any subsidiary thereof as a broker or
          dealer in said SLD Securities under the securities or Blue Sky Laws of
          all such states as may be necessary or appropriate to permit therein
          the offering and sale of said SLD Securities as contemplated by said
          registration statement, including specifically, but without limiting
          the generality of the foregoing, the power and authority to sign for
          and on behalf of the undersigned the name of the undersigned as an
          officer and/or director of said corporation to any application,
          statement, petition, prospectus, notice or other instrument or
          document, or to any amendment thereto, or to any exhibit filed as a
          part thereto or in connection therewith, which is required to be
          signed by the undersigned and to be filed with the public authority or
          authorities administering said securities or blue sky laws for the
          purpose of so registering or licensing said corporation;

and the undersigned does hereby ratify and confirm as his own act and deed all
that said attorney and agent shall do or cause to be done by virtue hereof.

IN WITNESS WHEREOF, the undersigned has subscribed these presents this 15th day
of April, 1997.



/s/ R. Glenn Hilliard
- ----------------------

In the Presence of: /s/ Judy R. Martin
                   --------------------

<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