SECURITY LIFE SEPARATE ACCOUNT L1
485BPOS, 1998-04-27
Previous: VAN KAMPEN AMERICAN CAPITAL GLOBAL MANAGED ASSETS FUND, 485BPOS, 1998-04-27
Next: MFS VARIABLE INSURANCE TRUST, 485APOS, 1998-04-27



<PAGE>
 
   
     As filed with the Securities and Exchange Commission on April 27, 1998
    

                                                       Registration No. 33-74190

                       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. 7     

                                -----------------
                        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)


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

(Name and Address of Agent for Service)


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


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 of securities being registered: Variable life insurance policies.
Approximate Date of Proposed Public Offering: As soon as practical after the
effective date.
    
<PAGE>
 
              SECURITY LIFE SEPARATE ACCOUNT L1 (File No. 33-74190)
                              Cross-Reference Table


Form N-8B-2 Item No.          Caption in Prospectus
- --------------------          ---------------------

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
                              FirstLine 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


                                       ii
<PAGE>
 
Form N-8B-2 Item No.          Caption in Prospectus
- --------------------          ---------------------

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 FirstLine 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 FirstLine 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


                                      iii
<PAGE>
 
Form N-8B-2 Item No.          Caption in Prospectus
- --------------------          ---------------------

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 FirstLine Variable Universal Life
                              Policy

47, 48, 49, 50                Inapplicable

51                            Detailed Information about the FirstLine
                              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


                                       iv
<PAGE>
 
                        FIRSTLINE 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 FirstLine, 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 is designed to provide insurance coverage with flexibility in death
benefits and premium payments. The Policy is funded by Security Life Separate
Account L1 (the "Variable Account"). Twenty-three 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 Loan taken or transferred into the Policy.

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

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 incurred prior
to the date of the Insured's death, but not yet deducted. 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 Cash Surrender Value remains
positive. The Policy is guaranteed not to lapse during the first three Policy
years, regardless of its Net Cash Surrender Value 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 the sum of the applicable minimum monthly premiums
for each Policy Month starting with the first Policy Month to and including the
Policy Month which begins on the current Monthly Processing Date.

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

        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.
                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. THE FEATURES OF ANY POLICY ISSUED MAY VARY DEPENDING ON THE
   STATE IN WHICH THE CONTRACT IS ISSUED. 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.

Date of Prospectus:  May 1, 1998

Form V-55-98
<PAGE>
 
The minimum monthly premium is equal to one twelfth of the Minimum Annual
Premium. If the Guaranteed Minimum Death Benefit is effective, 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 a choice of two death benefit options: Option 1, a fixed
benefit that equals the Stated Death Benefit, and Option 2, a benefit that
equals the Stated Death Benefit plus the Account Value. 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.

When applying for the Policy, the Owner irrevocably chooses 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, the premium payments will be limited.

We will not allocate funds to the Policy until we receive the Initial 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, the Net Premiums may be allocated to one or more of
the Divisions of the Variable Account and to the Guaranteed Interest Division.
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. A Policy may be returned according to the terms of the Right to
Examine Policy Period (also called the Free Look Period). 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 during the Delivery and Free
Look Periods.

The 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 and
expenses, as well as increases for additional Net Premiums. A Surrender Charge
may be incurred if the policy is surrendered, allowed to lapse, a Partial
Withdrawal is taken or the Stated Death Benefit is reduced.

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

<TABLE>
<CAPTION>

<S>               <C>                               <C>             <C>    
ISSUED BY:        Security Life of Denver           BROKER-DEALER:  ING America Equities, Inc.
                  Insurance Company                                 1290 Broadway
                  Security Life Center                              Attn: Variable
                  1290 Broadway                                     Denver, CO 80203-5699
                  Denver, CO 80203-5699                             (303) 860-2000
                  (800) 525-9852
                  
THROUGH ITS:      Security Life Separate Account L1
                  
ADMINISTERED AT:  Customer Service Center
                  P.O. Box 173888
                  Denver, CO 80217-3763
                  (800) 848-6362
                  
                  
PROSPECTUS DATED: May 1, 1998
</TABLE>



- --------------------------------------------------------------------------------
FirstLine                             2
<PAGE>
 
TABLE OF CONTENTS

   
DEFINITION OF SPECIAL TERMS USED IN THIS PROSPECTUS .......................    7

POLICY SUMMARY ............................................................   10
GENERAL INFORMATION .......................................................   10
DEATH BENEFITS ............................................................   10
BENEFITS AT MATURITY ......................................................   10
ADDITIONAL BENEFITS .......................................................   10
PREMIUMS ..................................................................   10
ALLOCATION OF NET PREMIUMS ................................................   10
MAXIMUM NUMBER OF INVESTMENT DIVISIONS ....................................   11
POLICY VALUES .............................................................   11
DETERMINING THE VALUE IN THE DIVISIONS OF THE VARIABLE ACCOUNT ............   11
HOW WE CALCULATE ACCUMULATION UNIT VALUES FOR EACH DIVISION ...............   11
TRANSFERS OF ACCOUNT VALUES ...............................................   11
DOLLAR COST AVERAGING .....................................................   11
AUTOMATIC REBALANCING .....................................................   11
LOANS .....................................................................   11
PARTIAL WITHDRAWALS .......................................................   12
SURRENDER .................................................................   12
RIGHT TO EXCHANGE POLICY ..................................................   12
LAPSE .....................................................................   12
REINSTATEMENT .............................................................   12
CHARGES AND DEDUCTIONS ....................................................   12
PERSISTENCY REFUND ........................................................   13
TAX CONSIDERATIONS ........................................................   13

INFORMATION ABOUT SECURITY LIFE, THE VARIABLE ACCOUNT, THE INVESTMENT 
     OPTIONS AND THE GUARANTEED INTEREST DIVISION .........................   13
SECURITY LIFE OF DENVER INSURANCE COMPANY .................................   14
SECURITY LIFE SEPARATE ACCOUNT L1 .........................................   14
MAXIMUM NUMBER OF INVESTMENT DIVISIONS ....................................   15
INVESTMENT OBJECTIVES OF THE PORTFOLIOS ...................................   15
THE GUARANTEED INTEREST DIVISION ..........................................   18

DETAILED INFORMATION ABOUT THE FIRSTLINE VARIABLE UNIVERSAL LIFE POLICY ...   18
APPLYING FOR A POLICY .....................................................   18
TEMPORARY INSURANCE .......................................................   18
PREMIUMS ..................................................................   19
       Scheduled Premiums .................................................   19
       Unscheduled Premium Payments .......................................   19
       Minimum Annual Premium .............................................   19
       Special Continuation Period ........................................   19
       Premium Payments Affect the Coverage ...............................   20
       Choice of Definitional Tests .......................................   20
       Choice of Guaranteed Minimum Death Benefit Provisions ..............   20
       Modified Endowment Contracts .......................................   20
ALLOCATION OF NET PREMIUMS ................................................   20
DEATH BENEFITS ............................................................   21
       Death Benefit Options ..............................................   21
       Changes in Death Benefit Option ....................................   22
       Changes in Death Benefit Amounts ...................................   22
       Guaranteed Minimum Death Benefit Provision .........................   23
    


- --------------------------------------------------------------------------------
FirstLine                              3
<PAGE>
 
   
     Requirements to Maintain the Guarantee Period ........................   23
ADDITIONAL BENEFITS .......................................................   24
     Accidental Death Benefit Rider .......................................   24
     Adjustable Term Insurance Rider ......................................   24
     Additional Insured Rider .............................................   25
     Children's Insurance Rider ...........................................   25
     Right to Change Insured Rider ........................................   25
     Guaranteed Insurability Rider ........................................   25
     Waiver of Cost of Insurance Rider ....................................   25
     Waiver of Specified Premium Rider ....................................   25
BENEFITS AT MATURITY ......................................................   25
POLICY VALUES .............................................................   25
     Account Value ........................................................   25
     Cash Surrender Value .................................................   26
     Net Cash Surrender Value .............................................   26
     Net Account Value ....................................................   26
DETERMINING THE VALUE IN THE DIVISIONS OF THE VARIABLE ACCOUNT ............   26
HOW WE CALCULATE ACCUMULATION UNIT VALUES FOR EACH DIVISION ...............   26
TRANSFERS OF ACCOUNT VALUES ...............................................   27
DOLLAR COST AVERAGING .....................................................   27
AUTOMATIC REBALANCING .....................................................   28
POLICY LOANS ..............................................................   28
PARTIAL WITHDRAWALS .......................................................   29
SURRENDER .................................................................   30
RIGHT TO EXCHANGE POLICY ..................................................   30
LAPSE .....................................................................   30
     If the Guaranteed Minimum Death Benefit Provision Is Not in Effect ...   30
     If the Guaranteed Minimum Death Benefit Provision Is in Effect .......   31
GRACE PERIOD ..............................................................   31
REINSTATEMENT .............................................................   31

CHARGES, DEDUCTIONS AND REFUNDS ...........................................   32
DEDUCTIONS FROM PREMIUMS ..................................................   32
     Tax Charges ..........................................................   32
     Sales Charge .........................................................   32
DAILY DEDUCTIONS FROM THE VARIABLE ACCOUNT ................................   32
     Mortality and Expense Risk Charge ....................................   32
MONTHLY DEDUCTIONS FROM THE ACCOUNT VALUE .................................   32
     Initial Policy Charge ................................................   33
     Monthly Administrative Charge ........................................   33
     Cost of Insurance Charges ............................................   33
     Charges for Additional Benefits ......................................   33
     Guaranteed Minimum Death Benefit Charge ..............................   33
     Changes in Monthly Charges ...........................................   33
POLICY TRANSACTION FEES ...................................................   34
     Partial Withdrawal ...................................................   34
     Transfers ............................................................   34
     Allocation Changes ...................................................   34
     Illustrations ........................................................   34
PERSISTENCY REFUND ........................................................   34
SURRENDER CHARGE ..........................................................   34
     Administrative Surrender Charge ......................................   35
     Sales Surrender Charge ...............................................   35
     Calculation of Surrender Charge ......................................   36
CHARGES FROM PORTFOLIOS ...................................................   37
    


- --------------------------------------------------------------------------------
FirstLine                              4
<PAGE>
 
   
     Portfolio Annual Expenses ............................................   38
GROUP OR SPONSORED ARRANGEMENTS OR CORPORATE PURCHASERS ...................   40
OTHER CHARGES .............................................................   40

TAX CONSIDERATIONS ........................................................   40
LIFE INSURANCE DEFINITION .................................................   40
DIVERSIFICATION REQUIREMENTS ..............................................   41
MODIFIED ENDOWMENT CONTRACTS ..............................................   41
TAX TREATMENT OF PREMIUMS .................................................   42
LOANS, LAPSES, SURRENDERS AND WITHDRAWALS .................................   42
     If the Policy Is Not a Modified Endowment Contract ...................   42
     If the Policy Is a Modified Endowment Contract .......................   42
ALTERNATIVE MINIMUM TAX ...................................................   43
SECTION 1035 EXCHANGES ....................................................   43
TAX-EXEMPT POLICY OWNERS ..................................................   43
CHANGES TO COMPLY WITH LAW ................................................   43
OTHER .....................................................................   43

ADDITIONAL INFORMATION ABOUT THE POLICY ...................................   44
VOTING PRIVILEGES .........................................................   44
RIGHT TO CHANGE OPERATIONS ................................................   44
REPORTS TO OWNERS .........................................................   45

OTHER GENERAL POLICY PROVISIONS ...........................................   45
FREE LOOK PERIOD ..........................................................   45
THE POLICY ................................................................   45
AGE .......................................................................   45
OWNERSHIP .................................................................   46
BENEFICIARY ...............................................................   46
COLLATERAL ASSIGNMENT .....................................................   46
INCONTESTABILITY ..........................................................   46
MISSTATEMENTS OF AGE OR SEX ...............................................   46
SUICIDE ...................................................................   46
PAYMENT ...................................................................   47
NOTIFICATION AND CLAIMS PROCEDURES ........................................   47
TELEPHONE PRIVILEGES ......................................................   47
NON-PARTICIPATING .........................................................   47
DISTRIBUTION OF THE POLICIES ..............................................   47
SETTLEMENT PROVISIONS .....................................................   48

ILLUSTRATIONS OF DEATH BENEFITS, ACCOUNT VALUES, SURRENDER VALUES, AND
        ACCUMULATED PREMIUMS ..............................................   49

ADDITIONAL INFORMATION ....................................................   57
DIRECTORS AND OFFICERS ....................................................   57
STATE REGULATION ..........................................................   60
LEGAL MATTERS .............................................................   60
LEGAL PROCEEDINGS .........................................................   60
EXPERTS ...................................................................   60
REGISTRATION STATEMENT ....................................................   60
YEAR 2000 PREPAREDNESS ....................................................   60

FINANCIAL STATEMENTS ......................................................   61
    



- --------------------------------------------------------------------------------
FirstLine                              5
<PAGE>
 
   
APPENDIX A ................................................................  155

APPENDIX B ................................................................  163

APPENDIX C ................................................................  164
    


- --------------------------------------------------------------------------------
FirstLine                              6
<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 total of the amounts allocated to the Divisions of the
         Variable Account and to the Guaranteed Interest Division, plus any
         amount set aside in the Loan Division to secure a Policy Loan.

Accumulation Unit -- A unit of measurement used to calculate the Account Value 
         in each Division of the Variable Account.

Accumulation Unit Value -- The value of an Accumulation Unit 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 anticipated needs. The
         Adjustable Term Insurance Rider is not guaranteed under the Guaranteed
         Minimum Death Benefit.

Age --   The Insured's Age at any time is his or her age on the birthday
         nearest the Policy Date plus the number of full Policy years 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 3, which is available only on
         policies delivered on or before December 31, 1997, 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. The
         Base Death Benefit may be increased to maintain compliance with the
         Federal income tax law definition of life insurance.

Beneficiary(ies)-- The person or persons designated to receive the Death 
         Proceeds upon the death of the Insured.

Cash Surrender Value -- The amount of the Account Value minus the Surrender 
         Charge, if any.

Customer Service Center -- Our administrative office at P.O. Box 173888, Denver,
         CO 80217-3888.

Death Proceeds -- The amount payable upon the death of the Insured. It equals 
         the Base Death Benefit plus any Rider benefits, if applicable,
         minus outstanding Policy Loans and accrued loan interest, minus any
         Policy charges incurred prior to the date of the Insured's death, but
         not yet deducted.

Delivery Period -- The period which begins on the date the Policy is issued and
         ends on the earlier of:

   
         (i)  the date the Policy was delivered as long as we receive written
              notice signed by the Owner of the actual delivery date at our
              Customer Service Center before the date in (ii) or,
    

         (ii) the date the Policy is mailed from our Customer Service Center
              plus the deemed mailing time. The deemed mailing time is five days
              unless required otherwise by the state in which the policy is
              issued.

Division(s) -- The Loan Division and the Divisions of the Variable Account
         which invest in shares of the Portfolios and the Guaranteed Interest 
         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.

Guarantee Period -- The period during which the Stated Death Benefit is
         guaranteed under the Guaranteed Minimum Death Benefit provision. The
         two available Guarantee Periods are (i) to the Insured's Age 65 or 10
         years from the Policy Date, whichever is later, or (ii) the lifetime of
         the Insured. The Guarantee Period will end prior to the selected date
         any time the Guarantee Period Annual Premium has not been paid or on
         any Monthly Processing Date that the Net Account Value is not
         diversified according to our requirements.

Guarantee Period Annual Premium -- The premium payment level required to 
         maintain the Guarantee Period.


- --------------------------------------------------------------------------------
FirstLine                              7
<PAGE>
 
Guaranteed Interest Division -- Part of our General Account to which a portion
         of the Account Value may be allocated and which guarantees principal
         and interest.

Guaranteed Minimum Death Benefit -- The optional 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 Cash Surrender
         Value, provided certain conditions are met.

Initial  Premium -- The premium which is required to be paid and received by our
         Customer Service Center for coverage to begin. Initial Premium is equal
         to the sum of scheduled modal premiums which fall due from the Policy
         effective date through the Investment Date.

Insured -- The person on whose life this Policy is issued and upon whose death 
         the Death Proceeds are payable.

Investment Date -- The date we allocate funds to the Policy. We will allocate 
         the Initial Net Premium to the Policy on the next Valuation Date 
         following the date:

         (i)   we have received the Initial Premium, and,

         (ii)  we have approved the Policy for issue, and

         (iii) all issue requirements have been met and received in our
               Customer Service Center

Loan Division -- Part of our General Account in which funds are set aside to
         secure outstanding Policy Loans 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.

Minimum Annual Premium -- This premium must be paid during the first
         three policy years to meet the requirements of the Special Continuation
         Period.

Monthly Processing Date -- The date each month on which deductions from
         the Account Value are due. The first Monthly Processing Date will be
         the later of the Policy Date or the Investment Date. Subsequent Monthly
         Processing Dates will be the same date as the Policy Date unless this
         is not a Valuation Date, in which case the Monthly Processing Date is
         the next Valuation Date.

NASD --  The National Association of Securities Dealers, Inc.

Net Account Value -- The Account Value minus Policy Loans and accrued loan 
         interest.

Net Amount at Risk -- (For Base Death Benefit) The difference between the 
         current Base Death Benefit and the amount of the Account Value.

Net Cash Surrender Value -- The amount available if the Policy is surrendered. 
         It is equal to the Cash Surrender Value minus Policy Loans and accrued 
         loan interest.

Net Premium -- Premium amounts paid minus the sales and tax charges. These
         charges are deducted from the premiums before the premium is applied to
         the Account Value.

Owner -- The individual, entity, partnership, representative or party who can
         exercise all rights over and receive the benefits of the Policy during
         the Insured's lifetime.

Partial Withdrawal -- The withdrawal of part of the Net Cash Surrender
         Value from the Policy. A Partial Withdrawal may cause a Surrender
         Charge to be incurred, and it may reduce the amount of Base Death
         Benefit and Target Death Benefit in force.

Policy -- The basic Policy, applications, and any Riders or endorsements.

Policy Loan -- The total amount borrowed from the Policy, plus any Policy Loan 
         interest capitalized when due, less any Policy Loan repayments.

Policy Date -- The date upon which the Policy becomes effective. The
         Policy Date is used to determine the Monthly Processing Date, Policy
         months, Policy years, and Policy monthly, quarterly, semi-annual and
         annual anniversaries. Unless otherwise indicated, the term Policy
         anniversary refers to the annual anniversary of the Policy.

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

Premium Class -- The underwriting class into which the Insured is categorized. 
         This includes smoking status of the Insured as well as any
         substandard ratings which may apply. The Premium Class for the Policy
         is listed in the Schedule.

Rider -- A Rider adds benefits to the Policy.

Schedule -- The pages contained in the Policy which include the information 
         specific to the Policy, such as the Insured's Age, the Policy Date, 
         etc.

Scheduled Premium -- The premium amount specified by the


- --------------------------------------------------------------------------------
FirstLine                              8
<PAGE>
 
         Owner on the application as the amount intended to be paid at
         fixed intervals over a specified period of time. Premiums may be
         paid on a monthly, quarterly, semiannual, or annual basis. The
         Scheduled Premium need not be paid, and may be changed at any time.
         Also, within limits, the Owner may pay more or less than the
         Scheduled Premium.

SEC -- The United States Securities and Exchange Commission.

Segment  -- The Stated Death Benefit on the Policy Date is the initial Segment,
         or Segment 1. Each increase in the Stated Death Benefit (other than an
         option change) is a new Segment. The first year for a Segment begins on
         the effective date of the Segment and ends one year later. Each
         subsequent year begins at the end of the prior Segment year. Each new
         Segment may be subject to a new Minimum Annual Premium, new sales
         charge, new surrender charges, new cost of insurance charges, and new
         incontestability and suicide exclusion periods.

Special Continuation Period -- A three-year period, beginning with the
         Policy Date, during which payment of the Minimum Annual Premium will
         guarantee the Policy against lapse.

Stated Death Benefit -- The sum of the Segments under the Policy. The Stated 
         Death Benefit changes when there is an increase, a decrease, or when a 
         transaction on the Policy causes it to change.

Surrender Charge -- The charge made against the Account Value upon surrender, 
         Policy lapse, a requested Stated Death Benefit reduction, or certain 
         Partial Withdrawals. The Surrender Charge consists of the
         administrative Surrender Charge and the sales Surrender Charge.

Target Death Benefit -- When an Adjustable Term Insurance Rider is added to
         the Policy, the Target Death Benefit and Stated Death Benefit are
         specified in the Policy application; the Adjustable Term Insurance
         Rider Death Benefit is the difference between the Target Death Benefit
         and the Base Death Benefit. 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 to comply with the Federal income tax law definition of
         life insurance and to keep the Target Death Benefit at the desired
         amount. The Target Death Benefit for each year is shown in the Schedule
         when an Adjustable Term Insurance Rider exists on the Policy.

Target Premium -- The premium on which the maximum Sales Surrender Charge is 
         calculated.

Transaction Date -- 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,
         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 the 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 or as may be required by law, 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 Valuation
         Date.

Variable Account -- Security Life Separate Account L1 segregates 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.


- --------------------------------------------------------------------------------
FirstLine                              9
<PAGE>
 
POLICY SUMMARY

This Policy summary provides 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 vary from those described in this prospectus based on
particular circumstances. The description of the Policy 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 on request.

General Information

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

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 by Rider, reduced by the amount of any
outstanding Policy Loan and any accrued loan interest. See Death Benefits, page
21.

When we issue the Policy, the death benefit generally is equal to the Stated
Death Benefit 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 group or sponsored
arrangements or corporate purchasers.

Generally, the Policy will remain in force only as long as the Net Cash
Surrender 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 30 ) then the Policy and its Riders are guaranteed not to lapse,
regardless of the Net Cash Surrender Value.

The Stated Death Benefit of the Policy may also remain in force after the
Special Continuation Period even if the Net Cash Surrender 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 Choice of
Guaranteed Minimum Death Benefit Provisions, page 20. 

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 25.

Additional Benefits

A variety of additional benefits may be attached to the Policy by Rider. The
charge for these benefits is deducted monthly from the Account Value. See
Additional Benefits, page 24.

Premiums

The Policy is a flexible premium Policy, so the amount and frequency of the
premiums may vary, within limits. There are no required premium payments other
than those required to keep the Policy in force or payments required to maintain
certain benefits as described below.

The Initial Premium must be paid for us to issue the Policy. The Minimum Annual
Premium must be paid to meet the requirements for the three-year Special
Continuation Period. If the Owner purchases one of two Guaranteed Minimum Death
Benefit provisions, the Guarantee Period Annual Premium must be paid to maintain
the Guaranteed Minimum Death Benefit.

The Scheduled Premium is specified by the Owner at application. The Scheduled
Premium may not be sufficient to maintain the Guarantee Period for one of the
Guaranteed Minimum Death Benefit provisions or to keep the Policy in force.

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 Coverage, page 20.

Allocation of Net Premiums

After certain premium-based charges are deducted from the premiums, the balance
(Net Premium) is added to the Account Value based on the premium allocation
instructions. Net Premiums may be allocated to one or more Divisions of the
Variable Account, or to the Guaranteed Interest Division, or both. However,
amounts can be allocated to no more than 18 Divisions over the life of the
Policy.

No allocations will be made prior to the Investment Date. After the Investment
Date, amounts allocated to the Guaranteed Interest Division will be held in that
Division. Amounts allocated to the Divisions of the Variable Account will be
held in the Division investing in the Fidelity VIP Money Market Portfolio. At
the end of the Delivery and Free Look Periods, the 


- --------------------------------------------------------------------------------
FirstLine                              10
<PAGE>
 
amounts held in the Guaranteed Interest Division will remain in that Division;
and the funds held in the Fidelity VIP Money Market Division will be reallocated
to other Divisions of the Variable Account according to the most recent premium
allocation instructions. Thereafter, Net Premiums will be allocated upon receipt
according to the most recent premium allocation instructions. Allocation
percentages must be in whole numbers. The sum must equal 100%. See Allocation of
Net Premiums, page 20.

Maximum Number of Investment Divisions

The Owner may utilize a maximum of 18 Divisions for investment over the lifetime
of the Policy until current administrative systems are enhanced. See Maximum
Number of Investment Divisions, page 15.

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 also will 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
Withdrawals and service fees will be deducted from the Account Value.

The Cash Surrender Value of the Policy is equal to the Account Value less any
Surrender Charge.

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

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

Determining the Value in the Divisions of the Variable Account

The amounts 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 that Division.
Each Division of the Variable Account will have different Accumulation Unit
Values. See Determining the Value in the Divisions of the Variable Account, page
26.

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. Each Accumulation Unit Value reflects the Division's 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 26.

Transfers of Account Values

After the Delivery and Free Look Periods, the Owner may make up to 12 transfers
among Divisions of the Variable Account or to the Guaranteed Interest Division
in each Policy year without charge. There will be a $25 charge for each transfer
over 12 in a Policy year. Transfers resulting from Automatic Rebalancing or
Dollar Cost Averaging are not included in the 12 transfers without a charge. The
minimum amount we will transfer is $100 or the balance in the division, if less
than $100.

Once during the first 30 days of each Policy year, amounts from the Guaranteed
Interest Division may be transferred. Transfer amounts from the Guaranteed
Interest Division to the Divisions of the Variable Account are limited.
Transfers of the Account Value to the Guaranteed Interest Division are not
limited to this 30-day period. See Transfers of Account Values, page 27.

Dollar Cost Averaging

Dollar Cost Averaging is available by electing this feature at application or at
any other time, by completing the appropriate form or by telephoning us, if the
proper telephone authorization is on file with us. We offer Dollar Cost
Averaging to Owners who have at least $10,000 in the Divisions investing in
either the Fidelity VIP Money Market Portfolio or the Neuberger & Berman AMT
Limited Maturity Bond Portfolio. There is no charge for this feature. See Dollar
Cost Averaging, page 27.

Automatic Rebalancing

Automatic Rebalancing is available by electing this feature at application or by
completing the appropriate form. Automatic Rebalancing allows the Owner to match
the Account Value allocations over time to the specified allocation percentages.
We will charge a fee of $25 each time the automatic rebalancing allocation is
changed in excess of five times per policy year; otherwise, there is no charge
for this feature. See Automatic Rebalancing, page 28.

Loans


- --------------------------------------------------------------------------------
FirstLine                              11
<PAGE>
 
Loans may be taken against the Policy's Cash Surrender Value. Unless otherwise
required by state law, the loan must be at least $100. Loan interest accrues at
an annual rate of 3.75%. The Loan Division earns a guaranteed rate of interest
equal to 3% on an annual basis. See Policy Loans, page 28.

Partial Withdrawals

A partial withdrawal of part of the Net Cash Surrender Value may be requested
any time after the first Policy year, within limits. One Partial Withdrawal is
allowed each Policy year. See Partial Withdrawals, page 29.

Surrender

The Owner may surrender the Policy for its Net Cash Surrender Value at any time
while the Insured is living. We will compute the Net Cash Surrender Value as of
the date we receive the request and the Policy at our Customer Service Center.
All insurance coverage will end on that date. See Surrender, page 30.

Right to Exchange Policy

At any time during the first 24 months following the Policy Date, 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. See Right to Exchange Policy, page 30.

Lapse

Insurance coverage will continue as long as the Net Cash Surrender Value of the
Policy is sufficient to pay all deductions that are taken out of the Account
Value each month. In addition, during the first three Policy years if the
conditions of the Special Continuation Period have been met, the Policy and all
attached Riders are guaranteed not to lapse, regardless of the Net Cash
Surrender Value.

Also, if a Guaranteed Minimum Death Benefit provision has been elected and the
requirements to maintain the Guarantee Period have been met, the Stated Death
Benefit portion of the Policy will remain in effect after the three-year Special
Continuation Period regardless of the amount of the Net cash surrender value.
However, if the requirements to maintain the Guarantee Period have not been met,
the Guaranteed Minimum Death Benefit provision will lapse. See Lapse, page 30.

Reinstatement

A lapsed Policy and its Riders may be reinstated within five years of its lapse
if it has not been surrendered and the Insured is still living. New evidence of
insurability and payment of certain reinstatement premiums will be required. We
also will reinstate any Policy Loan which existed when coverage ended, with
accrued loan interest to the date of lapse. See Reinstatement, page 31.

Charges and Deductions

Deductions From Premiums: The following charges are deducted from each premium
before it is applied to the Account Value:

      (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 is
            deducted to cover a portion of our expenses in issuing this Policy.
            The charge is based on the Insured's Age on the Policy Date or the
            date of an increase in coverage.

     Age of Insured                 Sales Charge Percentage
     --------------                 -----------------------
         0-49                                2.25%
        50-59                                3.25%
        60-85                                4.25%

            This deduction is only a portion of the total sales charge that will
            be assessed against the Account Value if the Policy is surrendered
            during the 14 Policy years following the Policy Date or the addition
            of a new Segment. See Sales Surrender Charge, page 35.

See Deductions from Premiums, page 32.

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 this charge to compensate us for
mortality and expense risks under the Policies. See Daily Deductions from the
Variable Account, page 32.

Monthly Deductions From The Account Value: The following charges are deducted
from the Account Value at the beginning 


- --------------------------------------------------------------------------------
FirstLine                              12
<PAGE>
 
of each Policy month:

      (i)   Initial Policy Charge -- $10 per month for the first three Policy
            years.

      (ii)  Monthly Administrative Charge -- $3 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, any Adjustable Term Insurance Rider,
            and multiple 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 32.

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 total Net Account Value
immediately following the transaction. See Policy Transaction Fees, page 34.

      (i)   Partial Withdrawal fee -- the lesser of $25 or 2% of the amount
            requested.

      (ii)  Transfer fee -- twelve transfers per Policy year are permitted
            without fees; for each transfer thereafter, a $25 fee is charged.

      (iii) Allocation Changes -- five premium allocation or automatic
            rebalancing changes are permitted each Policy year without fees; for
            each change thereafter, a $25 fee is charged.
 
      (iv)  Illustrations -- one illustration per Policy year is available with
            a fee; for each illustration thereafter, a $25 fee may be charged.

Surrender Charges: During the first 14 Policy years, or during the first 14
Policy years of each additional Segment, we assess a Surrender Charge if the
Owner surrenders the Policy, reduces the Stated Death Benefit (other than by
changing death benefit option), or lets the Policy lapse. A Surrender Charge
also may be assessed if a Partial Withdrawal is taken. The charge consists of an
administrative Surrender Charge plus a sales Surrender Charge.

The administrative Surrender Charge is a fixed dollar amount per thousand
dollars of Stated Death Benefit and depends upon the Insured's Age at the Policy
Date or the effective date of each Segment. The Sales Surrender Charge will
never be more than 50% of one Base Standard Target Premium. See Surrender
Charge, page 34.

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 37.

Persistency Refund

The Account Value will be credited with a Persistency Refund each Monthly
Processing Date after the tenth Policy anniversary. See Persistency Refund, page
34.

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 to apply,
the Policy must qualify as a life insurance contract. The tax code provides for
two tests to qualify a contract as a life insurance policy. The Owner
irrevocably selects which of these tests will apply to the Policy in the
application. After the Policy Date, the Policy will reflect the test which was
chosen. See Life Insurance Definition, page 40.

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 41.

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


- --------------------------------------------------------------------------------
FirstLine                              13
<PAGE>
 
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 1997, Security Life and its consolidated subsidiaries had
over $120.2 billion of life insurance in force. Our total assets exceeded $8.5
billion and our shareholder's equity exceeded $870 million, on a generally
accepted accounting principles basis as of December 31, 1997. 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
long-term and short-term contractual obligations. The General Account portfolio
invests primarily in investment-grade bonds and low-risk 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 $307.6 billion on a Dutch (modified U.S.) generally accepted
accounting principles basis as of December 31, 1997.
    

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"), was established on
November 3, 1993, under the Insurance Law of the State of Colorado. It 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. In accordance with and under the
provisions of Section 10-3-501(2) of the Colorado Revised Statutes, 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. This means that in the
event Security Life were ever to become insolvent, the assets of the Variable
Account are to be used first to pay Variable Account policy claims. Only if
assets remain in the Variable Account after those claims have been satisfied can
those assets be used to pay other Policy Owners and creditors of Security Life.

The Variable Account may 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. If
the assets in the Variable Account are insufficient to satisfy Variable Account
Policy Owner claims, Section 10-3-541 provides that under certain circumstances
the amount of those claims which are not satisfied are to be treated as Policy
Owner claims against the general account assets of the insurance company.

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.

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 policies 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 and 


- --------------------------------------------------------------------------------
FirstLine                              14
<PAGE>
 
variable life insurance contracts , 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.

Maximum Number of Investment Divisions

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

       
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 which must accompany
this prospectus and should be read in conjunction with it.

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.L.C. 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 although the series may invest in securities of any duration.
    

   
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
     managers currently intend to focus primarily on the securities of
     medium-capitalization companies. The portfolio is managed using a
     growth-oriented investment approach. A growth-oriented approach seeks
     stocks of companies that are projected to grow at above-average rates.
    

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
     the company's track record through all points of the market cycle. 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 or
     comparable unrated securities.

The Alger American Fund

The Alger American Fund is a registered investment company organized on April 6,
1988, as a multi-series Massachusetts


- --------------------------------------------------------------------------------
FirstLine                              15
<PAGE>
 
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 December 31, 1997, the range of market
     capitalization of the companies in the Russell Index was $20 million to
     $2.97 billion; the range of market capitalization of the companies in the
     S&P Index at that date was $21 million to $2.934 billion. The combined
     range was $20 million to $2.97 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 December 31, 1997, the range of market
     capitalization of these companies was $213 million to $13.737 billion.
    

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

Alger American Leveraged AllCap Portfolio -- seeks long term capital
     appreciation. The Portfolio may purchase put and call options and sell
     (write) covered call and put options on securities and securities indexes
     to increase gain and to hedge against the risk of unfavorable price
     movements. It may enter into futures contracts on securities indexes as
     well as purchase and sell call and put options on these futures. The
     Portfolio may borrow money for the purchase of additional securities, but
     only from banks. It 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, with the exception of the VIP
II Index 500 Portfolio which is sub-advised by Bankers Trust Company. 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 money market 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 the ten diversified investment Portfolios,
five of which are described below. INVESCO Funds Group, Inc., the 
    


- --------------------------------------------------------------------------------
FirstLine                              16
<PAGE>
 
   
Funds' investment adviser, is primarily responsible for providing the Portfolios
with investment management and various administrative services and supervising
the Fund's daily business affairs. INVESCO Distributors, Inc. ("IDI"), provides
distribution services for the INVESCO Variable Investment Funds, Inc. INVESCO
Capital Management, Inc. serves as sub-adviser to the Total Return Portfolio.
    

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

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

   
INVESCO VIF High Yield Portfolio -- seeks a high level of current income by
     investing substantially all of its assets in lower rated bonds and other
     debt securities and in preferred stock. The Fund pursues its investment
     objective through investment in a variety of long-term, intermediate-term,
     and short-term bonds. 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.

   
INVESCO VIF Small Company Growth Fund -- seeks long-term capital growth by
         investing in equity securities of companies with market
         capitalization of $1 billion or less at the time of purchase
         ("small-cap companies"). The balance of the Fund's assets may be
         invested in the equity securities of companies with market
         capitalizations in excess of $1 billion, debt securities and short
         term investments.
    

Van Eck Worldwide Insurance Trust

Van Eck Worldwide Insurance Trust is an open-end management investment company
organized as a "business trust" under the laws of the Commonwealth of
Massachusetts on January 7, 1987. Van Eck Associates Corporation serves as
investment adviser and manager to the Worldwide Hard Assets Fund, Worldwide Real
Estate Fund, Worldwide Emerging Markets Fund, and Worldwide Bond Fund.

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

Van Eck Worldwide Real Estate Fund -- seeks to maximize total return by
         investing primarily in equity securities of domestic and foreign
         companies which are principally engaged in the real estate industry or
         which own significant real estate assets.

Van Eck Worldwide Bond Fund -- seeks high total return through a flexible policy
         of investing globally, primarily in debt securities.

   
Van Eck Worldwide Emerging Markets Fund -- seeks long term capital appreciation 
         by investing primarily in equity securities in emerging markets around 
         the world.
    

AIM Variable Insurance Funds, Inc.

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

AIM VI Capital Appreciation Portfolio -- seeks to provide capital appreciation 
         through investments in common stocks, with emphasis on medium-sized and
         smaller emerging growth companies. AIM will be particularly interested 
         in companies that are likely to benefit from new or innovative 
         products, services or processes that should enhance such companies' 
         prospects for future growth in earnings.

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


- --------------------------------------------------------------------------------
FirstLine                              17
<PAGE>
 
         the U.S. Government.

The Guaranteed Interest Division

All or a portion of the Net Premiums and transfers of the Net Account Value may
be made to the Guaranteed Interest Division. The Guaranteed Interest Division is
part of our General Account and 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, the
General Account, the Guaranteed Interest Division and any interests therein are
not 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 the
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 in the Guaranteed Interest Division,
and (iv) repaying a Policy Loan to release amounts from the Loan Division.

>From time to time, we declare the interest rate that will apply to amounts in
the Guaranteed Interest Division. These interest rates will never be less than
the minimum guaranteed interest rate of 3% and will be in effect for at least 12
months. Interest is credited daily at an effective annual rate that equals the
declared rate. The interest is credited as of each Valuation Date on 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 FIRSTLINE VARIABLE UNIVERSAL LIFE POLICY

This prospectus describes our standard FirstLine 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 differences will be defined in the Policy.

The illustrations beginning on page 51 are intended to provide an idea of how
the key financial elements of FirstLine work. The illustrations show Premiums,
Account Values, Cash Surrender Values and Death Benefits.

Applying for a Policy

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

The Investment Date is the date we allocate funds to the Policy. We will
allocate the Initial Net Premium to the Policy on the next Valuation Date
following the date: (i) we receive the Initial Premium and, (ii) approve the
Policy for issue and (iii) all issue requirements have been met and received in
our Customer Service Center.

The Policy is generally available with a minimum Stated Death Benefit of
$50,000; however, we may reduce this amount for group or sponsored arrangements
or corporate purchasers. 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 is effective. The Policy Date
is 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.

Temporary Insurance

If a premium payment in an amount not less than the Scheduled Premium is
received with the application and there has been no material misrepresentation
in the application, temporary 


- --------------------------------------------------------------------------------
FirstLine                              18
<PAGE>
 
   
insurance equal to the applied-for face amount up to a maximum amount as
described in the binding limited life insurance coverage form, will be in force
so long as the Insured meets all other requirements described in the binding
limited life insurance coverage form. 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; (ii) five days after notice of termination is mailed
to the Owner's address on the application; (iii) coverage starts under the
Policy resulting from the application; (iv) a policy resulting from the
application is refused by us; or (v) 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 in the
binding limited life insurance coverage form or in the application, a proposed
Insured dies by suicide or intentional self-inflicted injury, or the premium
check is not honored.

Premiums

The Owner may choose the amount and frequency of premium payments, within the
limits described below.

Scheduled Premiums

Even though the premiums are flexible, the Schedule pages of the Policy will
show a "Scheduled" Premium. The Owner may select the Scheduled Premium within
our limits when applying for the Policy. The Scheduled Premium is the amount
chosen to pay over a specified period of time and may not be sufficient to keep
the Policy in force. The Owner may receive premium reminder notices for the
Scheduled Premium on a quarterly, semiannual, or annual basis.

Other than the first one, required premiums may be paid by having us withdraw
them via Electronic Funds 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 can be changed at
any time subject to the minimum and maximum limits we set. If one of the
Guaranteed Minimum Death Benefit provisions has been chosen, the Scheduled
Premium should not be less than the amount required to maintain the Guarantee
Period.

Unscheduled Premium Payments

Generally, unscheduled premium payments may be made at any time. 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.
Evidence of insurability may also be required if the net amount at risk is
increased as a result of an unscheduled premium payment. We will return premium
payments which exceed the "seven-pay" limit for the Policy 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 accept the
excess premium payments. See Modified Endowment Contracts, page 41 and Changes
to Comply with Law, page 43.

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
indicated otherwise. Applicable tax and sales charges which are deducted from
any premium payment are not deducted from a loan repayment.

Minimum Annual Premium

The Minimum Annual Premium must be paid during the first three policy years to
meet the requirements for the three-year Special Continuation Period. 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 group
or sponsored arrangements or corporate purchasers. The Minimum Annual Premium
for the Policy is shown in the Schedule pages of the Policy.

Special Continuation Period

The Policy is guaranteed not to lapse, regardless of its Net Cash Surrender
Value if, on each Monthly Processing Date during the first three Policy years,
all premiums paid, less the sum of Partial Withdrawals and Policy Loans taken,
including accrued loan interest, is greater than or equal to the sum of the
applicable minimum monthly premiums for each Policy month, starting with the
first Policy month through and including, the Policy month which begins on the
current Monthly Processing Date. The minimum monthly premium is equal to one
twelfth of the Minimum Annual Premium. See Lapse, page 30.

If during the first three Policy years, any charges are not deducted so as to
keep the Policy from lapsing under the Special Continuation Period, these
charges are not permanently waived. At the end of the Special Continuation
Period, the aggregate amount of the charges previously not deducted will be due
and will be deducted at the beginning of Policy year four.


- --------------------------------------------------------------------------------
FirstLine                              19
<PAGE>
 
Premium Payments Affect the Coverage

If premium payments are discontinued either temporarily or permanently, the
Policy will continue in effect until the Net Cash Surrender Value can no longer
cover the monthly deductions from the Account Value for the benefits selected.
At that time the Policy will lapse. See Lapse, page . If the Minimum Annual
Premium requirements are satisfied, the Policy is guaranteed not to lapse during
the first three Policy years, regardless of the Policy's Net Cash Surrender
Value. See Special Continuation Period, page 19. If one of the Guaranteed
Minimum Death Benefit provisions is elected, the Stated Death Benefit portion of
the Policy will remain in effect until the end of the Guarantee Period as long
as the conditions of the guarantee are met. See Guaranteed Minimum Death Benefit
Provision, page 23.

Choice of Definitional Tests

When applying for the Policy, the Owner will irrevocably choose which of the two
tests for compliance with the Federal income tax law definition of life
insurance 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 40. If the Guideline Premium/Cash Value Corridor Test is
chosen, the allowable premium payments relative to the Policy death benefit will
be limited.

Choice of Guaranteed Minimum Death Benefit Provisions

The Owner will 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, the Guarantee Period Annual Premium, which are higher than the
Minimum Annual Premium and will incur an extra charge from the Account Value
each month during the Guarantee Period. In addition, the Owner must diversify
the Net Account Value according to our requirements. See Guaranteed Minimum
Death Benefit Provision, page 23.

The Guarantee Period Annual Premium depends 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 Guarantee Period
Annual Premium 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 Guarantee Period Annual Premium for the Ten
Year/Age 65 Guarantee Period will be the greater of the Target Premium or
Minimum Annual Premium for each Segment. The Guarantee Period Annual Premium for
the Lifetime Guarantee Period will be greater than that required for the Ten
Year/Age 65 Guarantee Period. Adding additional benefits to the Policy will
increase the Guarantee Period Annual Premium above those indicated above.

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

Modified Endowment Contracts

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 41.

If we determine that the Scheduled Premium chosen 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

The balance after certain premium-based charges are deducted from each premium
is the Net Premium. No allocation will be made prior to the Investment Date.
After the Investment Date, the Net Premium is added to the Account Value
according to the Owner's instructions. Net Premium amounts allocated to the
Guaranteed Interest Division will be allocated to that Division upon receipt.
During the Delivery and Free Look Periods, Net Premiums allocated to the
Divisions of the Variable Account will be allocated to the Division investing in
the Fidelity VIP Money Market Portfolio. At the end of the Delivery and Free
Look Periods, this portion of the Account Value automatically will be allocated
according to the most recent premium allocation instructions.

Thereafter, Net Premiums received will be allocated upon receipt, according to
the allocation instructions stated in the most recent instructions. Allocation
percentages must be in whole numbers. The sum for all Divisions must equal 100%.
The premium allocation may be changed five times per Policy year without charge.
More than five premium allocation changes in a Policy year will be subject to a
$25 charge for each additional change. 


- --------------------------------------------------------------------------------
FirstLine                              20
<PAGE>
 
The Owner may utilize a maximum of 18 Divisions for investment over the lifetime
of the Policy until current administrative systems are enhanced. The Divisions
include the Divisions of the Variable Account and the Guaranteed Interest
Division, but exclude the Loan Division. See Maximum Number of Investment
Divisions, page 15.

Death Benefits

FirstLine 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, FirstLine.

When the Policy is issued, an initial amount of insurance coverage is determined
according to the application instructions. 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.

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; thus no sales charge applies. The cost is
included in the monthly cost of insurance charges discussed below.
See Adjustable Term Insurance Rider, page 24.

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, requested increases and
decreases, or when a transaction on the Policy causes the Base Death Benefit to
change.

As 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 as of the date of the Insured's
death, reduced by any outstanding Policy Loan and accrued loan interest (and, if
in the grace period or three-year Special Continuation Period, further reduced
by any unpaid charges incurred prior to the date of the Insured's death). The
Death Proceeds will include any amount provided by Rider on the Insured.

Death Benefit Options

The Owner may choose from three death benefit options if the Policy was
delivered on or before December 31, 1997, or two death benefit options (Option 1
or Option 2) if delivered thereafter. These options may result in a Base Death
Benefit which exceeds the Stated Death Benefit. The death benefit option may be
changed on any Policy anniversary. See Changes In Death Benefit Option, page 22.

Under Option 1, the Base Death Benefit is the greater of:

      (i)   the Stated Death Benefit on the date of the Insured's death; or

      (ii)  the Account Value on the date of the Insured's death multiplied by
            the appropriate factor from the Definition of Life Insurance Factors
            shown in Appendix A or B.

Under Option 2, the Base Death Benefit is the greater of:

      (i)   the Stated Death Benefit plus the Account Value on the date of the
            Insured's death; or

      (ii)  the Account Value on the date of the Insured's death multiplied by
            the appropriate factor from the Definition of Life Insurance Factors
            shown in Appendix A or B.

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 prefer to
have any favorable investment experience reflected in increased insurance
coverage should choose Option 2.

If the policy was delivered on or before December 31, 1997, the Owner may also
choose Option 3.

Under Option 3 the Base Death Benefit is the greater of:

      (i)   the Stated Death Benefit of the Policy plus the sum of all premiums
            paid minus Partial Withdrawals taken under the Policy; or

      (ii)  the Account Value on the date of the Insured's death multiplied by
            the appropriate factor from the Definition of Life Insurance Factors
            shown in Appendix A or B.

Therefore, the Base Death Benefit generally will increase as the 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.

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 


- --------------------------------------------------------------------------------
FirstLine                              21
<PAGE>
 
the law. The factors are determined based upon the Age and possibly Premium
Class and sex at any point in time as well as by the test for compliance chosen
in the original Policy application. See Life Insurance Definition, page 40.

If necessary, we will adjust the Policy to continue to qualify as life insurance
under the applicable provisions of the Federal income tax laws in existence at
the time the Policy was issued.

Changes in Death Benefit Option

A change in the 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
on or following the date we approve the request for the change. After the
request is approved, we will send a new Schedule page which should be attached
to the Policy. We may ask that the Policy be returned to our Customer Service
Center so that we can note the change in the Schedule. 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 any change if it would reduce the Stated Death
Benefit below the minimum we require to issue this Policy.

After the effective date of the change, the Stated Death Benefit will be changed
according to the following table:

OPTION     CHANGE       STATED DEATH BENEFIT
FROM       TO           FOLLOWING CHANGE
                        EQUALS:

Option 1   Option 2     Stated Death Benefit prior to change minus the Account
                        Value as of the effective date of the change.

Option 2   Option 1     Stated Death Benefit prior to change plus the Account
                        Value as of the effective date of the change.

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

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

For purposes of a death benefit option change, the Account Value will be
allocated to each Segment in the same proportion that the Segment bears to the
Stated Death Benefit. See Changes In Death Benefit Amounts, page 22.

We do not charge a Surrender Charge for any decrease in Stated Death Benefit
when this type of change is made, nor is there an adjustment to the Target
Premium. See Surrender Charge, page 34. These increases and decreases in Stated
Death Benefit are made so that the amount of the Base Death Benefit remains the
same on the date of the change. Thus, there is no immediate change in the Net
Amount at Risk on which our cost of insurance charges are based. See Cost of
Insurance Charges, page 33. In addition, there will be no change to the amount
of term insurance if the Adjustable Term Insurance Rider has been added.

Changes in Death Benefit Amounts

While the Policy is in force, increases in its Target or Stated Death Benefit
may be made prior to the Policy anniversary on which the Insured is Age 86. The
Stated Death Benefit may be decreased if the request occurs after the first
Policy anniversary.

An increase or a decrease in the Policy death benefit may be requested by the
Owner. This request will be effective as of the next monthly processing date
after the request is received at our Customer Service Center unless there are
underwriting or other requirements. A change in coverage may not be for an
amount less than $1,000.

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, the guideline annual premium and the new
Surrender Charge. 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.

In some cases, we may not approve a change requested because it would disqualify
the Policy as life insurance under applicable 


- --------------------------------------------------------------------------------
FirstLine                              22
<PAGE>
 
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 40.

Decreases in the death benefit generally may not decrease the Stated Death
Benefit below the minimum required to issue this Policy. There may be tax
consequences to the decrease, See Life Insurance Definition, page 40 and
Modified Endowment Contracts, page 41.

Requested reductions in the death benefit or an option change that causes a
reduction, 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 Segment exists, any
subsequent reduction in Stated Death Benefit will be allocated among Segments in
the same proportion that each Segment bears to the total Stated Death Benefit
prior to the reduction unless required differently by state law.

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 also to 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. The
Target Death Benefit may be changed once each year.

A requested increase in the Stated Death Benefit will create a new Segment.
(Increases in Stated Death Benefit resulting from death benefit option changes
do not create new Segments, rather, they merely increase the size of the
existing Segment(s)) As discussed below, once created, a new Segment can never
be eliminated unless required differently by state law.

If an increase creates a new Segment of Stated Death Benefit, premiums paid
after the increase will be allocated to the original and new 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 Segments. The guideline annual premiums will be shown in the Schedule for
each coverage segment. Net Amount at Risk will be allocated to each Segment in
the same proportion that the Segment bears to the total Stated Death Benefit.

If the reduction decreases the Stated Death Benefit during the Surrender Charge
period, the Surrender Charge on the remaining Stated Death Benefit will be
reduced; however, we will deduct an amount equal to the reduction in the
Surrender Charge from the Account Value. See Surrender Charge, page 34.

Guaranteed Minimum Death Benefit Provision

Generally, the length of time the Policy remains in force depends on the Net
Cash Surrender Value of the Policy. Because the charges to maintain the Policy
are deducted monthly from the Account Value, coverage will last as long as the
Net Cash Surrender Value is sufficient to pay these charges. The investment
experience of 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 Policy's Stated
Death Benefit remains 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, the Guarantee Period. The first option has a Guarantee
Period of 10 Policy years or to the Insured's Age 65, whichever is later. 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 for as long as the Policy is in force
or to the Maturity Date. See Choice of Guaranteed Minimum Death Benefit
Provisions, page 20.

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
Cash Surrender 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; and any attached
Riders will lapse. See Lapse, page 30.

The Guaranteed Minimum Death Benefit provision is not available in some states.

Requirements to Maintain the Guarantee Period

The Guaranteed Minimum Death Benefit provision requires a premium payment level,
the Guarantee Period Annual Premium, that is higher than the Minimum Annual
Premium. The Guarantee Period Annual Premium is listed in the Schedule of the
Policy. If the policy benefits are increased, the Guarantee Period Annual
Premium is increased. The Guarantee Period Monthly Premium is one twelfth of the
Guarantee Period Annual Premium.

Although the required Guarantee Period Annual Premium level is different for the
two Guarantee Periods, the mechanics of the Guaranteed Minimum Death Benefit
provision is 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) actual premiums paid, minus the amount of Partial Withdrawals, Policy Loans
and accrued loan interest, equals or 


- --------------------------------------------------------------------------------
FirstLine                              23
<PAGE>
 
exceeds (ii) the sum of the Guarantee Period Monthly Premiums for each Policy
Month starting with the first Policy Month through, and including, the Policy
Month that begins on the current Monthly Processing Date, 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 Guarantee Period also will be terminated if the Net Account Value on any
Monthly Processing Date is not diversified according to the following rules:

      (i)   No more than 35% of the Net Account Value may be invested in any one
            division, and

      (ii)  The Net Account Value must be invested in at least five Divisions.

These diversification requirements will be satisfied if the Automatic
Rebalancing Feature has been elected and conditions (i) and (ii) above are met.
The Policy will also be deemed to satisfy the diversification requirements if
Dollar Cost Averaging is elected and the resulting transfers are directed into
at least four other Divisions with no more than 35% of any transfer directed to
any one Division. See Dollar Cost Averaging, page 27, and Automatic Rebalancing,
page 28.

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 33. This charge will end at the conclusion of
the Ten Year/Age 65 Guarantee Period if that option is chosen, and it will end
for either option if the Guaranteed Minimum Death Benefit provision is
terminated.

Additional Benefits

The Policy may include additional benefits, which are also 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 by the Owner at
any time. See Modified Endowment Contracts, page 41, 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 your 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 is not available for Policies issued on or after May 1, 1998. This
rider will pay the benefit amount selected 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.

At issue, a Schedule of death benefits called the Target Death Benefit is
specified at levels to meet the Owner's projected needs in the future. The
Target Death Benefit may be set 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 Amounts, page 22.

If at any time a scheduled change is canceled or the Owner asks for an
unscheduled decrease to the Target Death Benefit, we may deny any future
scheduled increases to the Target Death Benefit.

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 selected 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
compliance with the Federal income tax law definition of life insurance test you
have chosen.

For example, assume the Base Death Benefit increases due to compliance with 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:

Base Death        Target Death          Adjustable Term
 Benefit            Benefit          Insurance Rider Amount
 -------            -------          ----------------------

201,500             250,000                 48,500
202,500             250,000                 47,500
202,250             250,000                 47,750

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 Federal income tax law definition
of life 


- --------------------------------------------------------------------------------
FirstLine                              24
<PAGE>
 
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 Withdrawals, page 29.

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 33. Since
there is no defined premium related to the Adjustable Term Insurance Rider,
there are no sales or Surrender Charges associated with this coverage;
therefore, any increase in the Target Death Benefit which does not increase the
Stated Death Benefit will not increase the total Surrender Charge for the
Policy; any decrease in the Adjustable Term Insurance Rider coverage will not
cause a Surrender Charge to be incurred.

Additional Insured Rider

This Rider provides for death benefits upon the death of immediate family
members other than 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 is five
times the Stated Death Benefit of the Policy.

Children's Insurance Rider

This Rider is not available for Policies issued on or after May 1, 1998. This
Rider will allow the addition of death benefit for children by birth or legal
adoption upon attainment of 15 days of age without presenting evidence of
insurability.

Right to Change Insured 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 a change of
Insured occurs, the cost of insurance charges in the future may change but the
Account Value will remain unchanged as of the change date. There is no charge
for this Rider.

Guaranteed Insurability Rider

This Rider is not available for Policies issued on or after May 1, 1998. This
Rider will allow increases in the Stated Death Benefit without providing us with
evidence that the Insured remains insurable. Increases are limited in amount and
timing.

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, the 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 specified premium amount will be credited monthly to
the Policy. In the application the amount of premium is selected, within limits,
that will be credited. If this Rider is added to your Policy, the Waiver of Cost
of Insurance Rider may not also be added.

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
outstanding Policy Loans and accrued loan interest. The Policy will then end.
The Maturity Date is the Policy anniversary date on which the Insured attains
Age 100.

Policy Values

Account Value

The Account Value is the total amount in the Guaranteed Interest Division, in
the various Divisions of the Variable Account and the Loan Division. The Account
Value therefore reflects all premiums paid, charges made, Policy Loans and
Partial Withdrawals taken, investment experience of the Variable Account, and
earnings accrued in the Guaranteed Interest and Loan Divisions.


- --------------------------------------------------------------------------------
FirstLine                              25
<PAGE>
 
Cash Surrender Value

The Cash Surrender Value of the Policy equals the Account Value less any
Surrender Charge.

Net Cash Surrender Value

The Net Cash Surrender Value of the Policy is equal to the Cash Surrender Value
less the amount of outstanding Policy Loans 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 outstanding Policy Loans 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. Each Division of the Variable Account will have different Accumulation
Unit Values.

Accumulation Units of a Division are purchased whenever premiums are allocated
or amounts are transferred 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, Policy transaction charges, and Surrender Charges, if any.

The number of Accumulation Units purchased or redeemed in 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 26.

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, 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 or Surrender Charges are made as of the
effective date of the transaction.

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 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 the Portfolio during the Valuation Period. We subtract from
      this amount a charge for taxes, if any.

3.    We divide the resulting 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 new amount represents the gross experience
      factor per Accumulation Unit, before reduction for the expenses of the
      Variable Account.


- --------------------------------------------------------------------------------
FirstLine                              26
<PAGE>
 
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 result is the Accumulation Experience Factor for the Valuation Period.

Transfers of Account Values

After the Free Look Period ends, up to 12 transfers among the 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, 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 we 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 their ability to provide maximum investment return to all Owners.

Transfers from the Guaranteed Interest Division may be made only once during the
first 30 days of each Policy year. 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
that Policy year, (ii) the sum of the amounts transferred and withdrawn from the
Guaranteed Interest Division in the prior Policy year or, (iii) $100.

Transfers of the Account Value to the Guaranteed Interest Division are not
limited.

The Owner may utilize a maximum of 18 Divisions for investment over the lifetime
of the Policy until current administrative systems are enhanced. See Maximum
Number of Investment Divisions, page 15.

If telephone privileges have been elected in an application or sent by written
notice to our Customer Service Center, transfers may be made by telephoning our
Customer Service Center. See Telephone Privileges, page 47.

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. 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 period, more units are purchased
in a Division if the value per unit is low, and fewer units are purchased if the
value per unit 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. However, participation in
Dollar Cost Averaging does not assure a profit nor does it protect against a
loss in a declining market.

With Dollar Cost Averaging, a designated dollar amount or percentage of the
Account value of the Division investing in the Fidelity VIP Money Market
Portfolio or the Neuberger Berman AMT Limited Maturity Bond Portfolio will be
transferred automatically each period from the selected Division to one or more
other Divisions of the Variable Account. Dollar Cost Averaging transfers may not
be made to or from the Guaranteed Interest Division. Any transfers that are a
result of the Dollar Cost Averaging feature are not counted toward the limit of
12 transfers that can be made each Policy year without a transfer charge. There
is no charge for this feature.

Dollar Cost Averaging allocations may be designated in dollar amounts or whole
percentages. The minimum percentage that may be transferred to any one Division
is 1% of the total amount transferred to all selected Divisions. The transfer


- --------------------------------------------------------------------------------
FirstLine                              27
<PAGE>
 
amount under Dollar Cost Averaging may be no less than $100.

The first Dollar Cost Averaging date must be at least five days after our
receipt of the request for Dollar Cost Averaging. In no event will Dollar Cost
Averaging begin before the end of the Delivery and Free Look Periods. Dollar
Cost Averaging may occur monthly, quarterly, semi-annually, or annually on a
date requested by the Owner. Unless specified otherwise, Dollar Cost Averaging
will take place monthly, on the Monthly Processing Date.

If on any Dollar Cost Averaging 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. Changes to the Dollar Cost Averaging program may be made once each Policy
year or Dollar Cost Averaging may be canceled completely by sending satisfactory
notice to our Customer Service Center at least five days before the next Dollar
Cost Averaging date. If telephone privileges are in effect, changes to the
Dollar Cost Averaging program can be made by telephoning our Customer Service
Center. See Telephone Privileges, page 47.

A date for Dollar Cost Averaging to terminate may be specified by the Owner.
Termination also may occur when the balance remaining in the Division investing
in either the Fidelity VIP Money Market Portfolio or the Neuberger & Berman AMT
Limited Maturity Bond Portfolio reaches a specified dollar amount.

A Dollar Cost Averaging Program and an Automatic Rebalancing Program may run at
the same time.

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. The automatic rebalancing feature may be elected with the
application or at any subsequent time by completing the appropriate form.
Automatic Rebalancing matches Account Value allocations over time to the
allocation percentages set by the Owner. During the operation of the automatic
rebalancing feature, transfers among the Divisions may occur monthly, quarterly,
semi-annually, or annually on a date specified by the Owner. Unless specified
otherwise, automatic rebalancing will take place on the last Valuation Date of
each calendar quarter.

Automatic rebalancing allocations may be specified for all or some of the
Divisions in which the Account Value is invested.

If this feature is elected we will transfer amounts among the Divisions so that,
after the transfers, the ratio of the Account Value in each Division to the
total Account Value of all Divisions included in automatic rebalancing matches
the automatic rebalancing allocation percentage for that Division. This will
rebalance the amounts in Divisions that do not match the set allocation, which
could result, for example, from Divisions which outperform the other Divisions
for that time period.

If automatic rebalancing is elected with the Policy application, the first
transfer will occur on the date specified by the Owner following the end of the
Delivery and Free Look Periods. If elected after the Policy Date, the first
transfer will be processed on the date requested by the Owner which is at least
five days after the request is received at our Customer Service Center, or, if
no date is specified, the last Valuation Date of the calendar quarter after we
receive notification at our Customer Service Center and the Delivery and Free
Look Periods have 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 27. If we
receive an automatic rebalancing request which is in conflict with these
provisions, we will ask for revised instructions.

The Owner may terminate the automatic rebalancing feature at any time, as long
as we receive notice of the termination at least five days prior to the next
automatic rebalancing. If the Guarantee Period is in effect and the automatic
rebalancing feature is terminated, diversification of the Net Account Value
still must be maintained for the Guarantee Period to continue. If the automatic
rebalancing feature is active, the Guarantee Period is in effect, and a request
is received for an allocation which does not meet the diversification
requirements to maintain the Guarantee Period, we will notify the Owner that the
allocation must be changed. See Guaranteed Minimum Death Benefit Provision, page
23.

We will charge a fee of $25 each time the allocation is changed more than five
times per Policy year; otherwise, there is no charge for this feature.

An automatic rebalancing program may be run simultaneously with a Dollar Cost
Averaging program.

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 


- --------------------------------------------------------------------------------
FirstLine                              28
<PAGE>
 
Policy Loan must be at least $100. The maximum amount which can be borrowed as
of any Valuation Date equals the Net Cash Surrender Value less monthly
deductions to the next Policy anniversary. Maximum loan amount may be different
if required by state law. Requests for a Policy Loan may be made by contacting
our Customer Service Center. We may impose requirements relating to Policy Loans
as necessitated by our administrative system. For example, we may require that
loan requests specify a dollar amount rather than a percentage to be taken from
a specific Division.

Loan interest charges on a Policy Loan accrue daily at an 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 requested will be added to the
outstanding Policy Loan so only one loan is outstanding at any time. Repayment
of all or part of the Policy Loan may be made 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, sufficient units of the Variable
Account Divisions are redeemed to cover the amount of the loan 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 unless otherwise
specified by the Owner. 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 at an annual rate of 3%.

The amount of interest credited to the Loan Division for the Policy year will be
transferred from the Loan Division on each Policy anniversary. When a loan
repayment is made, an amount equal to the payment is transferred from the Loan
Division. Amounts transferred from the Loan Division will be allocated to the
Divisions of the Variable Account and the Guaranteed Interest Division in the
same proportion as the current premium allocation 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 set aside in
the Loan Division where it earns a guaranteed rate of interest. Premiums may not
be allocated to or amounts transferred 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, or the
Cash Surrender Value paid on surrender, or the Account Value upon maturity. It
also may 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 Cash
Surrender Value minus Policy Loans and accrued loan interest is insufficient to
cover the monthly deductions.

If telephone privileges have been elected, a Policy Loan may be requested by
telephoning our Customer Service Center. A telephone request for a Policy Loan
must be for an amount less than $25,000. See Telephone Privileges, page 47.

Loans may have adverse Tax Consequences. See Modified Endowment Contracts, page
41.

Partial Withdrawals

   
A Partial Withdrawal may be requested on any Monthly Processing Date after the
first Policy anniversary by contacting our Customer Service Center. Only one
Partial Withdrawal per Policy year is allowed. We may impose requirements
relating to Partial Withdrawals as necessitated by our administrative system.
For example we may require that requests be specified as a dollar amount rather
than a percentage.
    

The minimum Partial Withdrawal is $100. The maximum Partial Withdrawal is the
amount which will leave $500 as the Net Cash Surrender Value. If a withdrawal of
more than this maximum is requested, we will require a full surrender of this
Policy. When a Partial Withdrawal is taken, the amount of the withdrawal plus a
service fee is deducted from the Account Value. In addition, a Surrender Charge
will be deducted from the Account Value if the Partial Withdrawal causes a
reduction in the Stated Death Benefit. See Surrender Charge, page 34.

The Stated Death Benefit is not reduced by a Partial Withdrawal when: (i) 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 40) and
(ii) 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 15 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 


- --------------------------------------------------------------------------------
FirstLine                              29
<PAGE>
 
will not reduce the Stated Death Benefit. Any additional amount withdrawn does
reduce 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.

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. See Group or Sponsored Arrangements or Corporate
Purchasers, page 40.

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.

We will send a new Schedule to reflect the effect of the withdrawal 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 death benefits will be effective as of the
Valuation Date after we receive the request.

If telephone privileges have been elected Partial Withdrawals may be requested
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 47.

Partial Withdrawals may have adverse tax consequences. See Modified Endowment
Contracts, page 41.

Surrender

The Policy may be surrendered for its Net Cash Surrender Value at any time while
the Insured is living. This may be done by sending a written request and the
Policy to our Customer Service Center. The Net Cash Surrender Value of the
Policy equals the Cash Surrender Value minus Policy Loans and accrued loan
interest. Costs and expenses which have been deducted from the Net Account Value
on the Monthly Processing Date preceding the surrender will not be added or
pro-rated at surrender. During the first 14 Policy years, a Surrender Charge is
also deducted from the Cash Surrender Value. A new 14 year Surrender Charge
period will apply to each additional Segment of the Policy created by a
requested increase in the Stated Death Benefit. See Surrender Charge, page 34.

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. 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 41.

Right to Exchange Policy

During the first 24 months following the Policy Date, the Owner has the right to
exchange the Policy from one in which the investment experience is not
guaranteed for a guaranteed Policy, unless required differently by state law.
This is accomplished by transferring 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. When this right
is exercised, we will not allow allocation of future premium payments or
transfers to the Divisions of the Variable Account.

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 apply to the
transfer to exercise this exchange privilege. See The Guaranteed Interest
Division, page 18.

Lapse

Insurance coverage will continue as long as the Net Cash Surrender Value of the
Policy is sufficient to pay all the deductions each month. The Policy is
guaranteed not to lapse, regardless of its Net Cash Surrender Value, 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 and accrued loan
interest is greater than or equal to the sum of the applicable minimum monthly
premiums for each Policy month starting with the first Policy Month through and
including the Policy Month which begins on the current Monthly Processing Date.
The minimum monthly premium is equal to one twelfth of the Minimum Annual
Premium.

If the Guaranteed Minimum Death Benefit Provision Is Not in Effect

Unless the Guaranteed Minimum Death Benefit provision or the Special
Continuation Period is in effect and all requirements have been met, the Policy
including its Riders will lapse on any Monthly Processing Date that the Net Cash
Surrender Value of the Policy is not sufficient to pay the monthly deductions
from the Account Value. A 61-day grace period will begin on that Monthly
Processing Date. See Grace Period, page 31. 


- --------------------------------------------------------------------------------
FirstLine                              30
<PAGE>
 
If we do not receive full payment of the requested amount 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 the Guaranteed Interest Division. We will deduct amounts owed to us,
including any applicable Surrender Charge, and 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 subject to 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 is
in effect, the Stated Death Benefit of the Policy will not lapse during the
Guarantee Period even if the Net Cash Surrender Value is not sufficient to cover
all the deductions from the Account Value on any Monthly Processing Date. See
Guaranteed Minimum Death Benefit Provision, page 23.

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 benefits will lapse
if the Net Cash Surrender 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 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 Account Value below zero will be waived
permanently.

The Guaranteed Minimum Death Benefit will be terminated if the Policy does not
meet the monthly premium or diversification tests as explained in Requirements
to Maintain the Guarantee Period, page . If the Guaranteed Minimum Death Benefit
is terminated, the normal test for lapse will resume.

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 Cash Surrender Value is zero or less;

(ii)  The Guarantee Period has expired or been terminated; and

(iii) The three-year Special Continuation Period has expired or the required
      premium has not been paid.

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
amount that 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 it to make the overdue
deductions. Any balance remaining will be applied to the Account Value in the
same manner as other premium payments.

Reinstatement

If the Policy Owner fails to pay sufficient premiums prior to the end of the
Grace Period, the Policy and its Riders, other than the Guaranteed Minimum Death
Benefit, may be reinstated within five years after 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)  Satisfactory evidence is provided 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; and

(iii) We receive a premium payment sufficient to keep the Policy and its Riders
      in force from the beginning to the end of the grace period and for two
      months following the date of the reinstatement, unless required
      differently by state law.

The reinstatement will be effective as of the Monthly Processing Date following
our approval of the reinstatement application. Upon reinstatement of the Policy,
the Surrender Charges will be reinstated for the amount and duration remaining
at the time the Policy lapsed. We also will 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.

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

CHARGES, DEDUCTIONS AND 


- --------------------------------------------------------------------------------
FirstLine                              31
<PAGE>
 
REFUNDS

Deductions from Premiums

Unless a loan is outstanding (see Policy Loans, page 28 ), payments received
before the Maturity Date are considered to be premiums. Certain expenses are
deducted from premium payments. The Net Premium is then added to the Account
Value. The expenses which are deducted from premiums include the tax charges and
the sales charge.

Tax Charges

Most 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 Federal income tax treatment of deferred acquisition
costs 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 resulting from the receipt of premium
payments, under Internal Revenue Code Section 848.

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 Charge

A percentage of each premium is deducted to compensate us for a portion of the
cost of selling the Policy. The percentage deducted is determined by the
Insured's Age on the Policy Date or the date of an increase in coverage:

      Age of Insured                Sales Charge Percentage
      --------------                -----------------------
           0 - 49                           2.25%
          50 - 59                           3.25%
          60 - 85                           4.25%

These deductions from premiums are only a part of the total sales charge that
will be assessed against the Account Value if the Policy is surrendered during
the first 14 Policy years or the first 14 Policy years following an increase to
the Stated Death Benefit. See Surrender Charge, page 34.

For a Policy with multiple Segments, premiums paid are allocated to the Segments
in the same proportion as 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.

The sales charge covers the costs of distribution, of preparing our sales
literature, 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, any Surrender Charges we may collect, 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 or corporate purchasers.

Daily Deductions from the Variable Account

Mortality and Expense Risk Charge

Each day a charge is deducted for the mortality and expense risks we assume.
This charge is equal to 0.002055% per day 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
and, therefore, the cost of insurance charges specified in the Policy will be
insufficient to meet our actual claims. 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 or sales Surrender Charge.

This charge is not assessed against the amount of the 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 Segment that has been in force for at least ten Policy
years, which effectively reduces the charge for mortality and expense risks. See
Persistency Refund, page 34.

Monthly Deductions from the Account Value

The following charges are deducted from the Account Value on 


- --------------------------------------------------------------------------------
FirstLine                              32
<PAGE>
 
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 three Policy years.
This charge covers such costs as application processing, medical examinations,
establishment of Policy records and insurance underwriting costs. This 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 $3 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
such as premium billing and collections, claim processing, Policy transactions,
record keeping, reporting and other communications with Owners, and other
expenses and overhead. 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 the anticipated cost of paying
the amount of the Death Proceeds that exceeds the Account Value upon the death
of the Insured. 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 and Rider
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, and the Net Amount at Risk for the
Adjustable Term Insurance Rider will 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 makeup of the death benefit, and with the
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.
Unisex rates are used where appropriate under applicable law, including the
state of Montana and Policies purchased by employers and employee organizations
in connection with employment-related insurance or benefit programs. Net Amount
at Risk is allocated to Segments in the same proportion that each Segment bears
to the total 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 Segments. In
addition, rates are greater for Policies with Stated Death Benefit (or Target
Death Benefit, if any) that is less than $100,000 on the Policy Date. 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. These rates are based on the
1980 Commissioner's Standard Ordinary Mortality Tables.

We may offer Policies on a guaranteed issue basis under 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, with minimal evidence of insurability. Policies
issued on a guaranteed issue basis may present different mortality costs to us
compared to underwritten Policies. We may charge different cost of insurance
rates and use different rating standards for guaranteed issue Policies. The cost
of insurance charges may depend on the issue Age of the Insured, the size of the
group, and the total premium to be paid by the group. Under most guaranteed
issue Policies, the overall charges for insurance will be higher than under a
comparable underwritten Policy issued in the preferred nonsmoker, standard
nonsmoker, or standard smoker class. This means that an Insured may be able to
obtain individual underwritten insurance coverage at a lower overall cost.

Charges for Additional Benefits

The cost of additional benefits added by Rider will be deducted monthly on the
Monthly Processing Date. We may change these charges, but the Schedule contains
tables showing the guaranteed maximum rates. See Additional Benefits, page 24.

Guaranteed Minimum Death Benefit Charge

If the Guaranteed Minimum Death Benefit is elected, 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


- --------------------------------------------------------------------------------
FirstLine                              33
<PAGE>
 
Any changes in the cost of insurance charges or charges for additional benefits
or the 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 Net Account Value immediately after the transaction.

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. In addition, a
Surrender Charge may apply. See Partial Withdrawals, page 29.

Transfers

We charge a fee of $25 for each additional transfer beyond the first 12 in a
Policy year. All transfers included in one transfer request count as a single
transfer when we calculate the fee. There will not be a transfer fee if
transferring the Account Value into the Guaranteed Interest Division pursuant to
the Exchange Right provided by this Policy. See Transfers of Account Values,
page 27, and Right to Exchange Policy, page 12.

Allocation Changes

We charge a $25 fee each time the premium or automatic rebalancing allocation is
changed more than five times each per Policy year.

Illustrations

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

Persistency Refund

   
Long-term Owners of FirstLine will receive a persistency refund, where permitted
by state law.
    

Each month the Policy or a Segment 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). The
Account Value will be allocated to each 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

                  Before            After
                  Persistency       Persistency
                  Refund            Refund
                  ------            ------
Variable
Divisions         $10,000.00        $10,004.17

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

                  Before            After
                  Persistency       Persistency
                  Refund            Refund
                  ------            ------
Variable
Divisions         $5,000.00         $5,004.17

Loan Division     $5,000.00         $5,000.00

Surrender Charge

We assess a Surrender Charge against the Account Value upon surrender, reduction
in Stated Death Benefit or lapse in the first


- --------------------------------------------------------------------------------
FirstLine                              34
<PAGE>
 
14 Policy years, or the 14 Policy years following an addition of a new Segment.
The Surrender Charge is designed to recover our expenses from issuing and
distributing Policies. The Surrender Charge consists of two parts: an
administrative Surrender Charge and a sales Surrender Charge.

During the first 14 years of the Policy or within 14 years of adding a Segment,
if the Owner requests a decrease to the Stated Death Benefit of the Policy or
takes a Partial Withdrawal which decreases the Stated Death Benefit, we will
deduct a portion of the Surrender Charge from the Account Value. The amount of
the Surrender Charge which will be deducted from the Account Value is the
Surrender Charge in effect before the reduction minus the Surrender Charge in
effect after the reduction.

A decrease to the Stated Death Benefit as a result of a change to the death
benefit option does not result in a Surrender Charge deduction from the Account
Value and future Surrender Charges will not be reduced.

An increase to the Stated Death Benefit as a result of a change to the death
benefit option does not result in an increase in the maximum sales Surrender
Charge. All other increases in Stated Death Benefit will increase the maximum
sales and administrative Surrender Charges.

If the maximum Surrender Charge is changed, we will send a new Schedule showing
the new maximum Surrender Charge. Maximum Surrender Charges apply only if the
Policy is surrendered or lapses (after paying enough premiums to reach the
maximum Surrender Charge).

The amount of the administrative Surrender Charge and the maximum sales
Surrender Charge stays level for the first seven Policy years following the
effective date of a coverage segment. It then decreases at the beginning of each
subsequent Policy year by 12.5% of the amount in effect at the end of the
seventh Policy year until it reaches zero at the beginning of the 15th year or
the year in which the Insured reaches Age 98, whichever is earlier.

Administrative Surrender Charge

The administrative Surrender Charge is a dollar amount for each $1,000 of Stated
Death Benefit. This dollar amount is based on the Insured's Age at the Policy
Date or the time that a new Stated Death Benefit coverage segment is added:

                      Administrative Surrender Charge Per
Insured's Age         Thousand of Stated Death Benefit
- -------------         --------------------------------

    0 - 39                          $2.50
   40 - 49                          $3.50
   50 - 59                          $4.50
   60 - 69                          $5.50
   70 and above                     $6.50

For example, the administrative Surrender Charge will be $350 for a Policy with
a Stated Death Benefit of $100,000 if the Insured is 40 on the Policy Date.

During the first 14 Policy years or within 14 Policy years of adding a Segment,
if a decrease to the Stated Death Benefit is requested or a Partial Withdrawal
is taken which causes the Stated Death Benefit to decrease, the administrative
Surrender Charge will decrease in the same proportion that the Stated Death
Benefit decreases. The amount by which the Administrative Surrender charge
decreases will be deducted from the Account Value.

The administrative Surrender Charge is designed to cover part of the
administrative expenses, such as application processing, establishment of Policy
records and insurance underwriting costs. It also includes costs associated with
the development and operation of our systems for administering the policies. We
do not expect to profit from the administrative Surrender Charge.

Sales Surrender Charge

The sales Surrender Charge is calculated for each Segment by allocating premiums
paid to Segments in the same proportion that the guideline annual premium for
each Segment (as defined by the Federal income tax laws) bears to the sum of the
guideline annual premiums for all Segments. The sales Surrender Charge is 25% of
paid premiums up to the Target Premium for the Segment without any substandard
ratings (Base Standard Target Premium) plus 5% of premiums paid in the first
seven Policy years following the effective date of a coverage Segment in excess
of the Base Standard Target Premium for the Segment. The sales Surrender Charge
will not exceed 50% of the Base Standard Target Premium. Target Premiums are not
based on the Scheduled Premium. Target Premiums are actuarially determined based
on the Age and sex of the Insured. The Target Premium for the Policy and any
Segments added since the Policy Date will be listed in the Schedule.

The maximum sales Surrender Charge for the Stated Death Benefit will be shown in
the Schedule attached to the Policy.

Upon a decrease in the Stated Death Benefit (other than due to a change in the
death benefit option) the Target Premium for each Segment will be reduced in the
same proportion that the Stated Death Benefit is reduced.

If the new Target Premium for each Segment is greater than or equal to the paid
premiums which are allocated to the Segment, the maximum sales Surrender Charge
in the future will be reduced, but a sales Surrender Charge will not be deducted
from


- --------------------------------------------------------------------------------
FirstLine                              35
<PAGE>
 
the Account Value.

If the new Target Premium for each Segment is less than the sum of the paid
premiums which are allocated to the Segment, the maximum sales Surrender Charge
in the future will be reduced and a sales Surrender Charge will be deducted from
the Account Value. The new sales Surrender Charge will be recalculated as if the
new Target Premium was always in effect for the Segment. A deduction equal to
the difference between the sales Surrender Charge prior to the decrease less the
sales Surrender Charge after the decrease will be taken from the Account Value.

Upon a Partial Withdrawal which causes the Stated Death Benefit to be reduced,
or a requested decrease to the Stated Death Benefit occurring more than seven
years following the Policy Date or the date a Segment is added, the maximum
sales Surrender Charge in the future will be reduced in the same proportion that
the Stated Death Benefit is reduced.

The amount of the sales Surrender Charge in a Policy year is not related to our
actual sales expenses in that year. To the extent sales expenses are not covered
by the sales Surrender Charge, we will cover them from other funds.

Calculation of Surrender Charge  Examples:

If the Stated Death Benefit is $100,000 for an Insured Age 45 on the Policy Date
and the Target Premium on this Policy is $1,500, the actual Surrender Charge
assuming that a $1,000 premium is paid each Policy year is shown in the table
below:

<TABLE>
<CAPTION>
         Policy Year    Administrative Surrender  Sales Surrender Charge   Actual Surrender
                                Charge                                         Charge
            <S>                 <C>                      <C>                  <C>
             1                  $350.00                  $250.00              $ 600.00
             2                   350.00                   400.00                750.00
             3                   350.00                   450.00                800.00
             4                   350.00                   500.00                850.00
             5                   350.00                   550.00                900.00
             6                   350.00                   600.00                950.00
             7                   350.00                   650.00               1000.00
             8                   306.25                   568.75                875.00
             9                   262.50                   487.50                750.00
            10                   218.75                   406.25                625.00
            11                   175.00                   325.00                500.00
            12                   131.25                   243.75                375.00
            13                    87.50                   162.50                250.00
            14                    43.75                    81.25                125.00
            15                     0.00                     0.00                  0.00
</TABLE>
                                                                        
If the Stated Death Benefit is reduced on the third Policy anniversary to
$90,000, the Target Premium will be reduced proportionately and will equal
$1,350 (90% of $1,500). A sales Surrender Charge in the amount of $30 (the
difference between the sales Surrender Charge immediately prior to the decrease
and the sales Surrender Charge calculated assuming the new Target Premium was
always in effect for the Policy) and an administrative Surrender Charge in the
amount of $35 ($350 - $315 where $315 is equal to 90% of the original
administrative Surrender Charge of $350) will be deducted from the Account
Value. The resulting actual Surrender Charge for each Policy year is shown
below:

                                                                             
<TABLE>
<CAPTION>
         Policy Year    Administrative Surrender  Sales Surrender Charge   Actual Surrender
                                Charge                                         Charge
            <S>                 <C>                      <C>                  <C>
             1                   $350.00                 $250.00              $600.00
             2                    350.00                  400.00               750.00
             3                    350.00                  450.00               800.00
             4                    315.00                  470.00               785.00
             5                    315.00                  520.00               835.00
             6                    315.00                  570.00               885.00
             7                    315.00                  620.00               935.00
             8                    275.63                  542.50               818.13
</TABLE>


- --------------------------------------------------------------------------------
FirstLine                              36
<PAGE>
 
<TABLE>
<CAPTION>
            <S>                 <C>                      <C>                  <C>
             9                    236.25                  465.00               701.25
            10                    196.88                  387.50               584.38
            11                    157.50                  310.00               467.50
            12                    118.13                  232.50               350.63
            13                     78.75                  155.00               233.75
            14                     39.38                   77.50               116.88
            15                      0.00                    0.00                 0.00
</TABLE>

Charges From Portfolios

The Variable Account purchases shares of the Portfolios at net asset value. The
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.


- --------------------------------------------------------------------------------
FirstLine                              37
<PAGE>
 
Portfolio Annual Expenses  (As a Percentage of Portfolio Average Net Assets)(1)

<TABLE>
<CAPTION>
                                                        Investment                         Total Portfolio
                  Portfolio                           Management Fees    Other Expenses       Expenses
                  ---------                           ---------------    --------------       --------
<S>                                                        <C>                <C>              <C>  
   
Neuberger & Berman Advisers Management Trust(2)
Limited Maturity Bond Portfolio                            0.65%              0.12%            0.77%
Growth Portfolio                                           0.83%              0.07%            0.90%
Partners Portfolio                                         0.80%              0.06%            0.86%
The Alger American Fund
Alger American Small Capitalization Portfolio              0.85%              0.04%            0.89%
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%              0.15%            1.00%(3)
Fidelity Variable Insurance Products Fund
VIP Growth Portfolio                                       0.60%              0.09%            0.69%(4)
VIP Overseas Portfolio                                     0.75%              0.17%            0.92%(4)
VIP Money Market Portfolio                                 0.21%              0.10%            0.31%
Fidelity Variable Insurance Products Fund II
VIP II Asset Manager Portfolio                             0.55%              0.10%            0.65%(4)
VIP II Index 500 Portfolio                                 0.24%              0.04%            0.28%(5)
INVESCO Variable Investment Funds, Inc.
INVESCO VIF - Total Return Portfolio                       0.75%              0.17%            0.92%(6), (7)
INVESCO VIF - Industrial Income Portfolio                  0.75%              0.16%            0.91%(6), (8)
INVESCO VIF - High Yield Portfolio                         0.60%              0.23%            0.83%(6), (9)
INVESCO VIF - Utilities Portfolio                          0.60%              0.39%            0.99%(6), (10)
INVESCO VIF - Small Company Growth Fund                    0.75%              0.25%            1.00%(6), (11)
Van Eck Worldwide Insurance Trust
Worldwide Hard Assets Fund                                 1.00%              0.17%            1.17%(12)
Worldwide Real Estate Fund                                 0.00%              0.00%            0.00%(13)
Worldwide Emerging Markets Fund                            0.80%              0.00%            0.80%(14)
Worldwide Bond Fund                                        1.00%              0.12%            1.12%
AIM Variable Insurance Funds, Inc.
AIM VI - Capital Appreciation                              0.64%              0.09%            0.73%
AIM VI - Government Securities                             0.50%              0.41%            0.91%
    
</TABLE>


- --------------------------------------------------------------------------------
FirstLine                              38
<PAGE>
 
(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
      reduction from Contract values; rather these Portfolio expenses are taken
      into consideration in computing each underlying Portfolio's net asset
      value, which 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.
      The figures reported under "Investment Management and Administration Fees"
      include the aggregate of the administration fees paid by the Portfolio and
      the management fees paid by its corresponding Series. Similarly, the
      "Other Expenses" includes all other expenses of the Portfolio and its
      corresponding series. See "Expenses" in the Trust's Prospectus. Expenses
      may 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
      0.04% of interest expense.
    

   
(4)   A portion of the brokerage commissions that certain funds pay was used to
      reduce fund expenses. In addition, certain funds have entered into
      arrangements with their custodian whereby credits realized, as a result of
      uninvested cash balances were used to reduce custodian expenses. Including
      these reductions, the total operating expenses presented in the table
      would have been 0.67% for Growth Portfolio, 0.90% for Overseas Portfolio,
      and 0.64% 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 0.27%, 0.13% and 0.40%
      respectively.
    

   
(6)   The Portfolios' custodian fees were reduced under an expense offset
      arrangement. In addition, certain expenses of the Portfolios' 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, 1997, 1996 and 1995. If such expenses had not
      been voluntarily absorbed, the ratio of expenses to average net assets
      would have been 1.10%, 1.30% and 2.51%, respectively, and the ratio of net
      investment income to average net assets would have been 2.89%, 3.08% and
      2.41%, respectively.
    

   
(8)   Various expenses of the Portfolios were voluntarily absorbed by IFG for
      the years ended December 31, 1997, 1996 and 1995. If such expenses had not
      been voluntarily absorbed, the ratio of expenses to average net assets
      would have been .097%, 1.19%, and 2.31%, respectively, and the ratio of
      net investment income to average net assets would have been 2.12%, 2.63%
      and 2.22%, respectively.
    

   
(9)   Various expenses of the Portfolios were voluntarily absorbed by IFG for
      the years ended December 31, 1997, 1996 and 1995. If such expenses had not
      been voluntarily absorbed, the ratio of expenses to average net assets
      would have been 0.94%, 1.32% and 2.71%, respectively, and the ratio of net
      investment income to average net assets would have been 8.56%, 8.74% and
      7.05%, respectively.
    

   
(10)  Various expenses of the Portfolios were voluntarily absorbed by IFG for
      the years ended December 31, 1997, 1996 and 1995. If such expenses had not
      been voluntarily absorbed, the ratio of expenses to average net assets
      would have been 2.07%, 5.36% and 57.13%, respectively, and the ratio of
      net investment income to average net assets would have been 1.84%, (1.28%)
      and (52.86%) respectively.
    

   
(11)  Various expenses of the Portfolios were voluntarily absorbed by IFG for
      the years ended December 31, 1997. If such expenses had not been
      voluntarily absorbed, the ratio of expenses to average net assets would
      have been 35.99% and the ratio of net investment income to average net
      assets would have been (34.86%).
    

   
(12)  Various expenses of the Portfolio were voluntarily absorbed by the
      Portfolio's investment manager. Absent such reimbursement, "Investment
      Management Fees," "Other Expenses" and "Total Portfolio Expenses" would
      have been 1.0%, 0.18%, and 1.18%, respectively.
    

   
(13)  Various expenses of the Portfolio were voluntarily absorbed by the
      Portfolio's investment manager. Absent such reimbursement, "Investment
      Management Fees," "Other Expenses" and "Total Portfolio Expenses" would
      have been 1.0%, 3.92%, and 4.92%, respectively.
    

   
(14)  Various expenses of the Portfolio were voluntarily absorbed by the
      Portfolio's investment manager. Absent such reimbursement, "Investment
      Management Fees," "Other Expenses" and "Total Portfolio Expenses" would
      have been 1.0%, 0.34%, and 1.34%, respectively.
    

- --------------------------------------------------------------------------------
FirstLine                              39
<PAGE>
 
Group or Sponsored Arrangements or Corporate Purchasers

This Policy is available for purchase by individuals, corporations or other
institutions. 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.

For group or sponsored arrangements (including home office employees of Security
Life) and for corporate purchases or special exchange programs which Security
Life may offer from time to time, we may reduce or eliminate the Surrender
Charge, the length of time a Surrender Charge applies, the administrative
charge, the minimum Stated Death Benefit, the maximum Target Death Benefit, the
Minimum Annual Premium, the Target Premium, the sales charges, cost of insurance
charges, or other charges normally assessed to reflect the expected economies
resulting from a group or sponsored arrangement or a corporate purchaser. We
also may allow Partial Withdrawals to be taken without a Surrender Charge.

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 Surrender Charge, administrative charge or other charges, fees and
privileges will reflect differences in costs or services and will not be
unfairly discriminatory.

Group and sponsored plan rates are negotiated independently between Security
Life and its reinsurers; thus, the rates will vary depending on group or plan
size, general insurability, and underwriting standards as defined for group
purposes. The negotiated rates are subject to conditions and underwriting
standards which are available to Security Life at the time of sale and which
reflect our costs and services. Such rates and standards shall 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 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 present time, these taxes are not
substantial. However, if these taxes increase, we reserve the right to charge
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)(l) 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."


- --------------------------------------------------------------------------------
FirstLine                              40
<PAGE>
 
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, multiplied by the Account Value. See
Appendix A, page 155, 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 163, 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 will 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, as 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 25. 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 48.

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, exchanges, transfers, 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 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 Owner will 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 policy owner), 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 Owners 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 


- --------------------------------------------------------------------------------
FirstLine                              41
<PAGE>
 
paid at any time during the first seven Policy years exceed 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 this summary. 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. To the extent
possible, to keep the Policy from being treated as a "modified endowment
contract" for Federal tax purposes, the provisions of the Policy shall be
interpreted to prevent the Policy from being subject to such treatment. 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.
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 tax 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
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 Partial 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 the
extent 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 


- --------------------------------------------------------------------------------
FirstLine                              42
<PAGE>
 
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 has been 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 insurance policy or for an endowment or annuity contract. We accept
Section 1035 exchanges with outstanding loans. 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 also may 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 as life
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,
non-qualified 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, 


- --------------------------------------------------------------------------------
FirstLine                              43
<PAGE>
 
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 15.
Security Life is the legal owner of the shares held in the Variable Account and,
as such, has the right to vote on certain matters. Among other things, we may
vote on any matters described in the Fund's current prospectus or requiring a
vote by shareholders under the Investment Company Act of 1940.

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 Policy. We will vote those shares at
meetings of Portfolio shareholders according to their instructions. We also will
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 the Policy by
dividing the amount in 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 instructions may be given 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
advisory agreement. Shareholders in a Portfolio not affected by a particular
matter generally would not be entitled to vote on it.

The Boards of the Portfolios and Security Life and any other insurance companies
participating in the Portfolios are required to monitor events to identify any
material conflicts that may arise from the use of the Portfolios for variable
life and variable annuity separate accounts. Conflict might arise as a result of
changes in state insurance law or Federal income tax law, changes in investment
management of any Portfolio, or differences in voting instructions given by
owners of variable life insurance policies and variable annuity contracts.
Shares of these Portfolios may also be sold to certain 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 be taken 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, Owners will be entitled to one vote for
every $100 of value they have in the Divisions of the Variable Account. We will
cast votes attributable to amounts in the Divisions of the Variable Account not
attributable to 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 


- --------------------------------------------------------------------------------
FirstLine                              44
<PAGE>
 
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.

      (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.

      (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 change will be made until it becomes effective with the SEC, or without
any necessary approval of the applicable state insurance departments. Owners
will be notified of any changes. If Owners then wish to transfer the amount they
have 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, they may also change how their Net Premiums and deductions are
allocated.

Reports to Owners

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 deductions,
and any loans or withdrawals in that year.

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

Confirmation notices will be sent 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. If the 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.

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 between us. A copy of any application as well as a new Schedule
will be attached or furnished 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 a
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.

Age


- --------------------------------------------------------------------------------
FirstLine                              45
<PAGE>
 
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 Owner signs the notice. 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 on 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 will share the Death Proceeds equally, unless the
designation provides otherwise. If there is no designated Beneficiary surviving,
the Owner or Owner's estate will be paid the Death Proceeds.

The Beneficiary designation will be on file with us or at a location designated
by us. The Owner may name a new Beneficiary 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

The Owner may assign this Policy 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.

o     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.

o     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.

o     We will not contest the statements in the application for any coverage
      change that creates a new Segment or 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 the new Segment or 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 state
law. 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 outstanding Policy
Loans and accrued loan interest and minus any Partial Withdrawals, unless
otherwise required by law. If the Insured has been changed and the new Insured
dies by suicide within two years of the change date, the death benefit will be
limited to the Net Cash Surrender 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 Partial Withdrawals since the change date. If the
Insured commits suicide, while sane or insane, within two years of the effective
date of a new Segment or of an increase in 


- --------------------------------------------------------------------------------
FirstLine                              46
<PAGE>
 
any other benefit, we will make a limited payment to the beneficiary for the new
Segment or other increase. The payment will equal the cost of insurance and any
applicable monthly expense charges deducted for such increase.

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 also will execute a transfer
among Divisions of the Variable Account as of the Valuation Date on or next
following receipt of the 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 Transfers
of Account Values, page 27.

We may, however, postpone the processing of any such transactions at any of
these times:

o     When the NYSE is closed for trading;

o     When trading on the NYSE is restricted by the SEC;

o     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

o     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 date of death of the Insured. The Death
Proceeds will not be affected by changes in the values of the Divisions of the
Variable Account subsequent to the date of death of the Insured. We will pay
interest at the rate declared by us or at any higher rate required by law from
the date of death of the Insured 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 the 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 by the Owner. 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.

In the event of an Insured's death while the Policy is in force please let us or
the Registered Representative know as soon as possible. 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 authorization forms 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,
changes in Dollar Cost Averaging and Automatic Rebalancing, or requests for
Partial Withdrawals or a Policy Loan 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 (distributor) for the policies is 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. 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,
including VESTAX Securities Corporation, a subsidiary of ING America Insurance
Holdings, Inc., and Locust 


- --------------------------------------------------------------------------------
FirstLine                              47
<PAGE>
 
Street Securities, Inc., an affiliate of Security Life of Denver Insurance
Company, 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 with which we enter into
selling agreements 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 95% of the first Target Premium paid and 4% of
premiums paid in excess of the first Target Premium. For Policy years two
through ten, the allowance may equal an amount up to 4% of premiums paid in
excess of the first Target Premium, and for subsequent Policy years 2% of
premiums paid. Broker-dealers may also receive annual renewal compensation of up
to 0.10% of the Net Account Value beginning in the tenth Policy year or after
the Owner pays more than the guideline single premium determined in accordance
with the Federal income tax law definition of life insurance, whichever is
earlier. Compensation arrangements may vary among broker-dealers and depend on
particular circumstances. In addition, we may pay override payments, expense
allowances, bonuses, special marketing fees, 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 and Surrender Charges we might collect).

Settlement Provisions

During the Insured's lifetime, the Owner may elect that the Beneficiary receive
the Death Proceeds other than in one sum. If an election has not been made, the
Beneficiary may do so within 60 days after the Insured's death. The Owner may
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 be subject to our rules at the time of
selection. Currently, these alternate payment options are available only 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 available
             only for ages 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 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.

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 (the right to receive payments over time, for which we may
offer a lump sum payment), the naming of people who are entitled to receive
payment and their successors, and the ways of proving Age and survival.


- --------------------------------------------------------------------------------
FirstLine                              48
<PAGE>
 
ILLUSTRATIONS OF DEATH BENEFITS, ACCOUNT VALUES, 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>
                          Smoker       Death Benefit    Definition of Life     Stated Death                 Target Death
Sex            Age        Status          Option          Insurance Test          Benefit       Premium        Benefit
- ---            ---        ------          ------          --------------          -------       -------        -------
 <S>           <C>      <C>                  <C>               <C>                <C>            <C>           <C>     
  Male         45       Nonsmoker            1                 CVAT               200,000        $3,750        200,000
  Male         45       Nonsmoker            1                 CVAT               100,000        $3,750        200,000
  Male         45       Nonsmoker            1                  GP                200,000        $3,750        200,000
</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. Thethird 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
sections 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,
administrative charges and Surrender Charges. The difference between the Account
Value and the Cash Surrender Value in the first 14 years is the Surrender
Charge.

The tables illustrate cost of insurance and expense charges at both our current
rates (which are described under Monthly Deductions from the Account Value, page
32) 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 .6639% of the aggregate average daily net assets of the Portfolios. This
hypothetical rate is a simple average of the maximum investment advisory fee
applicable to the Divisions of the Variable Account. Other expenses of the
Portfolios are assumed at the rate of .1309% 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 .7948% 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 (1.54)%, on 6% it would be 4.42%, and on 12% it would be 10.37%.
    


- --------------------------------------------------------------------------------
FirstLine                              49
<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 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 an initial
Stated Death Benefit, death benefit option and Scheduled Premiums chosen and
consistent with the Policy form. If the Owner purchases a Policy, 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.


- --------------------------------------------------------------------------------
FirstLine                              50
<PAGE>
 
PROSPECT: INSURED'S NAME
MALE 45 NON-SMOKER                                                 PRESENTED BY:

                                  SECURITY LIFE
                        FIRSTLINE VARIABLE UNIVERSAL LIFE

STATED DEATH BENEFIT:  $200000                     DEATH BENEFIT OPTION 1
                                                   ANNUAL PREMIUM:  $3750.00
                                                   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       3750      3937         2630     1142    200000      2995      1508    200000      2812      1325    200000
 2       3750      8072         5175     3500    200000      6257      4582    200000      5705      4030    200000
 3       3750     12413         7635     5773    200000      9812      7950    200000      8679      6817    200000
 4       3750     16971        10128     8078    200000     13817     11767    200000     11860      9810    200000
 5       3750     21757        12528    10328    200000     18188     15988    200000     15130     12930    200000
 6       3750     26783        14834    12634    200000     22965     20765    200000     18490     16290    200000
 7       3750     32059        17035    14835    200000     28184     25984    200000     21936     19736    200000
 8       3750     37600        19123    17198    200000     33884     31959    200000     25462     23537    200000
 9       3750     43417        21090    19440    200000     40114     38464    200000     29065     27415    200000
10       3750     49525        22923    21548    200000     46927     45552    200000     32738     31363    200000
15       3750     84966        30478    30478    200000     94609     94609    200000     53315     53315    200000
20       3750    130197        32941    32941    200000    171191    171191    304891     76125     76125    200000
25       3750    187925        26456    26456    200000    286629    286629    452587    100743    100743    200000
30       3750    261603         2589     2589    200000    455996    455996    648427    127587    127587    200000
                             
AGE 65   3750    140644        32513    32513    200000    190723    190723    331095     80896     80896    200000
    

</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.
    


- --------------------------------------------------------------------------------
FirstLine                              51
<PAGE>
 
PROSPECT: INSURED'S NAME:
MALE 45 NON-SMOKER                                       PRESENTED BY:

                                  SECURITY LIFE
                        FIRSTLINE VARIABLE UNIVERSAL LIFE

STATED DEATH BENEFIT:  $200000                      DEATH BENEFIT OPTION 1
                                                    ANNUAL PREMIUM:  $3750.00
                                                    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     3750         3937     2839     1351   200000     3218     1730   200000     3028     1540   200000
 2     3750         8072     5486     3811   200000     6614     4939   200000     6038     4363   200000
 3     3750        12413     7943     6080   200000    10207     8345   200000     9029     7166   200000
 4     3750        16971    10432     8382   200000    14255    12205   200000    12227    10177   200000
 5     3750        21757    12828    10628   200000    18674    16474   200000    15514    13314   200000
 6     3750        26783    15131    12931   200000    23504    21304   200000    18894    16694   200000
 7     3750        32059    17360    15160   200000    28812    26612   200000    22391    20191   200000
 8     3750        37600    19527    17602   200000    34662    32737   200000    26021    24096   200000
 9     3750        43417    21656    20006   200000    41139    39489   200000    29817    28167   200000
10     3750        49525    23727    22352   200000    48239    46918   200000    33766    32391   200000
15     3750        84966    34308    34308   200000    99896    99896   203588    57783    57783   200000
20     3750       130197    41927    41927   200000   184234   184234   328120    86893    86893   200000
25     3750       187925    44347    44347   200000   316744   316744   500139   122138   122138   200000
30     3750       261603    37074    37074   200000   520181   520181   739697   164417   164417   233801
               
AGE 65 3750       140644    42903    42903   200000   206229   206229   358014    93376    93376   200000
    
</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.
    


- --------------------------------------------------------------------------------
FirstLine                              52
<PAGE>
 
PROSPECT: INSURED'S NAME
MALE 45 NON-SMOKER                                        PRESENTED BY:

                                  SECURITY LIFE
                        FIRSTLINE VARIABLE UNIVERSAL LIFE

STATED DEATH BENEFIT:  $100000                      DEATH BENEFIT OPTION 1
INITIAL ADJUSTABLE TERM RIDER:  $100000             ANNUAL PREMIUM:  $3750.00
                                                    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     3750         3937     2629     1792   200000     2995     2158   200000     2812     1974   200000
 2     3750         8072     5175     4150   200000     6257     5232   200000     5704     4679   200000
 3     3750        12413     7635     6535   200000     9811     8711   200000     8678     7578   200000
 4     3750        16971    10127     9027   200000    13816    12716   200000    11859    10759   200000
 5     3750        21757    12527    11427   200000    18187    17087   200000    15128    14028   200000
 6     3750        26783    14832    13732   200000    22963    21863   200000    18489    17389   200000
 7     3750        32059    17034    15934   200000    28181    27081   200000    21934    20834   200000
 8     3750        37600    19122    18159   200000    33881    32919   200000    25460    24498   200000
 9     3750        43417    21089    20264   200000    40112    39287   200000    29063    28238   200000
10     3750        49525    22922    22235   200000    46925    46238   200000    32737    32049   200000
15     3750        84966    30488    30488   200000    94610    94610   200000    53325    53325   200000
20     3750       130197    32989    32989   200000   171194   171194   304896    76170    76170   200000
25     3750       187925    26643    26643   200000   286633   286633   452594   100884   100884   200000
30     3750       261603     3239     3239   200000   456003   456003   648436   127946   127946   200000
                  
AGE 65 3750       140644    32578    32578   200000   190726   190726   331100    80954    80954   200000
    

</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.
    


- --------------------------------------------------------------------------------
FirstLine                              53
<PAGE>
 
PROSPECT: INSURED'S NAME
MALE 45 NON-SMOKER                                             PRESENTED BY:

                                  SECURITY LIFE
                        FIRSTLINE VARIABLE UNIVERSAL LIFE

STATED DEATH BENEFIT:  $100000                     DEATH BENEFIT OPTION 1
INITIAL ADJUSTABLE TERM RIDER:  $100000            ANNUAL PREMIUM:  $3750.00
                                                   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     3750         3937     3007     2169   200000     3397     2559   200000     3202     2364   200000
 2     3750         8072     5869     4844   200000     7043     6018   200000     6444     5419   200000
 3     3750        12413     8593     7493   200000    10972     9872   200000     9734     8634   200000
 4     3750        16971    11353    10253   200000    15399    14299   200000    13255    12155   200000
 5     3750        21757    14033    12933   200000    20255    19155   200000    16895    15795   200000
 6     3750        26783    16634    15534   200000    25589    24489   200000    20664    19564   200000
 7     3750        32059    19167    18067   200000    31464    30364   200000    24578    23478   200000
 8     3750        37600    21640    20677   200000    37950    36988   200000    28652    27690   200000
 9     3750        43417    24060    23235   200000    45104    44279   200000    32901    32076   200000
10     3750        49525    26409    25721   200000    52953    52266   200000    37316    36629   200000
15     3750        84966    37682    37682   200000   108411   108411   220942    63300    63300   200000
20     3750       130197    45366    45366   200000   197963   197963   352572    94301    94301   200000
25     3750       187925    47866    47866   200000   338634   338634   534704   132257   132257   208835
30     3750       261603    40887    40887   200000   554556   554556   788578   176536   176536   251034
             
AGE 65 3750       140644    46347    46347   200000   221315   221315   384203   101250   101250   200000
    
</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.
    


- --------------------------------------------------------------------------------
FirstLine                              54
<PAGE>
 
PROSPECT: INSURED'S NAME
MALE 45 NON-SMOKER                                           PRESENTED BY:

                                  SECURITY LIFE
                        FIRSTLINE VARIABLE UNIVERSAL LIFE

STATED DEATH BENEFIT:  $200000                         DEATH BENEFIT OPTION 1
                                                       ANNUAL PREMIUM:  $3750.00
                                                       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     3750         3937     2630     1142   200000     2995     1508   200000     2812     1325   200000
 2     3750         8072     5175     3500   200000     6257     4582   200000     5705     4030   200000
 3     3750        12413     7635     5773   200000     9812     7950   200000     8679     6817   200000
 4     3750        16971    10128     8078   200000    13817    11767   200000    11860     9810   200000
 5     3750        21757    12528    10328   200000    18188    15988   200000    15130    12930   200000
 6     3750        26783    14834    12634   200000    22965    20765   200000    18490    16290   200000
 7     3750        32059    17035    14835   200000    28184    25984   200000    21936    19736   200000
 8     3750        37600    19123    17198   200000    33884    31959   200000    25462    23537   200000
 9     3750        43417    21090    19440   200000    40114    38464   200000    29065    27415   200000
10     3750        49525    22923    21548   200000    46297    45552   200000    32738    31363   200000
15     3750        84966    30478    30478   200000    94609    94609   200000    53315    53315   200000
20     3750       130197    32941    32941   200000   175842   175842   214528    76125    76125   200000
25     3750       187925    26456    26456   200000   312045   312045   361973   100743   100743   200000
30     3750       261603     2589     2589   200000   535784   535784   573289   127587   127587   200000
               
AGE 65 3750       140644    32513    32513   200000   198051   198051   237662    80896    80896   200000
    
</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.
    


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

                                  SECURITY LIFE
                        FIRSTLINE VARIABLE UNIVERSAL LIFE

STATED DEATH BENEFIT:  $200000                         DEATH BENEFIT OPTION 1
                                                       ANNUAL PREMIUM:  $3750.00
                                                       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     3750         3937     2839     1351   200000     3218     1730   200000     3028     1540   200000
 2     3750         8072     5486     3811   200000     6614     4939   200000     6038     4363   200000
 3     3750        12413     7943     6080   200000    10207     8345   200000     9029     7166   200000
 4     3750        16971    10432     8382   200000    14255    12205   200000    12227    10177   200000
 5     3750        21757    12828    10628   200000    18674    16474   200000    15514    13314   200000
 6     3750        26783    15131    12931   200000    23504    21304   200000    18894    16694   200000
 7     3750        32059    17360    15160   200000    28812    26612   200000    22391    20191   200000
 8     3750        37600    19527    17602   200000    34662    32737   200000    26021    24096   200000
 9     3750        43417    21656    20006   200000    41139    39489   200000    29817    28167   200000
10     3750        49525    23727    22352   200000    48293    46918   200000    33766    32391   200000
15     3750        84966    34308    34308   200000    99897    99897   200000    57783    57783   200000
20     3750       130197    41927    41927   200000   187851   187851   229178    86893    86893   200000
25     3750       187925    44347    44347   200000   334661   334661   388207   122138   122138   200000
30     3750       261603    37074    37074   200000   577480   577480   617904   166881   166881   200000

AGE 65 3750      140644     42903    42903   200000   211666   211666   253999    93376    93376   200000
    
</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.
    


- --------------------------------------------------------------------------------
FirstLine                              56
<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 one or two asterisks
(*/**), is Security Life Center, 1290 Broadway, Denver, Colorado 80203-5699. The
business address of each person denoted with one asterisk (*) is ING North
America Insurance Corporation, 5780 Powers Ferry Road, Atlanta, Georgia
30327-4390. The business address of each person denoted with two asterisks (**)
is Security Life of Denver Insurance Company, 9140 Arrowpoint Blvd., Suite 400,
Charlotte, North Carolina 28273.

Name and Principal
Business and Address        Position and Offices with Security Life of Denver
- --------------------        -------------------------------------------------
   
Fred S. Hubbell             Chairman and Chief Executive Officer
909 Locust St.
Des Moines, IA 50309

Stephen M. Christopher      Director, President and Chief Operating Officer

Thomas F. Conroy            Director, President Security Life Reinsurance

Michael W. Cunningham*      Director, Executive Vice President

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

Catherine T. Fitzgerald*    Executive Vice President

James L. Livingston, Jr.    Executive Vice President, Operations

Jeffrey R. Messner          Executive Vice President and Chief Marketing Officer

Jess A. Skriletz            President, ING Institutional Markets

John R. Barmeyer            Senior Vice President and Chief Legal Officer

Wayne D. Bidelman           Senior Vice President, New Business Development

Eugene L. Copeland          Senior Vice President and General Counsel, Security
                            Life Reinsurance and ING Institutional Markets

Michael Fisher              Senior Vice President, Litigation

Carol D. Hard               Senior Vice President, Variable

Philip R. Kruse             Senior Vice President, Sales & Marketing

Charles LeDoyen**           Senior Vice President, Structured Settlements
    


- --------------------------------------------------------------------------------
FirstLine                              57
<PAGE>
 
Name and Principal
Business and Address        Position and Offices with Security Life of Denver
- --------------------        -------------------------------------------------

   
Timothy P. McCarthy         Senior Vice President, Marketing Services

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

Lawrence D. Taylor          Senior Vice President and Chief Actuary

Louis N. Trapolino          Senior Vice President, Distribution

William D. Tyler            Senior Vice President and Chief Information Officer

William H. Alexander        Vice President and Medical Director

Katherine Anderson          Vice President, Chief Product Actuary, Security Life
                            Reinsurance

Carole A. Baumbusch         Vice President, Reinsurance Operations

Evelyn A. Bentz             Vice President, M Financial Sales

Thomas Kirby Brown          Vice President, Operations, ING Institutional 
                            Markets

Daniel S. Clements          Vice President and Chief Underwriter

Linda Elliott               Vice President, Information Technology

Larry D. Erb                Vice President, Information Technology

Martha K. Evans             Vice President, Variable Operations

Deborah B. Holden           Vice President, Human Resources

Brian Holland               Vice President, Sales and International Risk 
                            Management

Kenneth Kiefer**            Vice President, Operations, Structured Settlements

Richard D. King             Vice President and Medical Director

Greg McGreevey              Vice President, Marketing, ING Institutional Markets

C. Lynn McPherson*          Vice President, Medical Risk Solutions

Sue A. Miskie               Vice President, Corporate Services

Donna T. Mosely             Vice President, Valuation
    


- --------------------------------------------------------------------------------
FirstLine                              58
<PAGE>
 
Name and Principal
Business and Address        Position and Offices with Security Life of Denver
- --------------------        -------------------------------------------------
   
David S. Pendergrass*       Vice President and Treasury Officer

Steve Pryde                 Vice President, Administration

Christiaan M. Rutten        Vice President, Structured Reinsurance

Casey J. Scott              Vice President, Sales Operations

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

Mark A. Smith               Vice President, Insurance Services

Jerome M. Strop             Vice President, Strategic Marketing

Gary W. Waggoner            Vice President, General Counsel and Corporate 
                            Secretary

William Wojciechowski       Vice President, Business Consulting and Financial 
                            Markets

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

Relda A. Fleshman           Deputy General Counsel

Eric Banta                  Assistant Secretary

Roger O. Beebe              Actuarial Officer

John B. Dickinson           Actuarial Officer

Shirley A. Knarr            Actuarial Officer

Glen E. Stark               Actuarial Officer

William J. Wagner           Actuarial Officer

Marsha K. Crest             Agency Administration Officer

Amy L. Winsor               Tax and Finance Officer
    


- --------------------------------------------------------------------------------
FirstLine                              59
<PAGE>
 
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, of
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 and Mayer, Brown &
Platt.

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, 1997 and 1996, and for each of the
three years in the period ended December 31, 1997, and the financial statements
of the Separate Account L1 at December 31, 1997, and for each of the three years
in the period ended December 31, 1997, 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
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 Lawrence D. Taylor,
F.S.A., M.A.A.A., who is the Senior Vice President and Chief Actuary of Security
Life. His 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.

Year 2000 Preparedness

Security Life is aware of potential computer system challenges associated with
the year 2000. We plan to upgrade our current variable life administration
system by early 1999. It is expected that this upgrade will make our system year
2000 compatible. We do not anticipate delays or problems in processing or
administering variable life products in the year 2000 or beyond.


- --------------------------------------------------------------------------------
FirstLine                              60
<PAGE>
 
FINANCIAL STATEMENTS

The consolidated financial statements of Security Life of Denver Insurance
Company and Subsidiaries ("Security Life and Subsidiaries") at December 31, 1997
and 1996, and for each of the three years in the period ended December 31, 1997,
are prepared in accordance with generally accepted accounting principles and
start on page ?.
    
The financial statements included for the Security Life Separate Account L1 at
December 31, 1997 and for each of the three years in the period ended December
31, 1997, 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, as well
as the financial statement included for the Security Life Separate Account L1
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.
    

The most current financial statements are those as of the end of the most recent
fiscal year. The Company does not prepare financial statements more often than
annually and believes that any incremental benefit to prospective policy holders
that may result from preparing and delivering more current financial statements,
though unaudited, does not justify the additional cost that would be incurred.
In addition, the Company represents that there have been no significant adverse
changes in the financial condition or operations of the Company between the end
of the most current fiscal year and the date of this prospectus.


- --------------------------------------------------------------------------------
FirstLine                              61
<PAGE>
 
                       Consolidated Financial Statements


                       SECURITY LIFE OF DENVER
                       INSURANCE COMPANY
                       AND SUBSIDIARIES



                       Years ended December 31, 1997, 1996 and 1995
                       with Report of Independent Auditors
<PAGE>
 
          Security Life of Denver Insurance Company and Subsidiaries

                       Consolidated Financial Statements


                 Years ended December 31, 1997, 1996 and 1995


                                    
<TABLE>
<CAPTION>
                                CONTENTS
<S>                                                            <C>
Report of Independent Auditors................................ 64

Audited Consolidated Financial Statements

Consolidated Balance Sheets................................... 65
Consolidated Statements of Income............................. 67
Consolidated Statements of Stockholder's Equity............... 68
Consolidated Statements of Cash Flows......................... 69
Notes to Consolidated Financial Statements.................... 71
</TABLE>

                                      63
<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, 1997 and 1996, 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, 1997.  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, 1997 and 1996, and the
consolidated results of their operations and their cash flows for each of the
three years in the period ended December 31, 1997, in conformity with generally
accepted accounting principles.

Denver, Colorado
April 10, 1998                                            /s/
                                                          
                                                          ERNST & YOUNG LLP
<PAGE>
 
           Security Life of Denver Insurance Company and Subsidiaries

                          Consolidated Balance Sheets

                             (Dollars in Thousands)


<TABLE> 
<CAPTION>
                                                                   DECEMBER 31
                                                              1997              1996
                                                      ------------------------------------
<S>                                                   <C>                       <C>
 
Assets
Investments (Note 2):
 Fixed maturities, at fair value (amortized cost:
  1997--$3,007,012; 1996--$2,765,488)                         $3,152,355        $2,875,084
 Equity securities, at fair value (cost:
  1997--$6,754;
  1996--$4,899)                                                    8,019             5,345
 Mortgage loans on real estate                                   576,620           452,795
 Investment real estate, at cost, less accumulated
  depreciation (1997--$667; 1996--$628)                            1,767             1,769
 Policy loans                                                    875,405           795,311
 Other long-term investments                                      14,307            11,063
                                                        ----------------------------------
Total investments                                              4,628,473         4,141,367
 
Cash and cash equivalents                                         77,765            20,840
Accrued investment income                                         49,726            45,426
Reinsurance recoverable:
 Paid benefits                                                    11,170            10,188
 Unpaid benefits                                                  14,988            19,703
Prepaid reinsurance premiums (Note 8)                          2,721,515         1,951,012
Deferred policy acquisition costs (DPAC)                         682,905           673,560
Property and equipment, at cost, less accumulated
depreciation (1997--$22,925; 1996--$21,407)                       37,943            38,848
Federal income tax recoverable (Note 9)                            5,722                 -
Indebtedness of related parties                                    2,443             5,383
Other assets                                                      87,298           109,751
Separate account assets (Note 6)                                 263,035           124,986
 
  
 
 
 
                                                      ------------------------------------ 
Total assets                                                  $8,582,983        $7,141,064
                                                      ====================================
</TABLE> 
<PAGE>
 
<TABLE>
<CAPTION>
                                                                   DECEMBER 31
                                                              1997              1996
                                                      ------------------------------------
<S>                                                    <C>                      <C>
LIABILITIES AND STOCKHOLDER'S EQUITY
Liabilities:
 Future policy benefits:
  Life and annuity reserves                                   $4,305,229        $3,834,140
  Guaranteed investment contracts                              2,634,654         1,911,201
  Policyholders' funds                                            82,291            81,273
  Advance premiums                                                   365               236
  Accrued dividends and dividends on deposit                      21,129            20,338
  Unpaid claims                                                  103,525            88,074
  Funds held under reinsurance treaties                                -            18,967
                                                      ------------------------------------
 
 Total future policy benefits                                  7,147,193         5,954,229
 
 Accounts payable and accrued expenses                            99,335            85,858
 Indebtedness to related parties                                   7,704             5,427
 Long-term debt to related parties (Note 10)                      75,000            75,000
 Accrued interest on long-term debt to related
  parties (Note 10)                                                5,128             3,700
 Other liabilities                                                61,424            53,311
 Federal income taxes payable (Note 9)                                 -            11,883
 Deferred federal income taxes (Note 9)                           53,829            48,541
 Separate account liabilities (Note 6)                           263,035           124,986
                                                      ------------------------------------
Total liabilities                                              7,712,648         6,362,935
 
Commitments and contingent liabilities
 (Notes 8 and 13)
 
Stockholder's equity (Note 11):
 Common stock, $20,000 par value:
  Authorized  149 shares
  Issued and outstanding  144 shares                               2,880             2,880
 Additional paid-in capital                                      315,722           302,722
 Net unrealized gains on investments                              50,938            58,718
 Retained earnings                                               500,795           413,809
                                                      ------------------------------------
Total stockholder's equity                                       870,335           778,129
                                                      ------------------------------------
 
Total liabilities and stockholder's equity                    $8,582,983        $7,141,064
                                                      ====================================
</TABLE>

See accompanying notes.
<PAGE>
 
           Security Life of Denver Insurance Company and Subsidiaries

                       Consolidated Statements of Income

                             (Dollars in Thousands)


<TABLE>
<CAPTION>
                                                                             YEAR ENDED DECEMBER 31
                                                                   1997               1996               1995
                                                           --------------------------------------------------------
 
Revenues:
<S>                                                                <C>                 <C>                 <C>
 Traditional life insurance premiums                               $  122,429          $ 118,200          $ 124,619
 Universal life and investment product charges                        217,108            202,081            202,908
 Reinsurance premiums assumed                                         446,434            339,335            326,315
                                                           --------------------------------------------------------
                                                                      785,971            659,616            653,842
 Reinsurance premiums ceded                                          (124,815)          (117,880)          (117,061)
                                                           --------------------------------------------------------
                                                                      661,156            541,736            536,781
 
 Net investment income                                                340,898            312,121            256,065
 Net realized gains on investments                                     28,645              4,770              6,564
 Miscellaneous income                                                   6,743                526              1,941
                                                           --------------------------------------------------------
                                                                    1,037,442            859,153            801,351
Benefits and expenses:
 Benefits:
  Traditional life insurance:
   Death benefits                                                     299,305            235,828            217,136
   Other benefits                                                      79,849             71,939             88,326
  Universal life and investment contracts:
   Interest credited to account balances                              217,614            186,908            164,536
   Death benefits incurred in excess of account
     balances                                                          73,260             54,004             63,672
  Increase in policy reserves and other funds                          72,685            121,946             23,895
  Reinsurance recoveries                                              (98,376)           (80,276)           (74,305)
  Product conversions                                                   7,014             16,379             74,291
                                                           --------------------------------------------------------
                                                                      651,351            606,728            557,551
 Expenses:
  Commissions                                                          46,516             25,846             51,189
  Insurance operating expenses                                         89,075             69,580             52,414
  Amortization of deferred policy acquisition costs                   116,495             94,685             71,450
                                                           --------------------------------------------------------
                                                                      903,437            796,839            732,604
                                                           --------------------------------------------------------
 
Income before federal income taxes                                    134,005             62,314             68,747
Federal income taxes (Note 9)                                          47,019             21,876             24,296
                                                           --------------------------------------------------------
Net income                                                         $   86,986          $  40,438          $  44,451
                                                           ========================================================
</TABLE>


See accompanying notes.
<PAGE>
 
           Security Life of Denver Insurance Company and Subsidiaries

                Consolidated Statements of Stockholder's Equity

                             (Dollars in Thousands)


<TABLE>
<CAPTION>
                                                            YEAR ENDED DECEMBER 31
                                                    1997             1996             1995
                                             --------------------------------------------------
Common stock:
<S>                                            <C>              <C>              <C>
 Balance at beginning and end of year                $  2,880         $  2,880         $  2,880
                                             ==================================================
 
Additional paid-in capital:
 Balance at beginning of year                        $302,722         $297,422         $150,792
 Capital contributions                                 13,000            5,300          146,630
                                             --------------------------------------------------
 Balance at end of year                              $315,722         $302,722         $297,422
                                             ==================================================
 
 
Net unrealized gains on investments:
 Balance at beginning of year                        $ 58,718         $ 72,973         $  6,862
 Net change in unrealized gains (losses),
  net of tax                                           23,766          (27,716)         118,654
 Effect on DPAC of unrealized gains and
  losses on fixed maturities, net of tax              (31,546)          13,461          (52,543)
                                             --------------------------------------------------
 Balance at end of year                              $ 50,938         $ 58,718         $ 72,973
                                             ==================================================
 
 
Retained earnings:
 Balance at beginning of year                        $413,809         $373,371         $329,640
 Net income                                            86,986           40,438           44,451
 Dividends paid to stockholder                                                            (720)
                                             --------------------------------------------------  
 Balance at end of year                              $500,795         $413,809         $373,371
                                             ==================================================
 
Total stockholder's equity                           $870,335         $778,129         $746,646
                                             ==================================================
</TABLE>


See accompanying notes.
<PAGE>
 
           Security Life of Denver Insurance Company and Subsidiaries

                     Consolidated Statements of Cash Flows

                             (Dollars in Thousands)


<TABLE>
<CAPTION>
                                                                    YEAR ENDED DECEMBER 31
                                                        1997                1996                 1995
                                                ------------------------------------------------------------
<S>                                              <C>                        <C>                  <C>
OPERATING ACTIVITIES
Net income                                             $    86,986          $    40,438            $  44,451
Adjustments to reconcile net income to net cash
 and
 cash equivalents provided by operating
  activities:
  Increase in future policy benefits                       972,284              585,581              471,331
  Net decrease (increase) in federal income                (12,317)              78,668               33,232
   taxes
  Increase (decrease) in accounts payable and
   accrued expenses                                         21,033               (1,361)              31,334
  Increase in accrued interest on long-term debt             1,428                3,676                   24
  Increase in accrued investment income                     (4,300)              (7,294)              (5,739)
  (Increase) decrease in reinsurance recoverable             3,733               (5,214)                 (24)
  Increase in prepaid reinsurance premiums                (770,503)            (336,053)            (253,968)
  Net realized investment gains                            (28,645)              (4,770)              (6,564)
  Depreciation and amortization expense                      3,630                3,857                4,036
  Policy acquisition costs deferred                       (174,374)            (152,299)            (127,069)
  Amortization of deferred policy acquisition
   costs                                                   116,495               94,685               71,450
  Increase in accrual for postretirement                       557                  484                  623
   benefits
  Other, net                                                43,538              (15,524)             (20,553)
                                                ------------------------------------------------------------
 
Net cash and cash equivalents provided by
 operating activities                                      259,545              284,874              242,564
 
INVESTING ACTIVITIES
Securities available-for-sale:
 Sales:
  Fixed maturities                                       2,279,598              334,482              357,059
  Equity securities                                            648                4,198                4,730
 Maturities--fixed maturities                              410,632              727,937              280,581
 Purchases:
  Fixed maturities                                      (2,919,145)          (1,522,369)            (935,210)
  Equity securities                                         (2,561)                (428)              (1,300)
Securities held-to-maturity:
 Maturities--fixed maturities                                    -                    -               14,156
Sale, maturity or repayment of investments:                                          
 Mortgage loans on real estate                              38,756               18,102               16,061
 Investment real estate                                          -                1,354                  215
 Other long-term investments                                 2,002                    -                1,064
</TABLE>
<PAGE>
 
           Security Life of Denver Insurance Company and Subsidiaries

               Consolidated Statements of Cash Flows (continued)

                             (Dollars in Thousands)


<TABLE>
<CAPTION>
                                                                   YEAR ENDED DECEMBER 31
                                                        1997               1996                1995
                                                ---------------------------------------------------------
<S>                                               <C>               <C>                 <C>
INVESTING ACTIVITIES (continued)
Purchase or issuance of investments:
 Mortgage loans on real estate                          $(163,528)          $(186,228)          $(136,218)
 Investment real estate                                       (35)                  -                  14
 Policy loans, net                                        (80,094)            (41,071)            (63,746)
 Other long-term investments                               (5,248)                809              (2,169)
Additions to property and equipment                        (2,687)             (4,482)             (1,812)
Disposals of property and equipment                           145               2,389                  79
                                                --------------------------------------------------------- 
Net cash and cash equivalents used by
 investing activities                                    (441,517)           (665,307)           (466,496)
                                                --------------------------------------------------------- 
 
FINANCING ACTIVITIES
Increase (decrease) in indebtedness to related              5,217              42,206             (17,011)
 parties
Cash contributions from parent                             13,000               5,300                   -
Receipts from interest sensitive products
 credited to policyholder account balances                555,223             434,726             387,904
Return of policyholder account balances on
 interest sensitive policies                             (334,543)           (123,949)           (128,948)
Dividends paid to stockholder                                                                        (720)
                                                ---------------------------------------------------------
Net cash and cash equivalents provided by
 financing activities                                     238,897             358,283             241,225
                                                ---------------------------------------------------------
 
 
Net increase (decrease) in cash and cash
 equivalents                                               56,925             (22,150)             17,293
Cash and cash equivalents at beginning of year             20,840              42,990              25,697
                                                --------------------------------------------------------- 
Cash and cash equivalents at end of year                $  77,765           $  20,840           $  42,990
                                                =========================================================
</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 was presented as indebtedness of related
        parties. The cash was received by the Company in January 1996.


See accompanying notes.
<PAGE>
 
          Security Life of Denver Insurance Company and Subsidiaries

                  Notes to Consolidated Financial Statements

                               December 31, 1997


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 (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 offers financial security to clients through a mix of total
risk management and traditional life insurance services.

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.
<PAGE>
 
          Security Life of Denver Insurance Company and Subsidiaries

            Notes to Consolidated Financial Statements (continued)


1. SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

ACCOUNTING CHANGES

During June 1996, the Financial Accounting Standards Board (FASB) issued
Statement No. 125, Accounting for Transfers and Servicing of Financial Assets
and Extinguishments of Liabilities. This Statement was effective for transfers
and servicing of financial assets and extinguishments of liabilities occurring
after December 31, 1996. Also in 1996, the FASB issued Statement No. 127, which
delayed certain provisions of FAS 125 dealing with transactions such as
securities lending, repurchase and dollar repurchase agreements until 1998. The
portion of FAS 125 that became effective in 1997 requires the entity to
recognize 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 application of
the new rules did not have a material impact on the financial statements of the
Company. The portion of FAS 125 deferred by FAS 127 is not expected to impact
the Company.

Beginning in 1995, the Company adopted FASB Statement No. 114, Accounting by
Creditors for Impairment of a Loan, and Statement No. 118, which amended
Statement 114. Under the amended statement, the 1997 and 1996 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.
<PAGE>
 
          Security Life of Denver Insurance Company and Subsidiaries

            Notes to Consolidated Financial Statements (continued)


1. SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

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.

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

Debt securities 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 policy acquisition cost
adjustments, reported in a separate component of stockholder's equity.

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.

Mortgage loans are carried at the unpaid balances less an allowance for credit
losses. Investment real estate is carried at cost, less accumulated
depreciation. Policy loans are carried at unpaid balances. 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 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,
<PAGE>
 
          Security Life of Denver Insurance Company and Subsidiaries

            Notes to Consolidated Financial Statements (continued)


1. SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

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
using assumptions consistent with those used in computing policy benefit
reserves. The period of amortization is normally over the premium-paying period.
In the case of policies with no first year premium, the period of amortization
includes the first year, in addition to the premium-paying period. 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.

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.
<PAGE>
 
          Security Life of Denver Insurance Company and Subsidiaries

            Notes to Consolidated Financial Statements (continued)


1. SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

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 7.81% during 1997, 4.60% to 7.45% during 1996, and 4.60% to 8.10%
during 1995.

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.

PROPERTY AND EQUIPMENT

Property and equipment are carried at cost less accumulated depreciation.
Impairment losses are recorded when indicators of impairment are present and the
estimated undiscounted cash flows are less than the assets' carrying value.
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 $6,074,000 and $6,211,000 at
December 31, 1997 and 1996, respectively. Participating business approximates
 .3% 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
<PAGE>
 
          Security Life of Denver Insurance Company and Subsidiaries

            Notes to Consolidated Financial Statements (continued)


1. SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

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 $3,377,000, $3,307,000,
and $2,964,000 were incurred in 1997, 1996, and 1995, 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 and cash equivalents includes cash on hand, demand deposits and short-term
fixed maturity instruments (with a maturity of less than one year at date of
purchase). Included as a component of operating activities is interest paid of
$10,110,000, $1,016,000, and $4,861,000 for 1997, 1996, and 1995, respectively.

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 STANDARDS

During 1998, the FASB issued Statement No. 132, Employers' Disclosures about
Pensions and Other Postretirement Benefits, which standardizes the disclosure
requirements for pension and other postretirement benefits. Neither the
measurement nor recognition of pension and other postretirement benefits will
change as a result of
<PAGE>
 
          Security Life of Denver Insurance Company and Subsidiaries

            Notes to Consolidated Financial Statements (continued)


1. SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

Statement No. 132. The Company will apply the new disclosure requirements
beginning in 1998. Based on current guidance, the Company believes the
application of the new standard will not have a financial impact on the
financial statements.

During 1997, the FASB issued Statement No. 130, Reporting Comprehensive Income,
which requires an entity to divide comprehensive income into net income and
other comprehensive income in the period which they are recognized. The Company
will need to classify items of other comprehensive income by their nature in the
financial statements and display the accumulated balance of other comprehensive
income separately from retained earnings and additional paid-in capital in the
equity section of the balance sheet. This statement will only affect the
presentation of the financial statements, with no change in the valuation of
total stockholder's equity. The implementation of this Statement is required in
fiscal years beginning after December 15, 1997. The Company plans to implement
these new rules in 1998 and will present prior year information in a comparative
format.

RECLASSIFICATIONS

Certain amounts in the 1996 and 1995 financial statements have been reclassified
to conform to the 1997 presentation.
<PAGE>
 
          Security Life of Denver Insurance Company and Subsidiaries

            Notes to Consolidated Financial Statements (continued)    


2. INVESTMENTS


The amortized cost and fair value of investments in fixed maturities and equity
securities are as follows at December 31, 1997 and 1996:


<TABLE> 
<CAPTION>
                                                                              DECEMBER 31, 1997
                                                ----------------------------------------------------------------------------
                                                       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                                           $   51,387           $  1,629            $    39         $   52,977
 States, municipalities and political              
  subdivisions                                           43,185              1,023                128             44,080
 Public utilities securities                            151,642              5,030              1,216            155,456
 Debt securities issued by foreign                 
  governments                                             3,272                                                    3,272
 Corporate securities                                 1,147,380             48,001              6,539          1,188,842
 Mortgage-backed securities                           1,165,376             89,539              6,661          1,248,254
 Other asset-backed securities                          443,473             13,285                584            456,174
 Derivatives hedging fixed maturities              
  (Note 3)                                                1,297              3,118              1,115              3,300
                                                ------------------------------------------------------------------------    
Total fixed maturities                                3,007,012            161,625             16,282          3,152,355
                                                   
 Preferred stocks (nonredeemable)                         3,368                 67                122              3,313
 Common stocks                                            3,386              1,446                126              4,706
                                                ------------------------------------------------------------------------ 
 Total equity securities                                  6,754              1,513                248              8,019
                                                ------------------------------------------------------------------------ 
Total                                                $3,013,766           $163,138            $16,530         $3,160,374
                                                ========================================================================
</TABLE> 
<PAGE>
 
          Security Life of Denver Insurance Company and Subsidiaries

            Notes to Consolidated Financial Statements (continued)     


2. INVESTMENTS (CONTINUED)


<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 3)                                                   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 equity securities                                     4,899                822                376              5,345
                                                        ------------------------------------------------------------------- 
Total                                                   $2,770,387           $140,911            $30,869         $2,880,429
                                                        ===================================================================
</TABLE>
<PAGE>
 
          Security Life of Denver Insurance Company and Subsidiaries

            Notes to Consolidated Financial Statements (continued)      

2. INVESTMENTS (CONTINUED)


The amortized cost and fair value of investments in fixed maturities at December
31, 1997, 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                                      $   35,748       $   35,665
 Due after one year through five years                           313,045          320,825
 Due after five years through ten years                          486,875          503,629
 Due after ten years                                             561,198          584,508
                                                              ---------------------------
                                                               1,396,866        1,444,627

Mortgage-backed securities                                     1,165,376        1,248,254
Other asset-backed securities                                    443,473          456,174
Derivatives                                                        1,297            3,300
                                                              ---------------------------
Total available-for-sale                                      $3,007,012       $3,152,355
                                                              ===========================
</TABLE>


Changes in unrealized gains (losses) on investments in available-for-sale
securities for the years ended December 31, 1997, 1996 and 1995 are summarized
as follows (in thousands):



<TABLE>
<CAPTION>
                                                               DECEMBER 31, 1997
                                                 ----------------------------------------------
                                                    FIXED               EQUITY           TOTAL
                                                 ----------------------------------------------
<S>                                              <C>                   <C>             <C> 
Gross unrealized gains                             $161,625            $1,513          $163,138    
Gross unrealized losses                              16,282               248            16,530    
                                                 ---------------------------------------------- 
Net unrealized gains (losses)                       145,343             1,265           146,608    
Deferred income tax (expense)                                                                      
 benefit                                            (50,873)             (443)          (51,316) 
                                                 ---------------------------------------------- 
Net unrealized gains (losses) after                                                                
 taxes                                               94,470               822            95,292    
Less:                                                                                              
 Balance at beginning of year                        71,237               289            71,526     
                                                 ---------------------------------------------- 
Change in net unrealized gains
 (losses)                                          $ 23,233            $  533           $23,766 
                                                 ===============================================
</TABLE>
<PAGE>
 
          Security Life of Denver Insurance Company and Subsidiaries

            Notes to Consolidated Financial Statements (continued)       

2. INVESTMENTS (CONTINUED)



<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)  
                                            ==============================================

<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>                                       
                                               
As part of its overall investment management strategy, the Company has entered
into agreements to purchase $9,595,943 in fixed maturity securities and
$27,910,000 in mortgage loans as of December 31, 1997. These agreements were
settled during 1998. The Company had no agreements to sell securities at
December 31, 1997.                                               
<PAGE>
 
          Security Life of Denver Insurance Company and Subsidiaries

            Notes to Consolidated Financial Statements (continued)       

2. INVESTMENTS (CONTINUED)                     
                                               
Major categories of investment income for the  years ended December 31 are
summarized as follows (in thousands):          
                                               
                                               
<TABLE>                                        
<CAPTION>
                                                              
                                                 1997              1996              1995 
                                               --------------------------------------------
<S>                                            <C>              <C>               <C> 
Fixed maturities                                 $259,936       $240,931          $190,327
Mortgage loans on real estate                      40,908         29,143            16,601
Policy loans                                       56,087         52,205            55,438
Other investments                                   3,159          2,197             4,360
                                               ------------------------------------------- 
                                                  360,090        324,476           266,726
Investment expenses                               (19,192)       (12,355)          (10,661)
                                               -------------------------------------------            
Net investment income                            $340,898       $312,121          $256,065
                                               ===========================================
</TABLE>


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


<TABLE>
<CAPTION>
                                                 1997              1996              1995 
                                               -------------------------------------------
<S>                                            <C>              <C>                 <C> 
Fixed maturities                                 $27,717        $4,540              $6,538
Equity securities                                    (57)           79                   5
Real estate and other                                985           151                  21
                                               -------------------------------------------
Net realized gains on                                     
 investments                                     $28,645        $4,770              $6,564
                                               ===========================================
</TABLE> 

During 1997, 1996 and 1995, debt and marketable equity securities available-for-
sale were sold with fair values at the date of sale of $2,281,886,000,
$334,482,000 and $306,219,000, respectively.  Gross gains of $41,017,000,
$7,248,000 and $9,691,000 and gross losses of $13,357,000, $2,629,000 and
$3,148,000 were realized on those sales in 1997, 1996 and 1995, respectively.

At December 31, 1997 and 1996, bonds with an amortized cost of $28,434,000 and
$26,140,000, respectively, were on deposit with various state insurance
departments to meet regulatory requirements.
<PAGE>
 
          Security Life of Denver Insurance Company and Subsidiaries

            Notes to Consolidated Financial Statements (continued)    



3. DERIVATIVE FINANCIAL INSTRUMENTS HELD FOR PURPOSES OTHER THAN TRADING


The Company enters into interest rate and currency 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, exchange rates 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. Currency swap agreements generally involve the
exchange of local and foreign currency payments over the life of the agreements
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.
<PAGE>
 
          Security Life of Denver Insurance Company and Subsidiaries

            Notes to Consolidated Financial Statements (continued)    



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


The table below summarizes the Company's interest rate contracts at December 31,
1997 and 1996 (in thousands):


<TABLE>
<CAPTION>
                                                                   DECEMBER 31, 1997
                                              ---------------------------------------------------------------     
                                                 NOTIONAL            AMORTIZED       FAIR          BALANCE 
                                                  AMOUNT               COST          VALUE          SHEET 
                                              ---------------------------------------------------------------  
<S>                                           <C>                   <C>            <C>             <C>   
Interest rate contracts:
 Swaps                                          $  913,630          $  (185)       $  (625)         $   (625)
 Swaps-affiliates                                  879,745              185          1,429             1,429
                                              ---------------------------------------------------------------  
Total swaps                                      1,793,375                -            804               804

 Caps owned                                        760,000              986            766               766
                                              ---------------------------------------------------------------  
Total caps owned                                   760,000              986            766               766
                                              ---------------------------------------------------------------

 Floors owned                                      354,000              311          1,730             1,730
                                              ---------------------------------------------------------------
Total floors owned                                 354,000              311          1,730             1,730
 Options owned                                     384,300            6,192          4,312             4,312
                                              ---------------------------------------------------------------
 Options owned-affiliates                          384,300           (6,192)        (4,312)           (4,312)
                                              ---------------------------------------------------------------
Total options owned                                768,600                -              -                 -
                                              ---------------------------------------------------------------

Total derivatives                               $3,675,975          $ 1,297        $ 3,300          $  3,300
                                              ===============================================================
</TABLE>
<PAGE>
 
          Security Life of Denver Insurance Company and Subsidiaries

            Notes to Consolidated Financial Statements (continued)    


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



<TABLE>
<CAPTION>
 
                                                                         DECEMBER 31, 1996
                                               ---------------------------------------------------------------
                                                NOTIONAL         AMORTIZED        FAIR                BALANCE 
                                                 AMOUNT             COST          VALUE                SHEET  
                                               --------------------------------------------------------------- 
<S>                                            <C>               <C>              <C>                 <C> 
Interest rate contracts:
 Swaps                                           $794,520          $     -          $(1,452)           $(1,452)
 Swaps-affiliates                                 774,520                -            1,272              1,272
                                               --------------------------------------------------------------- 
Total caps owned                                1,569,040                -             (180)              (180)
                                               --------------------------------------------------------------- 
 Caps owned                                       400,000            2,073              592                592
                                               ---------------------------------------------------------------
Total caps owned                                  400,000            2,073              592                592
                                               --------------------------------------------------------------- 
 Floors owned                                     100,000               25                5                  5
                                               ---------------------------------------------------------------
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>


4. CONCENTRATIONS OF CREDIT RISK

At December 31, 1997, the Company held less-than-investment-grade bonds
classified as available-for-sale with a carrying value and market value of
$186,614,000. These holdings amounted to 6% of the Company's investments in
fixed maturity securities and 2% 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, 1997, the Company's commercial mortgages involved a
concentration of properties located in Florida (17%), Texas (10%), and Georgia
(9%). The remaining commercial mortgages relate to properties located in 29
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 $10,911,000.
<PAGE>
 
          Security Life of Denver Insurance Company and Subsidiaries

            Notes to Consolidated Financial Statements (continued)



5. EMPLOYEE BENEFIT PLANS

PENSION PLAN

The Company has a qualified noncontributory defined benefit retirement plan
covering substantially all employees.  In addition, the Company maintains a non-
qualified unfunded Supplemental Employees Retirement Plan (SERP).  The benefits
of both plans 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                              
                                                           1997                                 1996               
                                          ----------------------------------------------------------------------------- 
                                                QUALIFIED                           QUALIFIED                      
                                                  PLAN               SERP              PLAN                 SERP      
                                          ----------------------------------------------------------------------------- 
<S>                                             <C>                  <C>            <C>                     <C>             
Actuarial present value of accumulated                                                                             
benefit obligation:                                                                                                
     Vested                                         $(31,338)          $(7,903)         $(26,058)           $(6,725)
     Nonvested                                          (805)             (285)             (733)              (132)
                                          ----------------------------------------------------------------------------- 
                                                     (32,143)           (8,188)          (26,791)            (6,857)
Effect of projected future compensation               (5,658)             (966)           (5,479)              (951)
                                          ----------------------------------------------------------------------------- 
Projected benefit obligation                         (37,801)           (9,154)          (32,270)            (7,808)
Less plan assets at fair value                        40,150                 -            33,682                  -
                                          ----------------------------------------------------------------------------- 
Plan assets in excess of projected                                                                                 
     benefit obligation                                2,349            (9,154)            1,412             (7,808)
Unrecognized net asset                                (1,032)                -            (1,316)                 -
Unrecognized prior service benefit cost                  (84)              206               (97)               236
Unrecognized net loss                                     89             4,813             1,930              4,622
                                          ----------------------------------------------------------------------------- 
Net pension asset (liability)                       $  1,322           $(4,135)         $  1,929            $(2,950)
                                          =============================================================================
</TABLE>

As of December 31, 1997 and 1996, the Company recognized an additional liability
on the SERP of $3,848,000 and $3,671,000, respectively, as this plan is unfunded
and the actuarial present value of accumulated benefit obligation exceeds the
net pension liability.
<PAGE>
 
          Security Life of Denver Insurance Company and Subsidiaries

            Notes to Consolidated Financial Statements (continued)



5. EMPLOYEE BENEFIT PLANS (CONTINUED)

The net periodic pension cost for the defined benefit plans includes the
following components (in thousands):

<TABLE>
<CAPTION>
                                       1997                        1996                         1995
                          -----------------------------------------------------------------------------------------
                              QUALIFIED                   QUALIFIED                   QUALIFIED
                                PLAN          SERP          PLAN          SERP           PLAN           SERP
                          ----------------------------------------------------------------------------------------- 
<S>                       <C>                 <C>         <C>             <C>         <C>               <C>
Service cost                     $ 1,420        $  524       $ 1,320        $  388        $ 1,147         $  285
Interest cost                      2,613           639         2,262           463          1,856            517
Return on plan assets             (7,279)            -        (4,075)            -         (3,497)             -
Net amortization and
     deferral                      3,853           339           883           258            553            239
                          ----------------------------------------------------------------------------------------- 
Net periodic pension
     expense                     $   607        $1,502       $   390        $1,109        $    59         $1,041
                          =========================================================================================
</TABLE>

Assumptions used in accounting for the defined benefit plans as of December 31,
1997, 1996, and 1995 were as follows:

<TABLE>
<CAPTION>
                                                      1997              1996              1995
                                              ---------------------------------------------------------
<S>                                           <C>                      <C>               <C>
Weighted-average discount rate                        7.25%             7.50%             7.25%
Rate of increase in compensation level                4.25%             4.50%             4.25%
Expected long-term rate of return on assets           9.50%             9.50%             9.50%
</TABLE>

Plan assets of the defined benefit plans at December 31, 1997 are invested
primarily in U.S. government securities, corporate bonds, mutual funds, mortgage
loans, money market funds and common stock.

401(K) PLAN

The Security Life of Denver Insurance Company Savings Incentive Plan (the
Savings Plan) is a defined contribution plan which is available to substantially
all home office employees, who work 1,000 hours or more in a plan year, to
provide a savings program for additional retirement benefits.  Participants may
make contributions to the plan through salary reductions up to a maximum of
$9,500 in 1997 and 1996 and $9,240 in 1995. 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 maximum matching percentage of 4 1/2%
of the individual's salary.  Company matching contributions were $1,211,000 for
1997, $1,143,000 for 1996, and $1,071,000 for 1995.
<PAGE>
 
          Security Life of Denver Insurance Company and Subsidiaries

            Notes to Consolidated Financial Statements (continued)



5. EMPLOYEE BENEFIT PLANS (CONTINUED)

Plan assets of the Savings Plan at December 31, 1997 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
$26.6 million and $25.5 million at December 31, 1997 and 1996, 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
                                                            1997                                       1996
                                       -------------------------------------------------------------------------------------
                                                            LIFE                                       LIFE
                                             MEDICAL      INSURANCE                   MEDICAL       INSURANCE 
                                              PLAN          PLAN         TOTAL         PLAN            PLAN       TOTAL
                                        ------------------------------------------------------------------------------------ 
<S>                                     <C>               <C>          <C>           <C>            <C>         <C> 
Accumulated postretirement benefit
obligation:
     Retirees                                 $(1,032)       $(1,228)  $ (2,260)      $(1,315)        $(1,226)  $ (2,541)
     Fully eligible active plan
     participants                                (665)          (526)    (1,191)         (409)           (392)      (801)
     Other active plan participants            (2,881)        (1,258)    (4,139)       (2,038)         (1,220)    (3,258)
                                        ------------------------------------------------------------------------------------ 
                                               (4,578)        (3,012)    (7,590)       (3,762)         (2,838)    (6,600)
Plan assets at fair value                           -              -          -             -               -          -
                                        ------------------------------------------------------------------------------------ 
Accumulated postretirement benefit
     obligation in excess of plan              (4,578)        (3,012)    (7,590)       (3,762)         (2,838)    (6,600)
      assets
Unrecognized prior service cost                   248             22        270           355              32        387
Unrecognized net gains (losses)                (5,179)         1,130     (4,049)       (5,870)          1,271     (4,599)
                                        ------------------------------------------------------------------------------------ 
Accrued postretirement benefit cost           $(9,509)       $(1,860)  $(11,369)      $(9,277)        $(1,535)  $(10,812)
                                       =====================================================================================
</TABLE>
<PAGE>
 
          Security Life of Denver Insurance Company and Subsidiaries

            Notes to Consolidated Financial Statements (continued)



5. EMPLOYEE BENEFIT PLANS (CONTINUED)

Net periodic postretirement benefit cost for 1997, 1996 and 1995 includes the
following components (in thousands):

<TABLE>
<CAPTION>
                                                   1997                            1996                            1995
                                    ------------------------------------------------------------------------------------------------
                                                   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                          $ 287       $126      $ 413       $ 236       $151      $ 387      $ 359     $175      $ 534
Interest cost                           313        205        518         268        200        468        291      112        403
Net amortization and deferral          (238)        62       (176)       (275)        89       (186)      (209)      65       (144)
                                    ------------------------------------------------------------------------------------------------

Net periodic postretirement benefit                                                                                    
   cost                               $ 362       $393      $ 755       $ 229       $440      $ 669      $ 441     $352      $ 793
                                    ================================================================================================

</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 10.25% graded to 5%
over 10.5 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, 1997 by $784,000 and the aggregate of the service and interest cost
components of net periodic postretirement benefit cost for 1997 by $112,000.

The weighted-average discount rate used in determining the accumulated
postretirement benefit obligation was 7.25% at December 31, 1997 and 7.50% at
December 31, 1996.

6. 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.
<PAGE>
 
          Security Life of Denver Insurance Company and Subsidiaries

            Notes to Consolidated Financial Statements (continued)



7. LEASES

The Company terminated a significant operating lease agreement relating to
electronic data processing equipment due to outsourcing of computer operations.
The Company incurred $4,819,000 in lease expense in 1997 related to that
agreement prior to termination.  The Company does not have any other significant
lease obligations.  Total rental expense for all equipment leases was
approximately $4,993,000, $6,151,000 and $5,620,000 for the years ended December
31, 1997, 1996 and 1995, respectively.

8. 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, 1997, 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.

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.  As of December
31, 1997, $2.2 billion of an affiliate's invested assets were held in trust
pursuant to these agreements.
<PAGE>
 
          Security Life of Denver Insurance Company and Subsidiaries

            Notes to Consolidated Financial Statements (continued)



8. REINSURANCE (CONTINUED)

These transactions are summarized as follows (in thousands):

<TABLE>
<CAPTION>
                                                                1997                                1996
                                               -----------------------------------------------------------------------
                                                     PREMIUMS            RESERVES          PREMIUMS          RESERVES
                                               -----------------------------------------------------------------------
<S>                                            <C>                      <C>                <C>             <C>
Direct (nonaffiliated)                              $ 1,673,471         $ 2,527,957        $ 767,312       $ 1,785,689
Assumed from Life Insurance Company of
      Georgia                                            35,000             106,698           50,000           125,512
                                               -----------------------------------------------------------------------
                                                      1,708,471           2,634,655          817,312         1,911,201
Ceded to Columbine Life Insurance Company            (1,479,371)         (2,231,118)        (484,512)       (1,425,545)
Ceded to Life Insurance Company of Georgia             (116,100)           (403,537)        (282,800)         (435,586)
                                               -----------------------------------------------------------------------
Net                                                 $   113,000         $         -        $  50,000       $    50,070
                                               =======================================================================
</TABLE>

Ceded GIC reserves totaling $2,635 and $1,861 million as of December 31, 1997
and 1996, respectively, are classified as part of prepaid reinsurance premiums.
GIC reserves are reflected at their gross value of $2,635 and $1,911 million as
of December 31, 1997 and 1996, respectively.

During 1997 and 1996, the Company had 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.  As of December 31, 1997, all surplus relief reinsurance contracts
had been recaptured.

9. 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 payable or receivable that the member would have had for the
period had it filed a separate return.
<PAGE>
 
          Security Life of Denver Insurance Company and Subsidiaries

            Notes to Consolidated Financial Statements (continued)



9. 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
                                                                 1997               1996
                                                           -----------------------------------
<S>                                                         <C>                   <C>  
Deferred tax liabilities:                                  
        Deferred policy acquisition costs                      $(239,678)         $(236,445)
        Unrealized gains/losses                                  (51,312)           (38,516)
                                                           -----------------------------------
Total deferred tax liabilities                                  (290,990)          (274,961)
                                                           
Deferred tax assets:                                       
        Benefit reserves and surplus relief                      111,610            123,410
        Tax-basis deferred policy acquisition costs               71,241             60,727
        Investment income                                         13,459             11,037
        Unearned investment income                                 9,208              8,705
        Nonqualified deferred compensation                        14,129             10,649
        Postretirement employee benefits                           3,979              3,784
        Separate accounts                                          8,571              4,138
        Other, net                                                 4,964              3,970
                                                           -----------------------------------
Total deferred tax assets                                        237,161            226,420
                                                           -----------------------------------
Net deferred tax liabilities                                   $ (53,829)         $ (48,541)
                                                           ===================================
</TABLE>

The components of federal income tax expense consist of the following (in
thousands):

<TABLE>
<CAPTION>
                                                               DECEMBER 31
                                                  1997            1996            1995
                                           --------------------------------------------------- 
<S>                                        <C>                 <C>                <C> 
Current                                             $37,542         $10,340        $(48,136)
Deferred                                              9,477          11,536          72,870
Current year change in valuation
       allowance                                          -               -            (438)
                                           --------------------------------------------------- 
Federal income tax expense                          $47,019         $21,876        $ 24,296
                                           ===================================================
</TABLE>

The Company's effective income tax rate did not vary significantly from the
statutory federal income tax rate.
<PAGE>
 
          Security Life of Denver Insurance Company and Subsidiaries

            Notes to Consolidated Financial Statements (continued)



9. INCOME TAXES (CONTINUED)

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 policy 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 $55,468,000 during 1997,
$(61,467,000) during 1996, and $25,875,000 during 1995 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 stockholder exceed amounts in the Stockholder'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.

10. 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, 1997.  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.

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.
<PAGE>
 
          Security Life of Denver Insurance Company and Subsidiaries

            Notes to Consolidated Financial Statements (continued)



10. LONG-TERM DEBT (CONTINUED)

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, 1997, the Company accrued interest of $5,100,000.  Upon receiving
approval from the Commissioner of Insurance of the State of Colorado, the
Company made a $3,668,000 payment for accrued interest during 1997.

Future minimum payments, assuming a current effective interest rate of 6.40%,
are as follows (in thousands):

<TABLE>
<CAPTION>
                                                           TOTAL          
                YEAR                                      PAYMENTS 
               ----------------------------------------------------- 
                <S>                                  <C>
                1999                                       $ 20,456
                2000                                         20,456
                2001                                         20,456
                Subsequent years                             40,911
                                                        ------------ 
                Total                                       102,279
                Less imputed interest                       (27,279)
                                                        ------------ 
                Present value of payments                  $ 75,000
                                                        ============
</TABLE>

11. 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 in the process of codifying statutory accounting practices
("Codification").  Codification will likely change, to some extent, prescribed
statutory accounting practices and may result in changes to the accounting
practices that Security Life uses to prepare its statutory-basis financial
statements.  Codification, which was approved by the NAIC in March 1998, will
require adoption by the various states before it becomes the prescribed
<PAGE>
 
          Security Life of Denver Insurance Company and Subsidiaries

            Notes to Consolidated Financial Statements (continued)



11. STATUTORY ACCOUNTING INFORMATION AND PRACTICES (CONTINUED)

statutory basis of  accounting  for  insurance  companies  domiciled  within
those states.  Accordingly, before Codification becomes effective for Security
Life, the State of Colorado must adopt Codification as the prescribed basis of
accounting on which domestic  insurers  must report  their  statutory-basis
results to the Insurance Department.  At this time it is unclear whether the
State of Colorado will adopt Codification.

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, 1997, the Company exceeded all minimum RBC
requirements.

Combined capital and surplus, determined in accordance with statutory accounting
practices (SAP), was $403,239,000 and $366,451,000 at December 31, 1997 and
1996, respectively.  Combined net income, determined in accordance with SAP, was
$22,261,000, $9,141,000, and $11,771,000 for the years ended December 31, 1997,
1996, and 1995, 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, 1997. 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.
<PAGE>
 
          Security Life of Denver Insurance Company and Subsidiaries

            Notes to Consolidated Financial Statements (continued)



12. 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
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, 1997 and 1996 are summarized below (in thousands):

<TABLE>
<CAPTION>
                                          DECEMBER 31, 1997                   DECEMBER 31, 1996             
                                 ----------------------------------   -------------------------------      
                                         CARRYING                           CARRYING                       
                                          AMOUNT        FAIR VALUE           AMOUNT        FAIR VALUE      
                                 ----------------------------------   -------------------------------      
<S>                              <C>                    <C>           <C>                  <C>             
ASSETS                                                                                                     
Fixed maturities (Note 2)               $3,152,355       $3,152,355        $2,875,084      $2,875,084      
Equity securities (Note 2)                   8,019            8,019             5,345           5,345      
Commercial mortgages                       568,591          621,861           445,073         461,777      
Residential mortgages                        8,029            8,158             7,722           7,589      
Policy loans                               875,405          875,405           795,311         795,311      
                                                                                                           
LIABILITIES                                                                                                
Guaranteed investment                                                                                      
  contracts, net of reinsurance         $        -       $        -        $   50,070      $   50,070      
Supplemental contracts                                                                                     
  without life contingencies                 4,240            4,240             3,023           3,023      
Other policyholder funds left                                                                              
  on deposit                                99,545           99,545            98,824          98,824      
Individual and group                                                                                       
  annuities, net of reinsurance             43,313           43,077            45,576          45,228       
</TABLE>
<PAGE>
 
          Security Life of Denver Insurance Company and Subsidiaries

            Notes to Consolidated Financial Statements (continued)



12. FAIR VALUES OF FINANCIAL INSTRUMENTS (CONTINUED)

The carrying values of all other financial instruments approximate their fair
values.

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.
<PAGE>
 
          Security Life of Denver Insurance Company and Subsidiaries

            Notes to Consolidated Financial Statements (continued)



12. 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 $1,000,000 and $55,780,000 in 1997 and 1996,
 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 $493,757,000 and $637,151,000 at December 31, 1997
 and 1996, 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
 80% 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 $175,367,000 which
 have a market value to the Company of $0 and two lines of credit totaling
 $225,484,000 which have a market value to the Company of $0 (see Note 14).

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

            Notes to Consolidated Financial Statements (continued)



14. OTHER FINANCING ARRANGEMENTS

The Company has a $125,484,000 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
July 31, 1998.  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, 1997 or
1996.  The average balance of short-term debt was $26.5 million during 1997.
The weighted average interest rate paid on this debt during 1997 was 5.71% (see
Note 12).

The Company is the beneficiary of letters of credit totaling $175,367,000 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 1997 and 1996.

YEAR 2000 (UNAUDITED)

The Company has initiated a program to prepare the Company's computer systems
and applications for the year 2000.  This program includes all systems utilized
by the Company  as  well  as  the  systems of  other companies that interface
with the Company. The Company has completed an assessment and is in the process
of modifying portions of its software so that its computer systems will function
properly with respect to dates in the year 2000 and thereafter.  The total Year
2000 project cost is estimated at approximately $8.5 million.  To date the
Company has incurred approximately $1 million, primarily for assessment of the
Year 2000 issue and development of the modification plan.  Accordingly, the
Company does not expect the amounts required for this project to have a material
effect on its financial position.

The project is estimated to be completed no later than June 1999, which is prior
to any anticipated impact on its operating systems.  The Company believes that
with modifications to existing software, and conversions to new software, the
Year 2000 will not pose significant operational problems for its computer
systems.  However, if such modifications and conversions are not made, or are
not completed in a timely manner, it could have a material impact on the
operations of the Company.

The Company has initiated formal communications and interface testing plans with
all of its suppliers and customers to determine the extent to which its
interface systems are vulnerable to those third parties' failure to have their
systems Year 2000 compatible and will act accordingly to prevent operational
disruptions.
<PAGE>
 
                             Financial Statements


                             SECURITY LIFE SEPARATE ACCOUNT L1 
                             OF SECURITY LIFE OF DENVER
                             INSURANCE COMPANY


                             Year ended December 31, 1997
                             with Report of Independent Auditors
<PAGE>
 
                       Security Life Separate Account L1

                              Financial Statements


                          Year ended December 31, 1997


<TABLE>
<CAPTION>

                                    CONTENTS 
 
<S>                                                                       <C>
Report of Independent Auditors.........................................   102

Financial Statements

Statement of Net Assets................................................   103
Statements of Operations...............................................   109
Statements of Changes in Net Assets....................................   127
Notes to Financial Statements..........................................   145

</TABLE>
 
<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 Divisions) ("N&B"), the Alger American Fund (comprising the
American Small Capitalization, American MidCap Growth, American Growth and
American Leveraged AllCap Divisions) ("Alger"), the Fidelity Variable Insurance
Products Fund and Variable Insurance Products Fund II (comprising the Asset
Manager, Growth, Overseas, Money Market and Index 500 Divisions) ("Fidelity"),
the INVESCO Variable Investment Funds, Inc. (comprising the Total Return,
Industrial Income, High Yield and Utilities Divisions) ("INVESCO") and Van Eck
Worldwide Trust (comprising the Worldwide Balanced and Worldwide Hard Assets
Divisions) ("Van Eck") Portfolios) as of December 31, 1997, and the related
statements of operations and changes in net assets for each of the three 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, 1997, 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, 1997, and the results of its operations and changes in its
net assets for each of the three years in the period then ended, in conformity
with generally accepted accounting principles.

Denver, Colorado
April 13, 1998

                                              /s/
                                              ERNST & YOUNG, LLP

                                                                               1
<PAGE>
 
                       Security Life Separate Account L1

                            Statement of Net Assets

                               December 31, 1997


<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
     $147,677,007 (See Note C)            $161,182,191   $26,710,339   $28,827,945   $89,758,414   $14,586,803   $1,298,690
                                          ---------------------------------------------------------------------------------
Total assets                               161,182,191    26,710,339    28,827,945    89,758,414    14,586,803    1,298,690
                                          ---------------------------------------------------------------------------------
 
LIABILITIES
Due to (from) Security Life of Denver       (1,303,829)     (155,132)      (78,097)   (1,024,926)      (46,534)         860
Due to (from) other divisions                        -       (59,025)      805,434       147,171      (893,312)        (268)
                                          ---------------------------------------------------------------------------------
Total liabilities                           (1,303,829)     (214,157)      727,337      (877,755)     (939,846)         592
                                          ---------------------------------------------------------------------------------
 
Net assets                                $162,486,020   $26,924,496   $28,100,608   $90,636,169   $15,526,649   $1,298,098
                                          =================================================================================
 
POLICYHOLDER RESERVES
Reserves attributable to the
     policyholders (See Note B)           $162,486,020   $26,924,496   $28,100,608   $90,636,169   $15,526,649   $1,298,098
                                          ---------------------------------------------------------------------------------
 
TOTAL POLICYHOLDER RESERVES               $162,486,020   $26,924,496   $28,100,608   $90,636,169   $15,526,649   $1,298,098
                                          =================================================================================
</TABLE>

See accompanying notes.

                                                                               2
<PAGE>
 
                       Security Life Separate Account L1

                      Statement of Net Assets (continued)

                               December 31, 1997


<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                        $26,710,339    $  6,674,552   $  5,492,716   $   894,319  $ 13,648,752
                                          ----------------------------------------------------------------------
Total assets                               26,710,339       6,674,552      5,492,716       894,319    13,648,752
                                          ----------------------------------------------------------------------

LIABILITIES
Due to (from) Security Life of Denver        (155,132)          3,700        (25,110)          642      (134,364)
Due to (from) other divisions                 (59,025)         (4,314)       (45,846)            -        (8,865)
                                          ----------------------------------------------------------------------
Total liabilities                            (214,157)           (614)       (70,956)          642      (143,229)
                                          ----------------------------------------------------------------------
 
Net assets                                $26,924,496    $  6,675,166   $  5,563,672   $   893,677  $ 13,791,981
                                          ======================================================================
 
POLICYHOLDER RESERVES
Reserves attributable to the
      policyholders (See Note B)          $26,924,496    $  6,675,166   $  5,563,672   $   893,677  $ 13,791,981
                                          ----------------------------------------------------------------------
 
TOTAL POLICYHOLDER RESERVES               $26,924,496    $  6,675,166   $  5,563,672   $   893,677  $ 13,791,981
                                          ======================================================================
 
Number of division units outstanding
     (See Note G)                                         552,985.394    316,146.084    75,811.559   626,285.721
                                                         =======================================================
 
Value per divisional unit                                $      12.07   $      17.60   $     11.79  $      22.02
                                                         =======================================================
</TABLE>

See accompanying notes.

                                                                               3
<PAGE>
 
                       Security Life Separate Account L1

                      Statement of Net Assets (continued)

                               December 31, 1997


<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                        $28,827,945     $ 11,275,478   $  5,019,978   $  9,621,704   $  2,910,785
                                          -------------------------------------------------------------------------
Total assets                               28,827,945       11,275,478      5,019,978      9,621,704      2,910,785
                                          -------------------------------------------------------------------------
 
LIABILITIES
Due to (from) Security Life of Denver         (78,097)         (58,698)       (28,582)         7,334          1,849
Due to (from) other divisions                 805,434          875,064        (66,978)        (1,809)          (843)
                                          -------------------------------------------------------------------------
Total liabilities                             727,337          816,366        (95,560)         5,525          1,006
                                          -------------------------------------------------------------------------
 
Net assets                                $28,100,608     $ 10,459,112   $  5,115,538   $  9,616,179   $  2,909,779
                                          =========================================================================
 
POLICYHOLDER RESERVES
Reserves attributable to the
      policyholders (See Note B)          $28,100,608     $ 10,459,112   $  5,115,538   $  9,616,179   $  2,909,779
                                          -------------------------------------------------------------------------
 
TOTAL POLICYHOLDER RESERVES               $28,100,608     $ 10,459,112   $  5,115,538   $  9,616,179   $  2,909,779
                                          =========================================================================
 
Number of division units outstanding
     (See Note G)                                          648,733.740    288,809.482    569,990.309    148,542.639
                                                        ===========================================================
 
Value per divisional unit                                 $      16.12   $      17.71   $      16.87   $      19.59
                                                        ===========================================================
</TABLE>

See accompanying notes.

                                                                               4
<PAGE>
 
                       Security Life Separate Account L1

                      Statement of Net Assets (continued)

                               December 31, 1997


<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                        $89,758,414   $  6,058,206   $ 18,086,505   $ 12,199,260   $   14,300,455   $   39,113,988
                                         ------------------------------------------------------------------------------------------
Total assets                              89,758,414      6,058,206     18,086,505     12,199,260       14,300,455       39,113,988
                                         ------------------------------------------------------------------------------------------

LIABILITIES
Due to (from) Security Life of Denver     (1,024,926)        (6,196)        14,297        (18,336)        (948,591)         (66,100)

Due to (from) other divisions                147,171        (72,671)        (2,714)        (8,183)         235,787           (5,048)

                                         ------------------------------------------------------------------------------------------
Total liabilities                           (877,755)       (78,867)        11,583        (26,519)        (712,804)         (71,148)

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

Net assets                               $90,636,169   $  6,137,073   $ 18,074,922   $ 12,225,779   $   15,013,259   $   39,185,136
                                         ==========================================================================================

POLICYHOLDER RESERVES
Reserves attributable to the
     policyholders (See Note B)          $90,636,169   $  6,137,073   $ 18,074,922   $ 12,225,779   $   15,013,259   $   39,185,136
                                         ------------------------------------------------------------------------------------------

TOTAL POLICYHOLDER RESERVES              $90,636,169   $  6,137,073   $ 18,074,922   $ 12,225,779   $   15,013,259   $   39,185,136
                                         ==========================================================================================

Number of division units outstanding
     (See Note G)                                       410,906.106    983,842.388    950,328.899    1,303,059.881    1,863,056.104
                                                    ===============================================================================

Value per divisional unit                              $      14.94   $      18.37   $      12.86   $        11.52   $        21.03
                                                    ===============================================================================
</TABLE>

See accompanying notes.

                                                                               5
<PAGE>
 
                       Security Life Separate Account L1

                      Statement of Net Assets (continued)

                               December 31, 1997

<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                           $14,586,803   $  3,029,149   $  5,932,858   $  4,464,195   $ 1,160,601
                                          ----------------------------------------------------------------------
Total assets                               14,586,803      3,029,149      5,932,858      4,464,195     1,160,601
                                          ----------------------------------------------------------------------
 
LIABILITIES
Due to (from) Security Life of Denver         (46,534)       (12,342)       (23,188)       (11,794)          790
Due to (from) other divisions                (893,312)        (3,119)        (2,098)      (888,095)            -
                                          ----------------------------------------------------------------------
Total liabilities                            (939,846)       (15,461)       (25,286)      (899,889)          790
                                          ----------------------------------------------------------------------
 
Net assets                                $15,526,649   $  3,044,610   $  5,958,144   $  5,364,084   $ 1,159,811
                                          ======================================================================
 
POLICYHOLDER RESERVES
Reserves attributable to the
   policyholders (See Note B)             $15,526,649   $  3,044,610   $  5,958,144   $  5,364,084   $ 1,159,811
                                          ----------------------------------------------------------------------
 
TOTAL POLICYHOLDER RESERVES               $15,526,649   $  3,044,610   $  5,958,144   $  5,364,084   $ 1,159,811
                                          ======================================================================
 
Number of division units outstanding
   (See Note G)                                          184,042.238    297,553.033    333,501.857    78,118.685
                                                        ========================================================
 
Value per divisional unit                               $      16.54   $      20.02   $      16.08   $     14.85
                                                        ========================================================
</TABLE>

See accompanying notes.

                                                                               6
<PAGE>
 
                       Security Life Separate Account L1

                      Statement of Net Assets (continued)

                               December 31, 1997

<TABLE>
<CAPTION>
                                                               VAN ECK
                                             -----------------------------------------------
                                                                                 WORLDWIDE
                                                TOTAL           WORLDWIDE           HARD
                                               VAN ECK           BALANCED          ASSETS
                                             -----------------------------------------------
<S>                                          <C>               <C>               <C>
ASSETS
Investments in mutual funds at
   market value                              $1,298,690        $   387,596       $   911,094
                                             -----------------------------------------------
Total assets                                  1,298,690            387,596           911,094
                                             -----------------------------------------------
 
LIABILITIES
Due to (from) Security Life of Denver               860                248               612
Due to (from) other divisions                      (268)                 -              (268)
                                             -----------------------------------------------
Total liabilities                                   592                248               344
                                             -----------------------------------------------
  
Net assets                                   $1,298,098        $   387,348       $   910,750
                                             ===============================================
 
POLICYHOLDER RESERVES
Reserves attributable to the
   policyholders (See Note B)                $1,298,098        $   387,348       $   910,750
                                             -----------------------------------------------
 
TOTAL POLICYHOLDER RESERVES                  $1,298,098        $   387,348       $   910,750
                                             ===============================================
 
Number of division units outstanding
   (See Note G)                                                 32,139.282        77,046.773
                                                         ===================================
 
Value per divisional unit                                      $     12.05       $     11.82
                                                         ===================================
</TABLE>

See accompanying notes.

                                                                               7
<PAGE>
 
                       Security Life Separate Account L1

                            Statement of Operations

                         Year Ended December 31, 1997

<TABLE>
<CAPTION>
                                             TOTAL
                                              ALL        TOTAL       TOTAL       TOTAL       TOTAL       TOTAL
                                           DIVISIONS      N&B        ALGER      FIDELITY    INVESCO     VAN ECK
                                          ---------------------------------------------------------------------
<S>                                       <C>          <C>         <C>         <C>         <C>         <C>
INVESTMENT INCOME
Dividends from mutual funds               $ 4,158,702  $  678,740  $  323,895  $2,094,346  $1,039,818  $ 21,903
Less:  Valuation period deductions
   (See Note B)                               813,630     135,310     141,930     461,022      67,625     7,743
                                          ---------------------------------------------------------------------
Net investment income (loss)                3,345,072     543,430     181,965   1,633,324     972,193    14,160
                                          ---------------------------------------------------------------------
 
REALIZED AND UNREALIZED GAINS
   (LOSSES) ON INVESTMENTS
Net realized gains (losses) on
   investments                              3,199,375     406,286     894,818   1,320,426     523,956    53,889

Net unrealized gains (losses) on
   investments                             10,643,150   2,273,595   1,647,989   6,476,412     298,662   (53,508)
                                          --------------------------------------------------------------------- 
Net realized and unrealized gains
   (losses) on investments                 13,842,525   2,679,881   2,542,807   7,796,838     822,618       381
                                          ---------------------------------------------------------------------
 
NET INCREASE (DECREASE) IN NET
   ASSETS RESULTING FROM OPERATIONS       $17,187,597  $3,223,311  $2,724,772  $9,430,162  $1,794,811  $ 14,541
                                          =====================================================================
</TABLE>

See accompanying notes.

                                                                               8
<PAGE>
 
                       Security Life Separate Account L1

                      Statement of Operations (continued)

                         Year Ended December 31, 1997

<TABLE>
<CAPTION>
                                                                     N & B
                                          ------------------------------------------------------------
                                            TOTAL        LIMITED                GOVERNMENT
                                             N&B      MATURITY BOND    GROWTH     INCOME     PARTNERS
                                          ------------------------------------------------------------
<S>                                       <C>         <C>             <C>       <C>         <C>
INVESTMENT INCOME
Dividends from mutual funds               $  678,740       $156,667   $183,497    $ 72,086  $  266,490
Less:  Valuation period deductions
   (See Note B)                              135,310         33,725     24,959      10,366      66,260
                                          ------------------------------------------------------------
Net investment income (loss)                 543,430        122,942    158,538      61,720     200,230
                                          ------------------------------------------------------------
 
REALIZED AND UNREALIZED GAINS
   (LOSSES) ON INVESTMENTS
Net realized gains (losses) on
   investments                               406,286        (20,056)    14,997      25,762     385,583
Net unrealized gains (losses) on
   investments                             2,273,595        159,151    533,906      26,882   1,553,656
                                          ------------------------------------------------------------ 
Net realized and unrealized gains
   (losses) on investments                 2,679,881        139,095    548,903      52,644   1,939,239
                                          ------------------------------------------------------------
 
NET INCREASE (DECREASE) IN NET
   ASSETS RESULTING FROM OPERATIONS       $3,223,311       $262,037   $707,441    $114,364  $2,139,469
                                          ============================================================
</TABLE>

See accompanying notes.

                                                                               9
<PAGE>
 
                       Security Life Separate Account L1

                      Statement of Operations (continued)

                         Year Ended December 31, 1997

<TABLE>
<CAPTION>
                                                                     ALGER
                                          -----------------------------------------------------------
                                                         AMERICAN     AMERICAN               AMERICAN
                                            TOTAL         SMALL        MIDCAP    AMERICAN   LEVERAGED
                                            ALGER     CAPITALIZATION   GROWTH     GROWTH      ALLCAP
                                          -----------------------------------------------------------
<S>                                       <C>         <C>             <C>       <C>         <C>
INVESTMENT INCOME
Dividends from mutual funds               $  323,895        $218,789  $ 55,945  $   49,161  $       -
Less:  Valuation period deductions
   (See Note B)                              141,930          51,004    28,138      48,785     14,003
                                          -----------------------------------------------------------
Net investment income (loss)                 181,965         167,785    27,807         376    (14,003)
                                          -----------------------------------------------------------
 
REALIZED AND UNREALIZED GAINS
   (LOSSES) ON INVESTMENTS
Net realized gains (losses) on
   investments                               894,818         114,651   228,363     237,727    314,077
Net unrealized gains (losses) on
   investments                             1,647,989         483,518   246,489     970,056    (52,074)
                                          ----------------------------------------------------------- 
Net realized and unrealized gains
   (losses) on investments                 2,542,807         598,169   474,852   1,207,783    262,003
                                          -----------------------------------------------------------
 
NET INCREASE (DECREASE) IN NET
   ASSETS RESULTING FROM OPERATIONS       $2,724,772        $765,954  $502,659  $1,208,159   $248,000
                                          ===========================================================
</TABLE>

See accompanying notes.

                                                                              10
<PAGE>
 
                       Security Life Separate Account L1

                      Statement of Operations (continued)

                         Year Ended December 31, 1997

<TABLE>
<CAPTION>
                                                                       FIDELITY
                                          ------------------------------------------------------------------
                                            TOTAL      ASSET                             MONEY
                                           FIDELITY   MANAGER     GROWTH     OVERSEAS    MARKET   INDEX 500
                                          ------------------------------------------------------------------
<S>                                       <C>         <C>       <C>         <C>         <C>       <C>
INVESTMENT INCOME
Dividends from mutual funds               $2,094,346  $204,696  $  274,868  $ 451,874   $764,538  $  398,370
Less:  Valuation period deductions
     (See Note B)                            461,022    27,097      91,298     60,714    107,253     174,660
                                          ------------------------------------------------------------------
Net investment income (loss)               1,633,324   177,599     183,570    391,160    657,285     223,710
                                          ------------------------------------------------------------------
 
REALIZED AND UNREALIZED GAINS
     (LOSSES) ON INVESTMENTS
Net realized gains (losses) on
     investments                           1,320,426    33,000     662,436    332,544          -     292,446
Net unrealized gains (losses) on
     investments                           6,476,412   350,408   1,347,793   (305,456)         -   5,083,667
                                          ------------------------------------------------------------------
Net realized and unrealized gains
     (losses) on investments               7,796,838   383,408   2,010,229     27,088          -   5,376,113
                                          ------------------------------------------------------------------
 
NET INCREASE (DECREASE) IN NET
     ASSETS RESULTING FROM
     OPERATIONS                           $9,430,162  $561,007  $2,193,799  $ 418,248   $657,285  $5,599,823
                                          ==================================================================
</TABLE>

See accompanying notes.

                                                                              11
<PAGE>
 
                       Security Life Separate Account L1

                      Statement of Operations (continued)

                         Year Ended December 31, 1997

<TABLE>
<CAPTION>
                                                                  INVESCO
                                          --------------------------------------------------------
                                            TOTAL      TOTAL    INDUSTRIAL
                                           INVESCO     RETURN     INCOME    HIGH YIELD   UTILITIES
                                          --------------------------------------------------------
<S>                                       <C>         <C>       <C>         <C>          <C>
INVESTMENT INCOME
Dividends from mutual funds               $1,039,818  $ 76,461    $417,376   $ 519,369    $ 26,612
Less:  Valuation period deductions
     (See Note B)                             67,625    12,921      27,525      23,478       3,701
                                          --------------------------------------------------------
Net investment income (loss)                 972,193    63,540     389,851     495,891      22,911
                                          --------------------------------------------------------
 
REALIZED AND UNREALIZED GAINS
     (LOSSES) ON INVESTMENTS
Net realized gains (losses) on
     investments                             523,956    46,241     116,951     269,799      90,965
Net unrealized gains (losses) on
     investments                             298,662   203,429     324,767    (253,231)     23,697
                                          --------------------------------------------------------
Net realized and unrealized gains
     (losses) on investments                 822,618   249,670     441,718      16,568     114,662
                                          --------------------------------------------------------
 
NET INCREASE (DECREASE) IN NET
     ASSETS RESULTING FROM
     OPERATIONS                           $1,794,811  $313,210    $831,569   $ 512,459    $137,573
                                          ========================================================
</TABLE>

See accompanying notes.

                                                                              12
<PAGE>
 
                       Security Life Separate Account L1

                      Statement of Operations (continued)

                         Year Ended December 31, 1997

<TABLE>
<CAPTION>
                                                              VAN ECK
                                       ----------------------------------------------------
                                                                               WORLDWIDE
                                             TOTAL            WORLDWIDE           HARD
                                            VAN ECK           BALANCED           ASSETS
                                       ----------------------------------------------------
<S>                                    <C>                    <C>              <C>
INVESTMENT INCOME
Dividends from mutual funds                     $ 21,903           $ 9,006         $ 12,897
Less:  Valuation period deductions
      (See Note B)                                 7,743             3,329            4,414
                                       ----------------------------------------------------
Net investment income (loss)                      14,160             5,677            8,483
                                       ----------------------------------------------------
 
REALIZED AND UNREALIZED GAINS
      (LOSSES) ON INVESTMENTS
Net realized gains (losses) on
      investments                                 53,889            37,785           16,104
Net unrealized gains (losses) on
      investments                                (53,508)            4,122          (57,630)
                                       ----------------------------------------------------
Net realized and unrealized gains
      (losses) on investments                        381            41,907          (41,526)
                                       ----------------------------------------------------
 
NET INCREASE (DECREASE) IN NET
      ASSETS RESULTING FROM
      OPERATIONS                                $ 14,541           $47,584         $(33,043)
                                       ====================================================
</TABLE>

See accompanying notes.

                                                                              13
<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
                                          --------------------------------------------------------------
<S>                                       <C>         <C>       <C>       <C>         <C>        <C>
INVESTMENT INCOME
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
                                          ==============================================================
</TABLE>

See accompanying notes.

                                                                              14
<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
                                          ---------------------------------------------------------
<S>                                       <C>       <C>             <C>        <C>         <C>
INVESTMENT INCOME
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
                                          =========================================================
</TABLE>
See accompanying notes.

                                                                              15
<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
                                          --------------------------------------------------------
<S>                                       <C>       <C>              <C>       <C>       <C>
INVESTMENT INCOME
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
                                          ========================================================
</TABLE>

See accompanying notes.

                                                                              16
<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
                                          -------------------------------------------------------------
<S>                                       <C>         <C>      <C>       <C>       <C>       <C>
INVESTMENT INCOME
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
                                          =============================================================
</TABLE>

See accompanying notes.

                                                                              17
<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
                                          -------------------------------------------------------
<S>                                       <C>        <C>      <C>          <C>          <C>
INVESTMENT INCOME 
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                      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
                                          =======================================================
</TABLE>

See accompanying notes.
                                                                              18
<PAGE>
 
                       Security Life Separate Account L1

                      Statement of Operations (continued)

                         Year Ended December 31, 1996

<TABLE>
<CAPTION>
                                                                     VAN ECK
                                              ----------------------------------------------------
                                                   TOTAL               WORLDWIDE        WORLDWIDE
                                                  VAN ECK              BALANCED        HARD ASSETS
                                              ----------------------------------------------------
<S>                                           <C>                      <C>             <C>
INVESTMENT INCOME
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
                                              ===================================================
</TABLE>


See accompanying notes.

                                                                              19
<PAGE>
 
                       Security Life Separate Account L1

                            Statement of Operations

                         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>
INVESTMENT INCOME
Dividends from mutual funds               $ 134,683   $     104   $      3   $  78,541   $55,575    $  460
Less:  Valuation period deductions
     (See Note B)                            37,280      11,277      5,431      18,478     1,863       231
                                          ----------------------------------------------------------------
Net investment income (loss)                 97,403     (11,173)    (5,428)     60,063    53,712       229
                                          ----------------------------------------------------------------
 
REALIZED AND UNREALIZED GAINS
     (LOSSES) ON INVESTMENTS
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 
                                          ----------------------------------------------------------------                 
Net realized and unrealized gains
     (losses) on investments                263,274     169,847    (37,428)    131,764    (1,786)      877
                                          ----------------------------------------------------------------
 
NET INCREASE IN NET ASSETS
     RESULTING FROM
     OPERATIONS                           $ 360,677   $ 158,674   $(42,856)  $ 191,827   $51,926    $1,106
                                          ================================================================
    
</TABLE>

See accompanying notes.

                                                                              20
<PAGE>
 
                       Security Life Separate Account L1

                      Statement of Operations (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>
INVESTMENT INCOME
Dividends from mutual funds               $    104      $    65      $    34   $        -    $     5
Less:  Valuation period deductions                                 
     (See Note B)                           11,277        4,624        1,717        2,366      2,570
                                          ---------------------------------------------------------- 
Net investment income (loss)               (11,173)      (4,559)      (1,683)      (2,366)    (2,565)
                                          ---------------------------------------------------------- 
 
REALIZED AND UNREALIZED GAINS
     (LOSSES) ON INVESTMENTS
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
                                          ---------------------------------------------------------- 
Net realized and unrealized gains                                 
     (losses) on investments               169,847       62,963        2,149       36,358     68,377
                                          ----------------------------------------------------------
 
NET INCREASE (DECREASE) IN NET
     ASSETS RESULTING FROM
     OPERATIONS                           $158,674      $58,404      $   466      $33,992    $65,812
                                          ==========================================================
</TABLE>

See accompanying notes.

                                                                              21
<PAGE>
 
                       Security Life Separate Account L1

                      Statement of Operations (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>
INVESTMENT INCOME
Dividends from mutual funds               $      3   $            -     $    3   $      -   $       -
Less:  Valuation period deductions
     (See Note B)                            5,431            2,496        551      2,242         142
                                        -------------------------------------------------------------
Net investment income (loss)                (5,428)          (2,496)      (548)    (2,242)       (142)
                                        -------------------------------------------------------------
 
REALIZED AND UNREALIZED GAINS
     (LOSSES) ON INVESTMENTS
Net realized gains (losses) on              17,143           19,457      3,402      1,513      (7,229)
     investments
Net unrealized gains (losses) on
     investments                           (54,571)         (57,427)     3,400     (1,664)      1,120
                                        ------------------------------------------------------------- 
Net realized and unrealized gains
     (losses) on investments               (37,428)         (37,970)     6,802       (151)     (6,109)
                                        -------------------------------------------------------------
 
NET INCREASE (DECREASE) IN NET
     ASSETS RESULTING FROM
     OPERATIONS                           $(42,856)        $(40,466)    $6,254    $(2,393)    $(6,251)
                                        =============================================================
</TABLE>

See accompanying notes.

                                                                              22
<PAGE>
 
                       Security Life Separate Account L1

                      Statement of Operations (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>
INVESTMENT INCOME
Dividends from mutual funds               $ 78,541  $     -   $      -   $      -   $78,541  $       -
                                                                                              
Less:  Valuation period deductions
     (See Note B)                           18,478      257      3,373      2,080    10,362      2,406
                                        --------------------------------------------------------------
Net investment income (loss)                60,063     (257)    (3,373)    (2,080)   68,179     (2,406)
                                        --------------------------------------------------------------
 
REALIZED AND UNREALIZED GAINS
     (LOSSES) ON INVESTMENTS
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
                                        -------------------------------------------------------------- 
Net realized and unrealized gains
     (losses) on investments               131,764    7,239      2,110     30,934         -     91,481
                                        --------------------------------------------------------------
 
NET INCREASE (DECREASE)IN NET ASSETS
     RESULTING FROM
     OPERATIONS                           $191,827   $6,982   $ (1,263)   $28,854   $68,179    $89,075
                                        ==============================================================
</TABLE>

See accompanying notes.

                                                                              23
<PAGE>
 
                       Security Life Separate Account L1

                      Statement of Operations (continued)

                         Year Ended December 31, 1995

<TABLE>
<CAPTION>
                                                                INVESCO
                                          ----------------------------------------------------
                                           TOTAL    TOTAL   INDUSTRIAL
                                          INVESCO   RETURN    INCOME    HIGH YIELD   UTILITIES
                                          ----------------------------------------------------
<S>                                       <C>       <C>     <C>         <C>          <C>
INVESTMENT INCOME
Dividends from mutual funds               $55,575   $3,093     $ 9,220    $ 43,135        $127
Less:  Valuation period deductions
     (See Note B)                           1,863      243         567       1,017          36
                                          ----------------------------------------------------
Net investment income (loss)               53,712    2,850       8,653      42,118          91
                                          ----------------------------------------------------
 
REALIZED AND UNREALIZED GAINS
     (LOSSES) ON INVESTMENTS
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
                                          ---------------------------------------------------- 
Net realized and unrealized gains
     (losses) on investments               (1,786)   4,644      13,651     (20,987)        906
                                          ----------------------------------------------------
 
NET INCREASE (DECREASE) IN NET
     ASSETS RESULTING FROM
     OPERATIONS                           $51,926   $7,494     $22,304    $ 21,131        $997
                                          ====================================================
</TABLE>

See accompanying notes.

                                                                              24
<PAGE>
 
                       Security Life Separate Account L1

                      Statement of Operations (continued)

                         Year Ended December 31, 1995

<TABLE>
<CAPTION>
                                                                      VAN ECK
                                          -----------------------------------------------------------

                                                 TOTAL              WORLDWIDE             WORLDWIDE
                                                VAN ECK              BALANCED            HARD ASSETS
                                          -----------------------------------------------------------
<S>                                       <C>                       <C>                  <C>
INVESTMENT INCOME
Dividends from mutual funds                       $  460                 $416                  $ 44
Less:  Valuation period deductions
     (See Note B)                                    231                  171                    60
                                          -----------------------------------------------------------
Net investment income (loss)                         229                  245                   (16)
                                          -----------------------------------------------------------

REALIZED AND UNREALIZED GAINS
     (LOSSES) ON INVESTMENTS
Net realized gains (losses) on
     investments                                     358                   (5)                  363
Net unrealized gains (losses) on
     investments                                     519                  (62)                  581
                                          -----------------------------------------------------------
Net realized and unrealized gains
     (losses) on investments                         877                  (67)                  944
                                          ----------------------------------------------------------

NET INCREASE IN NET ASSETS
     RESULTING FROM
     OPERATIONS                                   $1,106                 $178                  $928
                                          ==========================================================
</TABLE>

See accompanying notes.

                                                                              25
<PAGE>
 
                       Security Life Separate Account L1

                      Statement of Changes in Net Assets

                         Year Ended December 31, 1997

<TABLE>    
<CAPTION>
                                              TOTAL
                                               ALL          TOTAL         TOTAL          TOTAL         TOTAL         TOTAL
                                            DIVISIONS        N&B          ALGER        FIDELITY       INVESCO       VAN ECK
                                          ----------------------------------------------------------------------------------
<S>                                       <C>            <C>           <C>           <C>            <C>           <C>
INCREASE (DECREASE) IN NET ASSETS
 
OPERATIONS
Net investment income (loss)              $  3,345,072   $   543,430   $   181,965   $  1,633,324   $   972,193   $   14,160
Net realized gains (losses) on
   investments                               3,199,375       406,286       894,818      1,320,426       523,956       53,889
Net unrealized gains (losses) on
   investments                              10,643,150     2,273,595     1,647,989      6,476,412       298,662      (53,508)
                                          ----------------------------------------------------------------------------------
Increase (decrease) in net assets
     from operations                        17,187,597     3,223,311     2,724,772      9,430,162     1,794,811       14,541
                                          ----------------------------------------------------------------------------------
 
CHANGES FROM PRINCIPAL
   TRANSACTIONS
Net premiums                               104,747,260     5,555,766     6,944,048     89,309,110     2,683,620      254,716
Cost of insurance and administrative
   charges                                  (8,284,944)     (957,887)   (1,466,664)    (5,155,026)     (614,145)     (91,222)
Benefit payments                              (406,386)      (20,591)      (63,369)      (322,263)         (163)           -
Surrenders                                  (1,977,696)     (146,698)     (412,252)    (1,294,484)     (112,699)     (11,563)
Net transfers among divisions
   (including the loan division and
   guaranteed interest division in
   the general account)                     (6,642,529)    8,721,432     9,006,938    (32,708,946)    7,796,299      541,748


Other                                            5,891         9,817        11,046        (21,999)       11,180       (4,153)
                                          ----------------------------------------------------------------------------------
Increase (decrease) from principal
   transactions                             87,441,596    13,161,839    14,019,747     49,806,392     9,764,092      689,526
                                          ----------------------------------------------------------------------------------
 
Total increase (decrease) in net assets    104,629,193    16,385,150    16,744,519     59,236,554    11,558,903      704,067
 
Net assets at beginning of year             57,856,827    10,539,346    11,356,089     31,399,615     3,967,746      594,031
                                          ----------------------------------------------------------------------------------
 
Net assets at end of year                 $162,486,020   $26,924,496   $28,100,608   $ 90,636,169   $15,526,649   $1,298,098
                                          ==================================================================================
</TABLE>     

See accompanying notes.

                                                                              26
<PAGE>
 
                       Security Life Separate Account L1

                Statement of Changes in Net Assets (continued)

                         Year Ended December 31, 1997

<TABLE>
<CAPTION>
                                                                          N & B
                                          --------------------------------------------------------------------
                                             TOTAL         LIMITED                    GOVERNMENT
                                              N&B       MATURITY BOND     GROWTH        INCOME       PARTNERS
                                          --------------------------------------------------------------------
<S>                                       <C>           <C>             <C>          <C>           <C>
INCREASE (DECREASE) IN NET ASSETS
 
OPERATIONS
Net investment income (loss)              $   543,430      $  122,942   $  158,538   $    61,720   $   200,230
Net realized gains (losses) on
   investments                                406,286         (20,056)      14,997        25,762       385,583
Net unrealized gains (losses) on
   investments                              2,273,595         159,151      533,906        26,882     1,553,656
                                          --------------------------------------------------------------------
Increase (decrease) in net assets
      from operations                       3,223,311         262,037      707,441       114,364     2,139,469
                                          --------------------------------------------------------------------
 
CHANGES FROM PRINCIPAL
   TRANSACTIONS
Net premiums                                5,555,766       1,332,125    1,158,704       324,257     2,740,680
Cost of insurance and administrative
   charges                                   (957,887)       (163,472)    (219,117)      (62,075)     (513,223)
Benefit payments                              (20,591)              -            -             -       (20,591)
Surrenders                                   (146,698)         (3,761)     (71,838)         (792)      (70,307)
Net transfers among divisions
   (including the loan division and
   guaranteed interest division in
   the general account)                     8,721,432       2,758,363    2,141,068    (1,023,987)    4,845,988
Other                                           9,817          (2,202)      11,700        (6,404)        6,723
                                          --------------------------------------------------------------------
Increase (decrease) from principal
   transactions                            13,161,839       3,921,053    3,020,517      (769,001)    6,989,270
                                          --------------------------------------------------------------------
 
Total increase (decrease) in net assets    16,385,150       4,183,090    3,727,958      (654,637)    9,128,739
 
Net assets at beginning of year            10,539,346       2,492,076    1,835,714     1,548,314     4,663,242
                                          --------------------------------------------------------------------
 
Net assets at end of year                 $26,924,496      $6,675,166   $5,563,672   $   893,677   $13,791,981
                                          ====================================================================
</TABLE>

See accompanying notes.

                                                                              27
<PAGE>
 
                       Security Life Separate Account L1

                Statement of Changes in Net Assets (continued)

                         Year Ended December 31, 1997

<TABLE>
<CAPTION>
                                                                         ALGER
                                          -------------------------------------------------------------------
                                                           AMERICAN       AMERICAN                  AMERICAN
                                             TOTAL           SMALL         MIDCAP      AMERICAN     LEVERAGED
                                             ALGER      CAPITALIZATION     GROWTH       GROWTH       ALLCAP
                                          -------------------------------------------------------------------
<S>                                       <C>           <C>              <C>          <C>          <C>
INCREASE (DECREASE) IN NET ASSETS
 
OPERATIONS
Net investment income (loss)              $   181,965      $   167,785   $   27,807   $      376   $  (14,003)
Net realized gains (losses) on
   investments                                894,818          114,651      228,363      237,727      314,077
Net unrealized gains (losses) on
   investments                              1,647,989          483,518      246,489      970,056      (52,074)
                                          -------------------------------------------------------------------
Increase (decrease) in net assets
   from operations                          2,724,772          765,954      502,659    1,208,159      248,000
                                          -------------------------------------------------------------------
 
CHANGES FROM PRINCIPAL
   TRANSACTIONS
Net premiums                                6,944,048        2,630,863    1,276,492    2,334,377      702,316
Cost of insurance and administrative
   charges                                 (1,466,664)        (526,742)    (299,891)    (479,902)    (160,129)
Benefit payments                              (63,369)               -      (62,593)        (776)           -
Surrenders                                   (412,252)        (255,386)     (74,317)     (58,850)     (23,699)
Net transfers among divisions
   (including the loan division and
   guaranteed interest division in
   the general account)                     9,006,938        3,518,384    1,419,061    2,796,911    1,272,582
Other                                          11,046           (6,069)      19,072        2,082       (4,039)
                                          -------------------------------------------------------------------
Increase (decrease) from principal
   transactions                            14,019,747        5,361,050    2,277,824    4,593,842    1,787,031
                                          -------------------------------------------------------------------
 
Total increase (decrease) in net assets    16,744,519        6,127,004    2,780,483    5,802,001    2,035,031
 
Net assets at beginning of year            11,356,089        4,332,108    2,335,055    3,814,178      874,748
                                          -------------------------------------------------------------------
 
Net assets at end of year                 $28,100,608      $10,459,112   $5,115,538   $9,616,179   $2,909,779
                                          ===================================================================
</TABLE>

See accompanying notes.

                                                                              28
<PAGE>
 
                       Security Life Separate Account L1

                Statement of Changes in Net Assets (continued)

                         Year Ended December 31, 1997

<TABLE>    
<CAPTION>
                                                                               FIDELITY
                                          ----------------------------------------------------------------------------------
                                              TOTAL         ASSET                                     MONEY
                                            FIDELITY       MANAGER       GROWTH       OVERSEAS       MARKET       INDEX 500
                                          ----------------------------------------------------------------------------------
<S>                                       <C>            <C>          <C>           <C>           <C>            <C>
INCREASE (DECREASE) IN NET ASSETS
 
OPERATIONS
Net investment income (loss)              $  1,633,324   $  177,599   $   183,570   $   391,160   $    657,285   $   223,710
Net realized gains (losses) on
   investments                               1,320,426       33,000       662,436       332,544              -       292,446
Net unrealized gains (losses) on
   investments                               6,476,412      350,408     1,347,793      (305,456)             -     5,083,667
                                          ----------------------------------------------------------------------------------
Increase (decrease) in net assets
   from operations                           9,430,162      561,007     2,193,799       418,248        657,285     5,599,823
                                          ----------------------------------------------------------------------------------
 
CHANGES FROM PRINCIPAL
   TRANSACTIONS
Net premiums                                89,309,110    2,162,759     4,558,270     2,410,373     73,366,740     6,810,968
Cost of insurance and administrative
   charges                                  (5,155,026)    (242,289)     (813,161)     (525,615)    (2,213,630)   (1,360,331)
Benefit payments                              (322,263)     (20,969)         (548)       (1,233)      (257,371)      (42,142)
Surrenders                                  (1,294,484)     (92,218)     (135,829)      (91,869)      (870,621)     (103,947)
Net transfers among divisions
   (including the loan division and
   guaranteed interest division in
   the general account)                    (32,708,946)   2,215,879     5,219,755     5,730,183    (63,929,591)   18,054,828


Other                                          (21,999)       7,567         3,217        10,563        (35,219)       (8,127)
                                          ----------------------------------------------------------------------------------
Increase (decrease) from principal
   transactions                             49,806,392    4,030,729     8,831,704     7,532,402      6,060,308    23,351,249
                                          ----------------------------------------------------------------------------------
 
Total increase (decrease) in net assets     59,236,554    4,591,736    11,025,503     7,950,650      6,717,593    28,951,072
 
Net assets at beginning of year             31,399,615    1,545,337     7,049,419     4,275,129      8,295,666    10,234,064
                                          ----------------------------------------------------------------------------------
 
Net assets at end of year                 $ 90,636,169   $6,137,073   $18,074,922   $12,225,779   $ 15,013,259   $39,185,136
                                          ==================================================================================
</TABLE>     

See accompanying notes.

                                                                              29
<PAGE>
 
                       Security Life Separate Account L1

                Statement of Changes in Net Assets (continued)

                         Year Ended December 31, 1997

<TABLE>
<CAPTION>
                                                                      INVESCO
                                          ---------------------------------------------------------------
                                             TOTAL         TOTAL     INDUSTRIAL
                                            INVESCO       RETURN       INCOME     HIGH YIELD    UTILITIES
                                          ---------------------------------------------------------------
<S>                                       <C>           <C>          <C>          <C>          <C>
INCREASE (DECREASE) IN NET ASSETS
 
OPERATIONS
Net investment income (loss)              $   972,193   $   63,540   $  389,851   $  495,891   $   22,911
Net realized gains (losses) on
   investments                                523,956       46,241      116,951      269,799       90,965
Net unrealized gains (losses) on
   investments                                298,662      203,429      324,767     (253,231)      23,697
                                          ---------------------------------------------------------------
Increase (decrease) in net assets
   from operations                          1,794,811      313,210      831,569      512,459      137,573
                                          ---------------------------------------------------------------
 
CHANGES FROM PRINCIPAL
   TRANSACTIONS
Net premiums                                2,683,620      517,831    1,250,551      835,890       79,348
Cost of insurance and administrative
   charges                                   (614,145)    (133,107)    (266,208)    (177,612)     (37,218)
Benefit payments                                 (163)           -            -         (163)           -
Surrenders                                   (112,699)     (28,672)     (37,810)      (9,783)     (36,434)
Net transfers among divisions
   (including the loan division and
   guaranteed interest division in
   the general account)                     7,796,299    1,498,300    2,804,344    2,695,587      798,068
Other                                          11,180        2,581        6,081        2,305          213
                                          ---------------------------------------------------------------
Increase (decrease) from principal
   transactions                             9,764,092    1,856,933    3,756,958    3,346,224      803,977
                                          ---------------------------------------------------------------
 
Total increase (decrease) in net assets    11,558,903    2,170,143    4,588,527    3,858,683      941,550
 
Net assets at beginning of year             3,967,746      874,467    1,369,617    1,505,401      218,261
                                          ---------------------------------------------------------------
 
Net assets at end of year                 $15,526,649   $3,044,610   $5,958,144   $5,364,084   $1,159,811
                                          ===============================================================
</TABLE>

See accompanying notes.

                                                                              30
<PAGE>
 
                       Security Life Separate Account L1

                Statement of Changes in Net Assets (continued)

                         Year Ended December 31, 1997

<TABLE>
<CAPTION>
                                                              VAN ECK
                                     -----------------------------------------------------------
                                                                                  WORLDWIDE
                                               TOTAL            WORLDWIDE            HARD
                                              VAN ECK           BALANCED            ASSETS
                                     -----------------------------------------------------------
<S>                                  <C>                        <C>               <C>
INCREASE (DECREASE) IN NET ASSETS
 
OPERATIONS
Net investment income (loss)                $   14,160           $  5,677          $  8,483
Net realized gains (losses) on
     investments                                53,889             37,785            16,104
Net unrealized gains (losses) on
     investments                               (53,508)             4,122           (57,630)
                                     ------------------------------------------------------
Increase (decrease) in net assets
     from operations                            14,541             47,584           (33,043)
                                     ------------------------------------------------------
 
CHANGES FROM PRINCIPAL
     TRANSACTIONS
Net premiums                                   254,716             65,167           189,549
Cost of insurance and administrative
     charges                                   (91,222)           (44,774)          (46,448)
Benefit payments                                     -                  -                 -
Surrenders                                     (11,563)            (7,995)           (3,568)
Net transfers among divisions
     (including the loan division and
     guaranteed interest division in
     the general account)                      541,748               (120)          541,868
Other                                           (4,153)              (319)           (3,834)
                                     ------------------------------------------------------
Increase (decrease) from principal
     transactions                              689,526             11,959           677,567
                                     ------------------------------------------------------
 
Total increase (decrease) in net               704,067             59,543           644,524
 assets
 
Net assets at beginning of year                594,031            327,805           266,226
                                     ------------------------------------------------------
 
Net assets at end of year                   $1,298,098           $387,348          $910,750
                                     ======================================================
</TABLE>

See accompanying notes.

                                                                              31
<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
                                        --------------------------------------------------------------------------------
<S>                                     <C>             <C>           <C>           <C>            <C>          <C>
INCREASE IN NET ASSETS
 
OPERATIONS
Net investment income (loss)              $   942,652   $   242,027   $    11,944   $    465,336   $  223,901   $   (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      2,299,336      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
     charges                               (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 loan division and
     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
                                        ================================================================================
</TABLE>

See accompanying notes.

                                                                              32
<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
                                        --------------------------------------------------------------------
<S>                                     <C>             <C>             <C>          <C>          <C>
INCREASE IN NET ASSETS
 
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
      charges                                (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 loan division and
      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
                                        ====================================================================
</TABLE>

See accompanying notes.

                                                                              33
<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
                                        --------------------------------------------------------------------
<S>                                     <C>             <C>              <C>          <C>          <C>
INCREASE IN NET ASSETS
 
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
      charges                                (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 loan division and
      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
                                        ====================================================================
</TABLE>

See accompanying notes.

                                                                              34
<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
                                        ----------------------------------------------------------------------------------
<S>                                     <C>              <C>          <C>          <C>          <C>            <C>
INCREASE IN NET ASSETS
 
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
     charges                                (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 loan division and
     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
                                        ==================================================================================
</TABLE>

See accompanying notes.

                                                                              35
<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
   charges                                  (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 loan division and
   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.

                                                                              36
<PAGE>
 
                       Security Life Separate Account L1

                Statement of Changes in Net Assets (continued)

                         Year Ended December 31, 1996

<TABLE>
<CAPTION>
                                                          VAN ECK
                                           -----------------------------------
                                                                     WORLDWIDE
                                             TOTAL      WORLDWIDE      HARD
                                            VAN ECK      BALANCED     ASSETS
                                           -----------------------------------
<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
   charges                                  (41,236)     (29,480)      (11,756)
Benefit payments                                  -            -             -
Surrenders                                   (1,584)      (1,584)            -
Net transfers among divisions
   (including the loan division and
   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.

                                                                              37
<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
   charges                                   (515,616)     (94,109)     (72,491)     (327,795)   (17,857)   (3,364)
Benefit payments                                    -            -            -             -          -         -
Surrenders                                          -            -            -             -          -         -
Net transfers among divisions
   (including the loan division and
   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.

                                                                              38
<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 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
   charges                                   (94,109)        (25,947)   (23,846)     (15,635)   (28,681)
Benefit payments                                   -               -          -            -          -
Surrenders                                         -               -          -            -          -
Net transfers among divisions
   (including the loan division and
   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.

                                                                              39
<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
   charges                                   (72,491)         (24,235)    (8,062)   (38,073)     (2,121)
Benefit payments                                   -                -          -          -           -
Surrenders                                         -                -          -          -           -
Net transfers among divisions
   (including the loan division and
   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.

                                                                              40
<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
   charges                                   (327,795)    (5,716)     (45,365)   (17,969)      (242,041)     (16,704)
Benefit payments                                    -          -            -          -              -            -
Surrenders                                          -          -            -          -              -            -
Net transfers among divisions
   (including the loan division and
   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.

                                                                              41
<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
   charges                                 (17,857)    (4,401)      (5,390)      (6,776)     (1,290)
Benefit payments                                 -          -            -            -           -
Surrenders                                       -          -            -            -           -
Net transfers among divisions
   (including the loan division and
   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
                                          =========================================================
</TABLE>

See accompanying notes.

                                                                              42
<PAGE>
 
                       Security Life Separate Account L1

                Statement of Changes in Net Assets (continued)

                         Year Ended December 31, 1995

<TABLE>
<CAPTION>
                                                              VAN ECK
                                              --------------------------------------
 
                                                TOTAL      WORLDWIDE      WORLDWIDE
                                               VAN ECK      BALANCED     HARD ASSETS
                                              --------------------------------------
<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
   charges                                     (3,364)       (2,360)         (1,004)
Benefit payments                                    -             -               -
Surrenders                                          -             -               -
Net transfers among divisions
   (including the loan division and
   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.

                                                                              43
<PAGE>
 
                       Security Life Separate Account L1

                         Notes to Financial Statements

                               December 31, 1997


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 charged with
liabilities arising out of any other operations of the Company.

As of December 31, 1997, the Separate Account offered seventeen investment
divisions to the policyholders, each of which invests in an independently
managed mutual fund portfolio ("Fund"). The Funds included:

PORTFOLIO MANAGERS/PORTFOLIOS (FUNDS)

Neuberger & Berman Management Incorporated (N&B)
  Neuberger & Berman Limited Maturity Bond Portfolio
  Neuberger & Berman Growth Portfolio
  Neuberger & Berman Partners Portfolio

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

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

                                                                              44
<PAGE>
 
                       Security Life Separate Account L1

                   Notes to Financial Statement (continued)



NOTE A. ORGANIZATION (CONTINUED)

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 Associates Corporation (Van Eck)
  Van Eck Worldwide Hard Assets Portfolio (formerly known as "Van Eck Gold and
     Natural Resources Portfolio")

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 stopped accepting new investments.  The Company and the fund
managers intend to discontinue these divisions in 1998 pending approval by the
Securities and Exchange Commission. 

Effective February 19, 1998, six new divisions became available to the 
policyholders for investment in the following funds:

Van Eck Associates Corporation (Van Eck)
  Van Eck Worldwide Real Estate Portfolio
  Van Eck Wordlwide Emerging Markets Portfolio
  Van Eck Worldwide Bond Portfolio

AIM Advisors, Inc. (AIM)
  AIM VI--Capital Appreciation Portfolio
  AIM VI--Government Securities Portfolio

INVESCO Funds Group, Inc. (INVESCO)
  INVESCO VIP Small Company Growth Fund

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.

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 ("GAAP").  The
preparation of financial statements in conformity with GAAP 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.

                                                                              45
<PAGE>
 
                       Security Life Separate Account L1


                    Notes to Financial Statement (continued



NOTE B. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

The significant 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 sales 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.

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, 1997 were $813,630.

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 $8,284,944 for the year ended
December 31, 1997.  Distributions made by the Funds are reinvested in the Funds.

                                                                              46
<PAGE>
 
                       Security Life Separate Account L1

                    Note To Financial Statement (Continued)
 

NOTE C. INVESTMENTS (CONTINUED)

The following is a summary of fund shares owned as of December 31, 1997:

<TABLE>    
<CAPTION>
                                                         NUMBER            NET           VALUE         
                                                           OF             ASSET        OF SHARES        COST OF
                    FUND                                 SHARES           VALUE        AT MARKET        SHARES
- ----------------------------------------------------------------------------------------------------------------------------
<S>                                                     <C>             <C>        <C>               <C>                 
Neuberger & Berman Management Incorporated:

       Limited Maturity Bond                            472,701.98      $ 14.12    $  6,674,552      $  6,490,167   
       Growth                                           179,853.19        30.54       5,492,716         4,895,677   
       Government Income                                 80,279.96        11.14         894,319           833,365   
       Partners                                         662,560.75        20.60      13,648,752        11,515,832
 
Fred Alger Management, Inc.:
       American Small Capitalization                    257,725.20       43.75       11,275,478        10,791,047
       American MidCap Growth                           207,608.67       24.18        5,019,978         4,680,691
       American Growth                                  225,016.46       42.76        9,621,704         8,426,205
       American Leveraged AllCap                        125,627.34       23.17        2,910,785         2,939,669
 
Fidelity Management & Research Co.:
       Asset Manager                                    336,380.12       18.01        6,058,206         5,638,123
       Growth                                           487,506.87       37.10       18,086,505        16,477,099
       Overseas                                         635,378.14       19.20       12,199,260        12,237,937
       Money Market                                  14,300,454.76        1.00       14,300,455        14,300,455
       Index 500                                        341,935.38      114.39       39,113,988        32,789,297
 
INVESCO Funds Group, Inc.:
       Total Return                                     191,597.05       15.81        3,029,149         2,812,500
       Industrial Income                                348,172.42       17.04        5,932,858         5,602,678
       High Yield                                       358,282.11       12.46        4,464,195         4,793,052
       Utilities                                         80,597.26       14.40        1,160,601         1,129,569
 
Van Eck Associates Corporation:
       Worldwide Balanced                                32,219.15       12.03          387,596           364,193
       Worldwide Hard Assets                             57,957.64       15.72          911,094           959,451
                                                                               ----------------------------------
 
Total                                                                              $161,182,191      $147,677,007
                                                                               ==================================
</TABLE>     

For the year ended December 31, 1997, the aggregate cost of purchases (plus
reinvested dividends) and the proceeds from sales of investments were
$217,622,926 and $127,420,840, respectively. 

                                                                              47
<PAGE>
 
                       Security Life Separate Account L1

                    Note To Financial Statement (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.

                                                                              48
<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, 1997:

<TABLE>
<CAPTION>
                                                                        INCREASE       (DECREASE)
                                        OUTSTANDING     INCREASE       (DECREASE)     FOR BENEFITS    OUTSTANDING
                                        AT BEGINNING  FOR PAYMENTS   FOR DIVISIONAL    SURRENDERS,      AT END
               DIVISION                   OF YEAR       RECEIVED        TRANSFERS      AND CHARGES      OF YEAR
- ------------------------------------------------------------------------------------------------------------------
<S>                                     <C>           <C>            <C>              <C>            <C>
Neuberger & Berman Management Incorporated:
     Limited Maturity Bond               218,725.891    113,561.726     221,010.356       (312.579)    552,985.394
     Growth                              133,567.983     72,014.748     115,419.209     (4,855.856)    316,146.084
     Government Income                   142,773.403     30,012.660     (96,910.921)       (63.583)     75,811.559
     Partners                            275,892.457    132,546.949     221,612.103     (3,765.788)    626,285.721
 
Fred Alger Management, Inc.:
     American Small Capitalization       297,073.322    169,734.967     198,924.378    (16,998.927)    648,733.740
     American MidCap Growth              150,480.473     75,478.169      67,932.067     (5,081.227)    288,809.482
     American Growth                     282,175.287    148,033.913     143,986.035     (4,204.926)    569,990.309
     American Leveraged AllCap            53,044.470     37,468.208      59,275.281     (1,245.320)    148,542.639
 
Fidelity Management & Research Co:
     Asset Manager                       123,908.168    153,704.775     140,410.567     (7,117.404)    410,906.106
     Growth                              470,285.667    266,903.356     255,537.409     (8,884.044)    983,842.388
     Overseas                            367,948.109    188,693.884     401,169.888     (7,482.982)    950,328.899
     Money Market                        753,707.969  6,017,484.702  (5,391,420.354)   (76,712.436)  1,303,059.881
     Index 500                           640,890.650    344,372.391     883,047.870     (5,254.807)  1,863,056.104
 
INVESCO Funds Group, Inc.:
     Total Return                         64,490.483     34,892.581      86,543.479     (1,884.305)    184,042.238
     Industrial Income                    87,035.356     67,888.068     144,731.840     (2,102.231)    297,553.033
     High Yield                          108,999.107     54,880.757     170,263.533       (641.540)    333,501.857
     Utilities                            18,008.490      6,137.976      56,869.352     (2,897.133)     78,118.685
 
Van Eck Associates Corporation:
     Worldwide Balanced                   29,808.787      5,838.562      (2,850.258)      (657.809)     32,139.282
     Worldwide Hard Assets                21,966.093     15,549.154      39,774.054       (242.528)     77,046.773
</TABLE>

                                                                              49
<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, 1996:

<TABLE>
<CAPTION>
                                                                        INCREASE        (DECREASE)
                                        OUTSTANDING     INCREASE       (DECREASE)     FOR BENEFITS,   OUTSTANDING
                                        AT BEGINNING  FOR PAYMENTS   FOR DIVISIONAL    SURRENDERS,      AT END
               DIVISION                   OF YEAR       RECEIVED        TRANSFERS      AND CHARGES      OF YEAR
- -----------------------------------------------------------------------------------------------------------------
<S>                                     <C>           <C>            <C>              <C>             <C>
Neuberger & Berman Management Incorporated:
     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)  133,567.983
     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  3,174,656.740  (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                         12,602.664     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 Associates Corporation:
     Worldwide Balanced                    7,739.274     10,375.993      12,036.370        (342.850)   29,808.787
     Worldwide Hard Assets                 1,765.913      4,573.270      15,683.750         (56.840)   21,966.093
</TABLE>

                                                                              50
<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>
                                                                        INCREASE        (DECREASE)
                                        OUTSTANDING     INCREASE       (DECREASE)     FOR BENEFITS,   OUTSTANDING
                                        AT BEGINNING  FOR PAYMENTS   FOR DIVISIONAL    SURRENDERS,      AT END
               DIVISION                   OF YEAR       RECEIVED        TRANSFERS      AND CHARGES      OF YEAR
- -----------------------------------------------------------------------------------------------------------------
<S>                                     <C>           <C>            <C>              <C>             <C>
Neuberger & Berman Management Incorporated:
     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 Associates Corporation:
     Worldwide Balanced                        0.000        639.571       7,336.953        (237.250)    7,739.274
     Worldwide Hard Assets                     0.000        384.059       1,482.141        (100.287)    1,765.913
</TABLE>

                                                                              51
<PAGE>
 
                       Security Life Separate Account L1

                   Notes to Financial Statements (continued)



NOTE H. NET ASSETS

Net assets at December 31, 1997 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 Management Incorporated:
     Limited Maturity Bond               $  6,286,529   $  232,470     $  (28,218)  $   184,385   $  6,675,166
     Growth                                 4,746,418      223,742         (3,527)      597,039      5,563,672
     Government Income                        714,473       85,892         32,358        60,954        893,677
     Partners                              10,909,312      232,180        517,569     2,132,920     13,791,981
 
Fred Alger Management, Inc.:
     American Small Capitalization          9,677,886      154,500        142,295       484,431     10,459,112
     American MidCap Growth                 4,504,254       30,296        241,701       339,287      5,115,538
     American Growth                        8,139,377       19,156        262,147     1,195,499      9,616,179
     American Leveraged AllCap              2,626,258      (15,471)       327,876       (28,884)     2,909,779
 
Fidelity Management & Research Co:
     Asset Manager                          5,492,129      183,324         41,537       420,083      6,137,073
     Growth                                15,514,959      264,528        686,029     1,609,406     18,074,922
     Overseas                              11,494,919      400,074        369,463       (38,677)    12,225,779
     Money Market                          14,076,418      936,841              -             -     15,013,259
     Index 500                             32,136,385      373,990        350,070     6,324,691     39,185,136
 
INVESCO Funds Group, Inc.:
     Total Return                           2,662,803       88,273         76,885       216,649      3,044,610
     Industrial Income                      4,990,880      488,048        149,036       330,180      5,958,144
     High Yield                             4,692,747      646,328        353,866      (328,857)     5,364,084
     Utilities                              1,009,307       27,157         92,315        31,032      1,159,811
 
Van Eck Associates Corporation:
     Worldwide Balanced                       318,394        4,787         40,764        23,403        387,348
     Worldwide Hard Assets                    924,453        9,046         25,608       (48,357)       910,750
                                         ---------------------------------------------------------------------
 
Total                                    $140,917,901   $4,385,161     $3,677,774   $13,505,184   $162,486,020
                                         =====================================================================
</TABLE>

                                                                              52
<PAGE>
 
                       Security Life Separate Account L1

                   Notes to Financial Statements (continued)



NOTE I. YEAR 2000 (UNAUDITED)

The Company has initiated a program to prepare the Company's computer systems
and applications for the year 2000. This program includes all systems utilized
by the Company as well as the systems of other companies that interface with the
Company. The Company has completed an assessment and is in the process of
modifying portions of its software so that its computer systems will function
properly with respect to dates in the year 2000 and thereafter. Accordingly, the
Company does not expect the amounts required for this project to have a material
effect on its financial position.

The project is estimated to be completed no later than June 1999, which is prior
to any anticipated impact on its operating systems. The Company believes that
with modifications to existing software, and conversions to new software, the
Year 2000 will not pose significant operational problems for its computer
software systems. However, if such modifications and conversions are not made,
or are not completed in a timely manner, it could have a material impact on the
operations of the Company.

The Company has initiated formal communications and interface testing plans with
all of its suppliers and customers to determine the extent to which its
interface systems are vulnerable to those third parties' failure to have their
systems Year 2000 compatible and will act accordingly to prevent operational
disruptions.

                                                                              53
<PAGE>
 
APPENDIX A

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

                                 MALE NONSMOKER

 Attained             Attained            Attained              Attained
   Age     Factor       Age     Factor       Age      Factor      Age   Factor

    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

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.


- --------------------------------------------------------------------------------
FirstLine                              155
<PAGE>
 
APPENDIX A (CONT.)

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

                                  MALE SMOKER
    
 Attained          Attained            Attained             Attained
   Age     Factor    Age      Factor     Age       Factor      Age     Factor

    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
                                                             
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.


- --------------------------------------------------------------------------------
FirstLine                              156
<PAGE>
 
APPENDIX A (CONT.)

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

                                FEMALE NONSMOKER

 Attained          Attained            Attained             Attained
   Age     Factor    Age      Factor     Age       Factor      Age     Factor

    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

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.


- --------------------------------------------------------------------------------
FirstLine                              157
<PAGE>
 
APPENDIX A (CONT.)

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

                                 FEMALE SMOKER

 Attained          Attained            Attained             Attained
   Age     Factor    Age      Factor     Age       Factor      Age     Factor

    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

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.


- --------------------------------------------------------------------------------
FirstLine                              158
<PAGE>
 
APPENDIX A (CONT.)

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

                               UNISEX 1 NONSMOKER

 Attained          Attained            Attained             Attained
   Age     Factor    Age      Factor     Age       Factor      Age     Factor

    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

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.


- --------------------------------------------------------------------------------
FirstLine                              159
<PAGE>
 
APPENDIX A (CONT.)

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

                                UNISEX 1 SMOKER

 Attained          Attained            Attained             Attained
   Age     Factor    Age      Factor     Age       Factor      Age     Factor

    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

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.


- --------------------------------------------------------------------------------
FirstLine                              160
<PAGE>
 
APPENDIX A (CONT.)

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

                               UNISEX 2 NONSMOKER

 Attained          Attained            Attained             Attained
   Age     Factor    Age      Factor     Age       Factor      Age     Factor

    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

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.


- --------------------------------------------------------------------------------
FirstLine                              161
<PAGE>
 
APPENDIX A (CONT.)

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

                                UNISEX 2 SMOKER

 Attained          Attained            Attained             Attained
   Age     Factor    Age      Factor     Age       Factor      Age     Factor

    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

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.


- --------------------------------------------------------------------------------
FirstLine                              162
<PAGE>
 
APPENDIX B

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

 Attained          Attained            Attained             Attained
   Age     Factor    Age      Factor     Age       Factor      Age     Factor

    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


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.


- --------------------------------------------------------------------------------
FirstLine                              163
<PAGE>
 
APPENDIX C

Performance Information

POLICY PERFORMANCE

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. 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 $3,750 annual premium, paid at
the beginning of each year, for a hypothetical Policy with a $200,000 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 Refund, page 31. This prospectus also contains
illustrations based on assumed rates of return. See Illustrations of Death
Benefits, Account Values, Surrender Values and Accumulated Premiums, page 49.


- --------------------------------------------------------------------------------
FirstLine                              164
<PAGE>
 
                           HYPOTHETICAL ILLUSTRATIONS

Nonsmoker Male Age 45                               Cash Value Accumulation Test
Standard Risk Class                                 Death Benefit Option 1
Stated Death Benefit $200,000                       Annual Premium $3,750 

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

Neuberger & Berman AMT Limited Maturity Bond Portfolio

          Year      Annual Total  Cash Surrender    Account      Death
         Ended:       Return*        Value           Value      Benefit

   
        12/31/88       7.17%         1,603           3,090      200,000
        12/31/89      10.77%         4,771           6,446      200,000
        12/31/90       8.32%         7,887           9,749      200,000
        12/31/91      11.34%        11,715          13,764      200,000
        12/31/92       5.18%        14,923          17,123      200,000
        12/31/93       6.63%        18,667          20,867      200,000
        12/31/94      (0.15)%       20,991          23,191      200,000
        12/31/95      10.94%        26,430          28,355      200,000
        12/31/96       4.31%        30,338          31,988      200,000
        12/31/97       6.74%        35,205          36,580      200,000
    
                                                         
Neuberger & Berman AMT Growth Portfolio
          Year      Annual Total  Cash Surrender    Account      Death
         Ended:       Return*        Value           Value      Benefit

   
        12/31/88      25.97%          2,198           3,686     200,000
        12/31/89      29.47%          6,693           8,368     200,000
        12/31/90      (8.19)%         8,092           9,955     200,000
        12/31/91      29.73%         14,326          16,376     200,000
        12/31/92       9.54%         18,504          20,704     200,000
        12/31/93       6.79%         22,514          24,714     200,000
        12/31/94      (4.99)%        23,489          25,688     200,000
        12/31/95      31.73%         35,132          37,057     200,000
        12/31/96       9.14%         41,324          42,974     200,000
        12/31/97      29.01%         57,107          58,482     200,000
    

Neuberger & Berman AMT Partners Portfolio
          Year      Annual Total  Cash Surrender    Account      Death
         Ended:       Return*        Value           Value      Benefit

        12/31/95      36.47%          2,532           4,020     200,000
        12/31/96      29.57%          7,130           8,805     200,000
        12/31/97      31.25%         13,136          14,998     200,000

The assumptions underlying these values are described in Performance
Information, page 164.

*     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.


- --------------------------------------------------------------------------------
FirstLine                              165
<PAGE>
 
                     HYPOTHETICAL ILLUSTRATION (Continued)

Nonsmoker Male Age 45                           Cash Value Accumulation Test
Standard Risk Class                             Death Benefit Option 1
Stated Death Benefit $200,000                   Annual Premium $3,750

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

Alger American Small Capitalization Portfolio
          Year      Annual Total  Cash Surrender    Account      Death
         Ended:       Return*        Value           Value      Benefit
   
        12/31/89      64.48%          3,427           4,914     200,000
        12/31/90       8.71%          6,618           8,293     200,000
        12/31/91      57.54%         15,437          17,299     200,000
        12/31/92       3.55%         18,514          20,564     200,000
        12/31/93      13.28%         23,957          26,157     200,000
        12/31/94      (4.38)%        25,079          27,279     200,000
        12/31/95      44.31%         40,788          42,988     200,000
        12/31/96       4.18%         45,250          47,176     200,000
        12/31/97      11.39%         53,470          55,120     200,000
    

Alger American MidCap Growth Portfolio
          Year      Annual Total  Cash Surrender    Account      Death
         Ended:       Return*        Value           Value      Benefit
   
        12/31/94      (1.54)%         1,328           2,815     200,000
        12/31/95      44.45%          6,456           8,130     200,000
        12/31/96      11.90%         10,103          11,965     200,000
        12/31/97      15.01%         14,723          16,773     200,000
    

Alger American Growth Portfolio
          Year      Annual Total  Cash Surrender    Account      Death
         Ended:       Return*        Value           Value      Benefit

        12/31/90       4.14%          1,507           2,994     200,000
        12/31/91      40.39%          6,466           8,141     200,000
        12/31/92      12.38%         10,168          12,030     200,000
        12/31/93      22.47%         15,918          17,968     200,000
        12/31/94       1.45%         18,552          20,752     200,000
        12/31/95      36.37%         29,566          31,766     200,000
        12/31/96      13.35%         36,522          38,722     200,000
        12/31/97      25.75%         49,779          51,704     200,000

Alger American Leveraged All Cap
          Year      Annual Total  Cash Surrender    Account      Death
         Ended:       Return*        Value           Value      Benefit

        12/31/96      12.04%          1,757           3,244     200,000
        12/31/97      19.68%          5,504           7,179     200,000

The assumptions underlying these values are described in Performance
Information, page 164.

*     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.


- --------------------------------------------------------------------------------
FirstLine                              166
<PAGE>
 
                     HYPOTHETICAL ILLUSTRATION (Continued)

Nonsmoker Male Age 45                             Cash ValueAccumulation Test
Standard Risk Class                               Death BenefitOption 1
Stated Death Benefit $200,000                     Annual Premium $3,750

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

Fidelity VIP Growth Portfolio

          Year      Annual Total  Cash Surrender    Account      Death
         Ended:       Return*        Value           Value      Benefit
   
        12/31/88      15.58%          1,869           3,356     200,000
        12/31/89      31.51%          6,399           8,074     200,000
        12/31/90      (11.73)%        7,434           9,296     200,000
        12/31/91      45.51%         15,420          14,470     200,000
        12/31/92       9.32%         19,654          21,854     200,000
        12/31/93      19.37%         26,853          29,053     200,000
        12/31/94      (0.02)%        29,187          31,387     200,000
        12/31/95      35.36%         43,867          45,792     200,000
        12/31/96      14.71%         53,545          55,195     200,000
        12/31/97      23.48%         69,638          71,013     200,000
    

Fidelity VIP Overseas Portfolio

          Year      Annual Total  Cash Surrender    Account      Death
         Ended:       Return*        Value           Value      Benefit

        12/31/88       8.13%          1,633           3,120     200,000
        12/31/89      26.28%          5,766           7,441     200,000
        12/31/90      (1.67)%         7,921           9,784     200,000
        12/31/91       8.00%         11,326          13,376     200,000
        12/31/92      (10.72)%       11,922          14,122     200,000
        12/31/93      37.35%         20,716          22,916     200,000
        12/31/94       1.72%         23,514          25,714     200,000
        12/31/95       9.74%         28,880          30,805     200,000
        12/31/96      13.15%         35,863          37,513     200,000
        12/31/97      11.56%         43,035          44,410     200,000

The assumptions underlying these values are described in Performance
Information, page 164.

*     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.


- --------------------------------------------------------------------------------
FirstLine                              167
<PAGE>
 
                     HYPOTHETICAL ILLUSTRATION (Continued)

Nonsmoker Male Age 45                            Cash Value Accumulation Test
Standard Risk Class                              Death Benefit  Option 1
Stated Death Benefit $200,000                    Annual Premium $3,750

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

Fidelity VIP Money Market Portfolio

          Year      Annual Total  Cash Surrender    Account      Death
         Ended:       Return*        Value           Value      Benefit

        12/31/88       7.39%          1,610           3,097     200,000
        12/31/89       9.12%          4,677           6,352     200,000
        12/31/90       8.04%          7,759           9,622     200,000
        12/31/91       6.09%         10,910          12,960     200,000
        12/31/92       3.90%         13,876          16,076     200,000
        12/31/93       3.23%         16,908          19,108     200,000
        12/31/94       4.25%         20,206          22,406     200,000
        12/31/95       5.87%         24,280          26,205     200,000
        12/31/96       5.41%         28,419          30,069     200,000
        12/31/97       5.51%         32,756          34,131     200,000

Fidelity VIP II Asset Manager Portfolio

          Year      Annual Total  Cash Surrender    Account      Death
         Ended:       Return*        Value           Value      Benefit

        12/31/90       6.72%          1,588           3,076     200,000
        12/31/91      22.56%          5,481           7,156     200,000
        12/31/92      11.71%          8,996          10,859     200,000
        12/31/93      21.23%         14,316          16,366     200,000
        12/31/94      (6.09)%        15,477          17,677     200,000
        12/31/95      16.96%         21,383          23,583     200,000
        12/31/96      14.60%         27,598          29,798     200,000
        12/31/97      20.65%         36,915          38,840     200,000

Fidelity VIP II Index 500 Portfolio

          Year      Annual Total  Cash Surrender    Account      Death
         Ended:       Return*        Value           Value      Benefit

   
        12/31/93       9.74%          1,684           3,171     200,000
        12/31/94       1.04%          4,254           5,928     200,000
        12/31/95      37.19%          9,905          11,767     200,000
        12/31/96      22.82%         15,649          17,699     200,000
        12/31/97      32.82%         24,757          26,957     200,000
    

The assumptions underlying these values are described in Performance
Information, page 164.

*     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.


- --------------------------------------------------------------------------------
FirstLine                              168
<PAGE>
 
                     HYPOTHETICAL ILLUSTRATION (Continued)

Nonsmoker Male Age 45                               Cash Value Accumulation Test
Standard Risk Class                                 Death Benefit Option 1
Stated Death Benefit $200,000                       Annual Premium $3,750

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

INVESCO VIF Total Return Portfolio

          Year      Annual Total  Cash Surrender    Account      Death
         Ended:       Return*        Value           Value      Benefit

        12/31/95      22.79%          2,097           3,585     200,000
        12/31/96      12.18%          5,410           7,085     200,000
        12/31/97      22.91%         10,046          11,908     200,000

INVESCO VIF Industrial Income Portfolio

          Year      Annual Total  Cash Surrender    Account      Death
         Ended:       Return*        Value           Value      Benefit

        12/31/95      29.25%          2,303           3,790     200,000
        12/31/96      22.28%          6,333           8,008     200,000
        12/31/97      28.17%         11,754          13,617     200,000

INVESCO VIF High Yield Portfolio

          Year      Annual Total  Cash Surrender    Account      Death
         Ended:       Return*        Value           Value      Benefit

   
        12/31/95      19.76%          2,001           3,489     200,000
        12/31/96      16.59%          5,592           7,267     200,000
        12/31/97      17.33%          9,696          11,559     200,000
    

INVESCO VIF Utilities Portfolio

          Year      Annual Total  Cash Surrender    Account      Death
         Ended:       Return*        Value           Value      Benefit

   
        12/31/95       9.08%          1,663           3,150     200,000
        12/31/96      12.76%          4,961           6,636     200,000
        12/31/97      23.41%          9,543          11,406     200,000
    

Van Eck Worldwide Hard Assets Fund

          Year      Annual Total  Cash Surrender    Account      Death
         Ended:       Return*        Value           Value      Benefit

   
        12/31/91      (2.93)%         1,284           2,771     200,000
        12/31/92      (4.09)%         3,552           5,227     200,000
        12/31/93      64.83 %        11,226          13,088     200,000
        12/31/94      (4.78)%        12,831          14,881     200,000
        12/31/95      10.99 %        17,129          19,329     200,000
        12/31/96      18.04 %        23,551          25,751     200,000
        12/31/97      (1.67)%        25,421          27,621     200,000
    

The assumptions underlying these values are described in Performance
Information, page 164.

*     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.


- --------------------------------------------------------------------------------
FirstLine                              169
<PAGE>
 
                      HYPOTHETICAL ILLUSTRATION (Continued)

Nonsmoker Male Age 45                              Cash Value Accumulation Test
Standard Risk Class                                Death Benefit Option 1
Stated Death Benefit $200,000                      Annual Premium $3,750

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

Van Eck Worldwide Bond Portfolio

          Year      Annual Total  Cash Surrender    Account      Death
         Ended:       Return*        Value           Value      Benefit
   
        12/31/90      11.25%          1,732           3,219     200,000
        12/31/91      18.39%          5,393           7,068     200,000
        12/31/92      (5.25)%         7,197           9,060     200,000
        12/31/93       7.79%         10,521          12,571     200,000
        12/31/94      (1.32)%        12,663          14,863     200,000
        12/31/95      17.30%         18,161          20,360     200,000
        12/31/96       2.53%         21,109          23,309     200,000
        12/31/97       2.38%         24,321          26,246     200,000
    

Van Eck Worldwide Emerging Markets Portfolio

          Year      Annual Total  Cash Surrender    Account      Death
         Ended:       Return*        Value           Value      Benefit

        12/31/96      26.82%          2,225           3,713     200,000
        12/31/97     (11.61)%         3,944           5,619     200,000

AIM VI Capital Appreciation Portfolio

          Year      Annual Total  Cash Surrender    Account      Death
         Ended:       Return*        Value           Value      Benefit
   
        12/31/94       2.50%          1,455           2,942     200,000
        12/31/95      35.69%          6,110           7,785     200,000
        12/31/96      17.58%         10,328          12,191     200,000
        12/31/97      13.51%         14,753          16,803     200,000
    

AIM VI Government Securities Portfolio

          Year      Annual Total  Cash Surrender    Account      Death
         Ended:       Return*        Value           Value      Benefit
   
        12/31/94      (3.73%)         1,259           2,746     200,000
        12/31/95      15.56%          4,670           6,345     200,000
        12/31/96       2.29%          7,216           9,079     200,000
        12/31/97       8.16%         10,587          12,636     200,000
    

The assumptions underlying these values are described in Performance
Information, page 164.

*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.


- --------------------------------------------------------------------------------
FirstLine                              170
<PAGE>
 
    
                        FIRSTLINE II 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 FirstLine, 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 is designed to provide insurance coverage with flexibility in death
benefits and premium payments. The Policy is funded by Security Life Separate
Account L1 (the "Variable Account"). Twenty-three 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 Loan taken or transferred into the Policy.

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

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 incurred prior
to the date of the Insured's death, but not yet deducted. 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 Cash Surrender Value remains
positive. The Policy is guaranteed not to lapse during the first three Policy
years, regardless of its Net Cash Surrender Value 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 the sum of the applicable minimum monthly premiums
for each Policy Month starting with the first Policy Month to and including the
Policy Month which begins on the current Monthly Processing Date.

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

        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.
                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. THE FEATURES OF ANY POLICY ISSUED MAY VARY DEPENDING ON THE
   STATE IN WHICH THE CONTRACT IS ISSUED. 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.

Date of Prospectus:  May 1, 1998

Form V-55-98
<PAGE>
 
The minimum monthly premium is equal to one twelfth of the Minimum Annual
Premium. If the Guaranteed Minimum Death Benefit is effective, 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 a choice of two death benefit options: Option 1, a fixed
benefit that equals the Stated Death Benefit, and Option 2, a benefit that
equals the Stated Death Benefit plus the Account Value. 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.

When applying for the Policy, the Owner irrevocably chooses 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, the premium payments will be limited.

We will not allocate funds to the Policy until we receive the Initial 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, the Net Premiums may be allocated to one or more of
the Divisions of the Variable Account and to the Guaranteed Interest Division.
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. A Policy may be returned according to the terms of the Right to
Examine Policy Period (also called the Free Look Period). 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 during the Delivery and Free
Look Periods.

The 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 and
expenses, as well as increases for additional Net Premiums. A Surrender Charge
may be incurred if the policy is surrendered, allowed to lapse, a Partial
Withdrawal is taken or the Stated Death Benefit is reduced.

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

<TABLE>
<CAPTION>
<S>                 <C>                               <C>
ISSUED BY:          Security Life of Denver           BROKER-DEALER:  ING America Equities, Inc.
                    Insurance Company                                 1290 Broadway
                    Security Life Center                              Attn: Variable
                    1290 Broadway                                     Denver, CO 80203-5699
                    Denver, CO 80203-5699                             (303) 860-2000
                    (800) 525-9852
                    
THROUGH ITS:        Security Life Separate Account L1
                    
ADMINISTERED AT:    Customer Service Center
                    P.O. Box 173888
                    Denver, CO 80217-3763
                    (800) 848-6362
</TABLE>

PROSPECTUS DATED:   May 1, 1998


- --------------------------------------------------------------------------------
FirstLine II                          2
<PAGE>
 
TABLE OF CONTENTS
   
DEFINITION OF SPECIAL TERMS USED IN THIS PROSPECTUS .......................    6

POLICY SUMMARY ............................................................    9
GENERAL INFORMATION .......................................................    9
DEATH BENEFITS ............................................................    9
BENEFITS AT MATURITY ......................................................    9
ADDITIONAL BENEFITS .......................................................    9
PREMIUMS ..................................................................    9
ALLOCATION OF NET PREMIUMS ................................................    9
MAXIMUM NUMBER OF INVESTMENT DIVISIONS ....................................   10
POLICY VALUES .............................................................   10
DETERMINING THE VALUE IN THE DIVISIONS OF THE VARIABLE ACCOUNT ............   10
HOW WE CALCULATE ACCUMULATION UNIT VALUES FOR EACH DIVISION ...............   10
TRANSFERS OF ACCOUNT VALUES ...............................................   10
DOLLAR COST AVERAGING .....................................................   10
AUTOMATIC REBALANCING .....................................................   10
LOANS .....................................................................   11
PARTIAL WITHDRAWALS .......................................................   11
SURRENDER .................................................................   11
RIGHT TO EXCHANGE POLICY ..................................................   11
LAPSE .....................................................................   11
REINSTATEMENT .............................................................   11
CHARGES AND DEDUCTIONS ....................................................   11
PERSISTENCY REFUND ........................................................   12
TAX CONSIDERATIONS ........................................................   12

INFORMATION ABOUT SECURITY LIFE, THE VARIABLE ACCOUNT, THE INVESTMENT
     OPTIONS AND THE GUARANTEED INTEREST DIVISION .........................   13
SECURITY LIFE OF DENVER INSURANCE COMPANY .................................   13
SECURITY LIFE SEPARATE ACCOUNT L1 .........................................   13
MAXIMUM NUMBER OF INVESTMENT DIVISIONS ....................................   14
INVESTMENT OBJECTIVES OF THE PORTFOLIOS ...................................   14
THE GUARANTEED INTEREST DIVISION ..........................................   17

DETAILED INFORMATION ABOUT THE FIRSTLINE VARIABLE UNIVERSAL LIFE POLICY ...   17
APPLYING FOR A POLICY .....................................................   17
TEMPORARY INSURANCE .......................................................   18
PREMIUMS ..................................................................   18
     Scheduled Premiums ...................................................   18
     Unscheduled Premium Payments .........................................   18
     Minimum Annual Premium ...............................................   18
     Special Continuation Period ..........................................   18
     Premium Payments Affect the Coverage .................................   19
     Choice of Definitional Tests .........................................   19
     Choice of Guaranteed Minimum Death Benefit Provisions ................   19
     Modified Endowment Contracts .........................................   19
ALLOCATION OF NET PREMIUMS ................................................   19
DEATH BENEFITS ............................................................   19
     Death Benefit Options ................................................   20
     Changes in Death Benefit Option ......................................   20
     Changes in Death Benefit Amounts .....................................   21
     Guaranteed Minimum Death Benefit Provision ...........................   21
    


- --------------------------------------------------------------------------------
FirstLine II                          3
<PAGE>
 
   
     Requirements to Maintain the Guarantee Period ........................   22
ADDITIONAL BENEFITS .......................................................   22
     Accidental Death Benefit Rider .......................................   22
     Adjustable Term Insurance Rider ......................................   22
     Additional Insured Rider .............................................   23
     Children's Insurance Rider ...........................................   23
     Right to Change Insured Rider ........................................   23
     Guaranteed Insurability Rider ........................................   23
     Waiver of Cost of Insurance Rider ....................................   23
     Waiver of Specified Premium Rider ....................................   23
BENEFITS AT MATURITY ......................................................   24
POLICY VALUES .............................................................   24
     Account Value ........................................................   24
     Cash Surrender Value .................................................   24
     Net Cash Surrender Value .............................................   24
     Net Account Value ....................................................   24
DETERMINING THE VALUE IN THE DIVISIONS OF THE VARIABLE ACCOUNT ............   24
HOW WE CALCULATE ACCUMULATION UNIT VALUES FOR EACH DIVISION ...............   25
TRANSFERS OF ACCOUNT VALUES ...............................................   25
DOLLAR COST AVERAGING .....................................................   26
AUTOMATIC REBALANCING .....................................................   26
POLICY LOANS ..............................................................   27
PARTIAL WITHDRAWALS .......................................................   28
SURRENDER .................................................................   29
RIGHT TO EXCHANGE POLICY ..................................................   29
LAPSE .....................................................................   29
     If the Guaranteed Minimum Death Benefit Provision Is Not in Effect ...   29
     If the Guaranteed Minimum Death Benefit Provision Is in Effect .......   29
GRACE PERIOD ..............................................................   30
REINSTATEMENT .............................................................   30

CHARGES, DEDUCTIONS AND REFUNDS ...........................................   30
DEDUCTIONS FROM PREMIUMS ..................................................   30
     Tax Charges ..........................................................   30
     Sales Charge .........................................................   31
DAILY DEDUCTIONS FROM THE VARIABLE ACCOUNT ................................   31
     Mortality and Expense Risk Charge ....................................   31
MONTHLY DEDUCTIONS FROM THE ACCOUNT VALUE .................................   31
     Initial Policy Charge ................................................   31
     Monthly Administrative Charge ........................................   31
     Cost of Insurance Charges ............................................   31
     Charges for Additional Benefits ......................................   32
     Guaranteed Minimum Death
     Benefit Charge .......................................................   32
     Changes in Monthly Charges ...........................................   32
POLICY TRANSACTION FEES ...................................................   32
     Partial Withdrawal ...................................................   32
     Transfers ............................................................   32
     Allocation Changes ...................................................   32
     Illustrations ........................................................   32
PERSISTENCY REFUND ........................................................   33
SURRENDER CHARGE ..........................................................   33
     Administrative Surrender Charge ......................................   34
     Sales Surrender Charge ...............................................   34
     Calculation of Surrender Charge ......................................   35
CHARGES FROM PORTFOLIOS ...................................................   35
     Portfolio Annual Expenses ............................................   36
GROUP OR SPONSORED ARRANGEMENTS OR CORPORATE PURCHASERS ...................   38
    


- --------------------------------------------------------------------------------
FirstLine II                          4
<PAGE>
 
   
OTHER CHARGES .............................................................   38

TAX CONSIDERATIONS ........................................................   38
LIFE INSURANCE DEFINITION .................................................   38
DIVERSIFICATION REQUIREMENTS ..............................................   39
MODIFIED ENDOWMENT CONTRACTS ..............................................   39
TAX TREATMENT OF PREMIUMS .................................................   40
LOANS, LAPSES, SURRENDERS AND WITHDRAWALS .................................   40
     If the Policy Is Not a Modified Endowment Contract ...................   40
     If the Policy Is a Modified Endowment Contract .......................   40
ALTERNATIVE MINIMUM TAX ...................................................   41
SECTION 1035 EXCHANGES ....................................................   41
TAX-EXEMPT POLICY OWNERS ..................................................   41
CHANGES TO COMPLY WITH LAW ................................................   41
OTHER .....................................................................   41

ADDITIONAL INFORMATION ABOUT THE POLICY ...................................   42
VOTING PRIVILEGES ........................................................    42
RIGHT TO CHANGE OPERATIONS ...............................................    42
REPORTS TO OWNERS ........................................................    43

OTHER GENERAL POLICY PROVISIONS ..........................................    43
FREE LOOK PERIOD .........................................................    43
THE POLICY ...............................................................    43
AGE ......................................................................    43
OWNERSHIP ................................................................    43
BENEFICIARY ..............................................................    44
COLLATERAL ASSIGNMENT ....................................................    44
INCONTESTABILIT ..........................................................    44
MISSTATEMENTS OF AGE OR SEX ..............................................    44
SUICIDE ..................................................................    44
PAYMENT ..................................................................    44
NOTIFICATION AND CLAIMS PROCEDURES .......................................    45
TELEPHONE PRIVILEGES .....................................................    45
NON-PARTICIPATING ........................................................    45
DISTRIBUTION OF THE POLICIES .............................................    45
SETTLEMENT PROVISIONS ....................................................    46

ILLUSTRATIONS OF DEATH BENEFITS, ACCOUNT VALUES, SURRENDER VALUES,
    AND ACCUMULATED PREMIUMS .............................................    47

ADDITIONAL INFORMATION ...................................................    55
DIRECTORS AND OFFICERS ...................................................    55
STATE REGULATION .........................................................    58
LEGAL MATTERS ............................................................    58
LEGAL PROCEEDINGS ........................................................    58
EXPERTS ..................................................................    58
REGISTRATION STATEMENT ...................................................    58
YEAR 2000 PREPAREDNESS ...................................................    58

FINANCIAL STATEMENTS .....................................................    59

APPENDIX A ...............................................................   155

APPENDIX B ...............................................................   163

APPENDIX C ...............................................................   164

    


- --------------------------------------------------------------------------------
FirstLine II                          5
<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 total of the amounts allocated to the Divisions of the
      Variable Account and to the Guaranteed Interest Division, plus any amount
      set aside in the Loan Division to secure a Policy Loan.

Accumulation Unit -- A unit of measurement used to calculate the Account Value 
      in each Division of the Variable Account.

Accumulation Unit Value -- The value of an Accumulation Unit 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 anticipated needs. The Adjustable Term Insurance
      Rider is not guaranteed under the Guaranteed Minimum Death Benefit.

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

Age 100 -- The Policy anniversary on which the Insured's Age is 100

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 3, which is available only on policies delivered on or
      before December 31, 1997, 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. The Base Death Benefit may be
      increased to maintain compliance with the Federal income tax law
      definition of life insurance.

Beneficiary(ies)-- The person or persons designated to receive the Death 
      Proceeds upon the death of the Insured.

Cash Surrender Value -- The amount of the Account Value minus the Surrender 
      Charge, if any.

Customer Service Center -- Our administrative office at P.O. Box 173888, Denver,
      CO 80217-3888.

Continuation of Coverage -- A Policy feature which permits the insurance 
      coverage to continue in force beyond Policy Age 100.

Death Proceeds -- The amount payable upon the death of the Insured. It equals 
      the Base Death Benefit plus any Rider benefits, if applicable, minus
      outstanding Policy Loans and accrued loan interest, minus any Policy
      charges incurred prior to the date of the Insured's death, but not yet
      deducted.

Delivery Period -- The period which begins on the date the Policy is issued and
      ends on the earlier of:

   
            (i) the date the Policy was delivered as long as we receive written
            notice signed by the Owner of the actual delivery date at our
            Customer Service Center before the date in (ii) or,
    

   
            (ii) the date the Policy is mailed from our Customer Service Center
            plus the deemed mailing time. The deemed mailing time is five days
            unless required otherwise by the state in which the policy is
            issued.
    

Division(s) -- The Loan Division and the Divisions of the Variable Account which
      invest in shares of the Portfolios and the Guaranteed Interest Division.

Free Look Period -- The period of time within which the Owner mayexamine 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.

Guarantee Period -- The period during which the Stated Death Benefit is
      guaranteed under the Guaranteed Minimum Death Benefit provision. The two
      available Guarantee Periods are (i) to the Insured's Age 65 or 10 years
      from the Policy Date, whichever is later, or (ii) the lifetime of the
      Insured. The Guarantee Period will end prior to the selected date any time
      the Guarantee Period Annual Premium has not been paid or on any Monthly
      Processing Date that the Net Account Value is not diversified according to
      our requirements.

Guarantee Period Annual Premium -- The premium payment level required to 
      maintain the Guarantee Period.


- --------------------------------------------------------------------------------
FirstLine II                          6
<PAGE>
 
Guaranteed Interest Division -- Part of our General Account to which a portion
      of the Account Value may be allocated and which guarantees principal and
      interest.

Guaranteed Minimum Death Benefit -- The optional 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 Cash Surrender Value,
      provided certain conditions are met.

Initial Premium -- The premium which is required to be paid and received by our 
      Customer Service Center for coverage to begin. Initial Premium is equal to
      the sum of scheduled modal premiums which fall due from the Policy
      effective date through the Investment Date.

Insured -- The person on whose life this Policy is issued and upon whose death 
      the Death Proceeds are payable.

Investment Date -- The date we allocate funds to the Policy. We will allocate
      the Initial Net Premium to the Policy on the next Valuation Date following
      the date:

      (i) we have received the Initial Premium, and,

      (ii) we have approved the Policy for issue, and

      (iii) all issue requirements have been met and received in our Customer
      Service Center.

Loan Division -- Part of our General Account in which funds are set aside to
      secure outstanding Policy Loans and accrued loan interest when due.

Minimum Annual Premium -- This premium must be paid during the first three 
      policy years to meet the requirements of the Special Continuation Period.

Monthly Processing Date -- The date each month on which deductions from the 
      Account Value are due. The first Monthly Processing Date will be the later
      of the Policy Date or the Investment Date. Subsequent Monthly Processing
      Dates will be the same date as the Policy Date unless this is not a
      Valuation Date, in which case the Monthly Processing Date is the next
      Valuation Date.

NASD -- The National Association of Securities Dealers, Inc.

Net Account Value -- The Account Value minus Policy Loans and accrued loan 
      interest.

Net Amount at Risk -- (For Base Death Benefit) The difference between the 
      current Base Death Benefit and the amount of the Account Value.

Net Cash Surrender Value -- The amount available if the Policy is surrendered. 
      It is equal to the Cash Surrender Value minus Policy Loans and accrued
      loan interest.

Net Premium -- Premium amounts paid minus the sales and tax charges. These
      charges are deducted from the premiums before the premium is applied to
      the Account Value.

Owner -- The individual, entity, partnership, representative or party who can
      exercise all rights over and receive the benefits of the Policy during the
      Insured's lifetime.

Partial Withdrawal -- The withdrawal of part of the Net Cash Surrender Value 
      from the Policy. A Partial Withdrawal may cause a Surrender Charge to be
      incurred, and it may reduce the amount of Base Death Benefit and Target
      Death Benefit in force.

Policy -- The basic Policy, applications, and any Riders or endorsements.

Policy Date -- The date upon which the Policy becomes effective. The Policy Date
      is used to determine the Monthly Processing Date, Policy months, Policy
      years, and Policy monthly, quarterly, semi-annual and annual
      anniversaries. Unless otherwise indicated, the term Policy anniversary
      refers to the annual anniversary of the Policy.

Policy Loan -- The total amount borrowed from the Policy, plus any Policy Loan 
      interest capitalized when due, less any Policy Loan repayments.

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

Premium Class -- The underwriting class into which the Insured is categorized. 
      This includes smoking status of the Insured as well as any substandard
      ratings which may apply. The Premium Class for the Policy is listed in the
      Schedule.

Rider -- A Rider adds benefits to the Policy.

Schedule -- The pages contained in the Policy which include the information 
      specific to the Policy, such as the Insured's Age, the Policy Date, etc.

Scheduled Premium -- The premium amount specified by the Owner on the 
      application as the amount intended to be paid at fixed intervals over a
      specified period of time. Premiums may be paid on a monthly, quarterly,

- --------------------------------------------------------------------------------
FirstLine II                          7
<PAGE>
 
      semiannual, or annual basis. The Scheduled Premium need not be paid, and
      may be changed at any time. Also, within limits, the Owner may pay more or
      less than the Scheduled Premium.

SEC -- The United States Securities and Exchange Commission.

Segment -- The Stated Death Benefit on the Policy Date is the initial Segment,
      or Segment 1. Each increase in the Stated Death Benefit (other than an
      option change) is a new Segment. The first year for a Segment begins on
      the effective date of the Segment and ends one year later. Each subsequent
      year begins at the end of the prior Segment year. Each new Segment may be
      subject to a new Minimum Annual Premium, new sales charge, new surrender
      charges, new cost of insurance charges, and new incontestability and
      suicide exclusion periods.

Special Continuation Period -- A three-year period, beginning with the Policy 
      Date, during which payment of the Minimum Annual Premium will guarantee
      the Policy against lapse.

Stated Death Benefit -- The sum of the Segments under the Policy. The Stated 
      Death Benefit changes when there is an increase, a decrease, or when a
      transaction on the Policy causes it to change.

Surrender Charge -- The charge made against the Account Value upon surrender, 
      Policy lapse, a requested Stated Death Benefit reduction, or certain
      Partial Withdrawals. The Surrender Charge consists of the administrative
      Surrender Charge and the sales Surrender Charge.

Target Death Benefit -- When an Adjustable Term Insurance Rider is added to the 
      Policy, the Target Death Benefit and Stated Death Benefit are specified in
      the Policy application; the Adjustable Term Insurance Rider Death Benefit
      is the difference between the Target Death Benefit and the Base Death
      Benefit. 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 to
      comply with the Federal income tax law definition of life insurance and to
      keep the Target Death Benefit at the desired amount. The Target Death
      Benefit for each year is shown in the Schedule when an Adjustable Term
      Insurance Rider exists on the Policy.

Target Premium -- The premium on which the maximum Sales Surrender Charge is 
      calculated.

Transaction Date -- 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, 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 the 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 or as may be
      required by law, 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 Valuation
      Date.

Variable Account -- Security Life Separate Account L1 segregates 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.


- --------------------------------------------------------------------------------
FirstLine II                          8
<PAGE>
 
POLICY SUMMARY

This policy summary provides 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 vary from those described in this prospectus based on
particular circumstances. The description of the Policy 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. As
long as the Policy remains in force, we will pay a death benefit when the
Insured dies. At the insured's Age 100 the Owner may surrender the Policy or
allow Continuation of Coverage to become effective. If Continuation of Coverage
is effective, we will deduct a one-time administrative fee and the Policy will
remain in force. See Continuation of Coverage, page 24.

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 by Rider, reduced by the amount of any
outstanding Policy Loan and any accrued loan interest. See Death Benefits, page
20.

When we issue the Policy, the death benefit is equal to the Stated Death Benefit
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 group or sponsored arrangements or
corporate purchasers.

Generally, the Policy will remain in force only as long as the Net Cash
Surrender Value is sufficient to pay 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 30) then the Policy and its Riders are guaranteed not to lapse,
regardless of the Net Cash Surrender Value.

The Stated Death Benefit of the Policy may remain in force after the Special
Continuation Period even if the Net Cash Surrender 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 20.

Continuation of Coverage

If the Insured is still living at Age 100 and the Continuation of Coverage
feature is in effect, we will deduct a one-time administrative fee and the
Policy will remain in force. See Continuation of Coverage, page 24.

Additional Benefits

A variety of additional benefits may be attached to the Policy by Rider. The
charge for these benefits is deducted monthly from the Account Value. See
Additional Benefits, page 23.

Premiums

The Policy is a flexible premium Policy, so the amount and frequency of the
premiums may vary, within limits. There are no required premium payments other
than those required to keep the Policy in force or payments required to maintain
certain benefits as described below.

The Initial Premium must be paid for us to issue the Policy. The Minimum Annual
Premium must be paid in order to meet the requirements for the three-year
Special Continuation Period. The Guarantee Period Annual Premium must be paid to
maintain the Guaranteed Minimum Death Benefit.

The Scheduled Premium is specified by the Owner at application. The Scheduled
Premium may not be sufficient to maintain the Guarantee Period for the
Guaranteed Minimum Death Benefit or to keep the Policy in force.

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 Coverage, page 19.

Allocation of Net Premiums

After certain premium-based charges are deducted from the premiums, the balance,
Net Premium, is added to the Account Value based on the premium allocation
instructions. Net Premiums may be allocated to one or more Divisions of the
Variable Account, or to the Guaranteed Interest Division, or both. However,
amounts can be allocated to no more than 18 Divisions over the life of the
Policy.

No allocations will be made prior to the Investment Date. After the Investment
Date, amounts allocated to the Guaranteed Interest Division will be allocated to
that Division upon receipt. 


- --------------------------------------------------------------------------------
FirstLine II                          9
<PAGE>
 
Amounts allocated to the Divisions of the Variable Account will be held in the
Division investing in the Fidelity VIP Money Market Portfolio. At the end of the
Delivery and Free Look Periods, the amounts allocated to the Guaranteed Interest
Division will remain in that Division; and, the funds held in the Fidelity VIP
Money Market Division will be reallocated to the other Divisions of the Variable
Account according to the most recent premium allocation instructions.
Thereafter, Net Premiums will be allocated upon receipt according to the most
recent premium allocation instructions. Allocation percentages must be in whole
numbers, with the sum equaling 100%. See Allocation of Net Premiums, page 20.

Maximum Number of Investment Divisions

The Owner may utilize a maximum of 18 Divisions for investment over the lifetime
of the Policy until current administrative systems are enhanced. See Maximum
Number of Investment Divisions, page 15.

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 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
Withdrawals and service fees will be deducted from the Account Value.

The Cash Surrender Value of the Policy is equal to the Account Value less any
Surrender Charge.

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

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

Determining the Value in the Divisions of the Variable Account

The amounts 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 that Division.
Each Division of the Variable Account will have different Accumulation Unit
Values. See Determining the Value in the Divisions of the Variable Account, page
25.

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. Each Accumulation Unit Value 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
26.

Transfers of Account Values

After the Free Look Period, the Owner may make up to 12 transfers among
Divisions of the Variable Account or to the Guaranteed Interest Division in each
Policy year without charge. There will be a $25 charge for each transfer over 12
in a Policy year. Transfers resulting from Automatic Rebalancing or Dollar Cost
Averaging are not included in the 12 transfers without a charge. The minimum
amount we will transfer is $100 or the balance in the division if less than
$100.

Once during the first 30 days of each Policy year, transfers may be made from
the Guaranteed Interest Division. Transfer amounts from the Guaranteed Interest
Division to the Divisions of the Variable Account are limited. Transfers of the
Account Value to the Guaranteed Interest Division are not limited to this 30-day
period. See Transfers of Account Values, page 26.

Dollar Cost Averaging

Dollar Cost Averaging is available by electing this feature at application or by
completing the appropriate form. We offer Dollar Cost Averaging to Owners who
have at least $10,000 in the Divisions investing in either the Fidelity VIP
Money Market Portfolio or the Neuberger & Berman AMT Limited Maturity Bond
Portfolio. There is no charge for this feature. See Dollar Cost Averaging, page
27.

Automatic Rebalancing

Automatic Rebalancing is available by electing this feature at application or by
completing the appropriate form. Automatic Rebalancing allows the Owner to match
the Account Value allocations over time to the specified allocation percentages.
We will charge a fee of $25 each time the automatic rebalancing allocation is
changed in excess of five times per policy year; otherwise, there is no charge
for this feature. See Automatic Rebalancing, page 27.


- --------------------------------------------------------------------------------
FirstLine II                          10
<PAGE>
 
Loans

Loans may be taken against the Policy's Cash Surrender Value. Unless otherwise
required by state law, the loan must be at least $100. Loan interest accrues at
an annual rate of 4.75%. The Loan Division earns a guaranteed rate of interest
equal to 4% on an annual basis. See Policy Loans, page 28.

Partial Withdrawals

Part of the Net Cash Surrender Value may be withdrawn any time after the first
Policy year, within limits. Only one Partial Withdrawal may be taken per Policy
year. See Partial Withdrawals, page 29.

Surrender

The Owner may surrender the Policy 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 Policy Loans and accrued loan interest. We will
compute the Net Cash Surrender Value as of the date we receive the request and
the Policy at our Customer Service Center. All insurance coverage will end on
that date. See Surrender, page 29.

Right to Exchange Policy

At any time during the first 24 months following the Policy Date, 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. See Right to Exchange Policy, page 30.

Lapse

Insurance coverage will continue as long as the Net Cash Surrender Value of the
Policy is sufficient to pay the deductions that are taken out of the Account
Value each month. In addition, during the first three Policy years if the
conditions of the Special Continuation Period have been met, the Policy and all
attached Riders are guaranteed not to lapse, regardless of the Net Cash
Surrender Value.

Also, if the requirements to maintain the Guarantee Period for the Guaranteed
Minimum Death Benefit provision have been met, the Stated Death Benefit portion
of the Policy will remain in effect after the three-year Special Continuation
Period regardless of the amount of the Net Account Value. However, if the
requirements to maintain the Guarantee Period have not been met, the Guaranteed
Minimum Death Benefit provision will lapse. See Lapse, page 30.

Reinstatement

A lapsed Policy and its Riders may be reinstated within five years of its lapse
if it has not been surrendered and the Insured is still living. New evidence of
insurability and payment of certain reinstatement premiums will be required. We
also will reinstate any Policy Loans which existed when coverage ended, with
accrued loan interest to the date of lapse. See Reinstatement, page 31.

Charges and Deductions

Deductions From Premiums: The following charges are deducted from each premium
before it is applied to the Account Value:

      (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 is
            deducted to cover a portion of our expenses in issuing this Policy.
            This charge is based on the Insured's Age on the Policy Date or the
            date of an increase in coverage.

             Age of Insured           Sales Charge Percentage
             --------------           -----------------------
                   0-49                       2.25%
                  50-59                       3.25%
                  60-85                       4.25%

            This deduction is only a portion of the total sales charge that will
            be assessed against the Account Value in the event of surrender
            during the first 14 Policy Years or 14 years following the addition
            of a new Segment. See Sales Surrender Charge, page 35.

See Deductions from Premiums, page 31.

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 this charge to compensate us for
mortality and expense risks under the Policies. See Daily Deductions from the
Variable Account, page 32.


- --------------------------------------------------------------------------------
FirstLine II                          11
<PAGE>
 
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 three policy
            years.

      (ii)  Monthly Administrative Charge -- $3 per month plus $0.025 per
            thousand of Stated Death Benefit (or Target Death Benefit if
            greater). Currently the per thousand charge is limited to $30 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 the Base Death Benefit, any Adjustable Term Insurance
            Rider, as well as for multiple Segments.

      (iv)  Charges for Additional Benefits -- The cost of any additional
            benefits added by Rider, other than the Adjustable Term Insurance
            Rider.

See Monthly Deductions from the Account Value, page 32.

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 total Net Account Value
immediately following the transaction for which the charge is made. See Policy
Transaction Fees, page 33.

      (i)   Partial Withdrawal fee -- $25.

      (ii)  Transfer fee -- Twelve transfers per Policy year are permitted
            without fees; for each transfer thereafter, a $25 fee is charged.

      (iii) Allocation Change fee -- Five premium and five automatic rebalancing
            allocation changes are permitted each Policy year without fees; for
            each change thereafter, a $25 fee is charged.

      (iv)  Illustrations -- One illustration per policy year is available
            without a fee, for each illustration thereafter, a $25 fee may be
            charged.

      (v)   Continuation of Coverage-- a one-time $200 administrative fee will
            be charged at Age 100 to activate coverage.

Surrender Charges: During the first 14 Policy years, or during the first 14
Policy years of each additional Segment, we assess a Surrender Charge if the
Owner surrenders the Policy, reduces the Stated Death Benefit (other than by
changing death benefit option), or lets the Policy lapse. A Surrender Charge may
be assessed if a Partial Withdrawal is taken. The charge consists of the
administrative Surrender Charge plus the sales Surrender Charge.

The administrative Surrender Charge is a fixed dollar amount per thousand
dollars of Stated Death Benefit and depends upon the Insured's Age at the Policy
Date or the effective date of each additional Segment. The Sales Surrender
Charge will never be more than 50% of one Base Standard Target Premium. See
Surrender Charge, page 34.

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 36.

Persistency Refund

The Account Value will be credited with a Persistency Refund each Monthly
Processing Date after the tenth Policy anniversary. See Persistency Refund, page
33.

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 to apply,
the Policy must qualify as a life insurance contract. The tax code provides for
two tests to qualify a contract as a life insurance policy. The Owner
irrevocably selects which of these tests will apply to the Policy in the
application. After the Policy Date, the Policy will reflect the test which was
chosen. See Life Insurance Definition, page 39.

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 40.


- --------------------------------------------------------------------------------
FirstLine II                          12
<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 1997, Security Life and its consolidated subsidiaries had
over $120.2 billion of life insurance in force. Our total assets exceeded $8.5
billion and our shareholder's equity exceeded $870 million, on a generally
accepted accounting principles basis as of December 31, 1997. 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
long-term and short-term contractual obligations. The General Account portfolio
invests primarily in investment-grade bonds and low-risk 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 $307.6 billion on a Dutch (modified U.S.) generally accepted
accounting principles basis as of December 31, 1997.
    

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") was established on
November 3, 1993, under the Insurance Law of the State of Colorado. It 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. In accordance with and under the
provisions of Section 10-3-501(2) of the Colorado Revised Statutes, 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. This means that in the
event Security Life were ever to become insolvent, the assets of the Variable
Account are to be used first to pay Variable Account policy claims. Only if
assets remain in the Variable Account after those claims have been satisfied can
those assets be used to pay other Policy Owners and creditors of Security Life.

The Variable Account may 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. If
the assets in the Variable Account are insufficient to satisfy Variable Account
Policy Owner claims, Section 10-3-541 provides that under certain circumstances
the amount of those claims which are not satisfied are to be treated as Policy
Owner claims against the general account assets of the insurance company.

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.

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 


- --------------------------------------------------------------------------------
FirstLine II                          13
<PAGE>
 
master feeder structure. See the prospectus for the Neuberger & Berman Advisers
Management Trust for more details.

The Portfolios as well as their investment policies 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 and variable life insurance
contracts 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.

Maximum Number of Investment Divisions

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

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 which must accompany
this prospectus and should be read in conjunction with it.

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.L.C. 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 although the series may invest in
      securities of any duration.
    

   
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 managers currently intend to focus primarily on the securities
      of medium-capitalization companies. The portfolio is managed using a
      growth-oriented investment approach. A growth-oriented approach seeks
      stocks of companies that are projected to grow at above-average rates.
    

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 the
      company's track record through all points of the market cycle. Up to 15%
      of the series' net


- --------------------------------------------------------------------------------
FirstLine II                          14
<PAGE>
 
      assets, measured at the time of investment, may be invested in corporate
      debt securities rated below investment grade or comparable unrated
      securities.

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 December 31, 1997, the range of market
      capitalization of the companies in the Russell Index was $20 million to
      $2.97 billion; the range of market capitalization of the companies in the
      S&P Index at that date was $21 million to $2.934 billion. The combined
      range was $20 million to $2.97 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 December 31, 1997,
      the range of market capitalization of these companies was $213 million to
      $13.737 billion.
    

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

Alger American Leveraged AllCap Portfolio -- seeks long term capital
      appreciation. The Portfolio may purchase put and call options and sell
      (write) covered call and put options on securities and securities indexes
      to increase gain and to hedge against the risk of unfavorable price
      movements. It also may enter into futures contracts on securities indexes
      as well as purchase and sell call and put options on these futures. The
      Portfolio may also borrow money for the purchase of additional securities.
      The Portfolio may borrow money; but only from banks. It 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, with the exception of the VIP
II Index 500 Portfolio which is sub-advised by Bankers Trust Company. 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, money market 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.


- --------------------------------------------------------------------------------
FirstLine II                          15
<PAGE>
 
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 the ten diversified investment Portfolios
five of which are described below. INVESCO Funds Group, Inc., the Funds'
investment adviser, is primarily responsible for providing the Portfolios with
investment management and various administrative services and supervising the
Fund's daily business affairs. INVESCO Distributors, Inc. ("IDI"), provides
distribution services for the INVESCO Variable Investment Funds, Inc. INVESCO
Capital Management, Inc. serves as sub-adviser to the Total Return Portfolio.
    

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

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

   
INVESCO VIF High Yield Portfolio -- seeks a high level of current income by
      investing substantially all of its assets in lower rated bonds and other
      debt securities and in preferred stock. The Fund pursues its investment
      objective through investment in a variety of long-term, intermediate-term,
      and short-term bonds. 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.

   
INVESCO VIF Small Company Growth Fund -- seeks long term capital growth by
      investing in equity securities of companies with market capitalization of
      $1 billion or less at the time of purchase ("small-cap companies"). The
      balance of the Fund's assets may be invested in the equity securities of
      companies with market capitalizations in excess of $1 billion, debt
      securities and short term investments.
    

Van Eck Worldwide Insurance Trust

Van Eck Worldwide Insurance Trust is an open-end management investment company
organized as a "business trust" under the laws of the Commonwealth of
Massachusetts on January 7, 1987. Van Eck Associates Corporation serves as
investment adviser and manager to the Worldwide Hard Assets Fund, Worldwide Real
Estate Fund, Worldwide Emerging Markets Fund, and Worldwide Bond Fund.

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

Van Eck Worldwide Real Estate Fund -- seeks to maximize total return by
      investing primarily in equity securities of domestic and foreign companies
      which are principally engaged in the real estate industry or which own
      significant real estate assets.

Van Eck Worldwide Bond Fund -- seeks high total return through a flexible
      policy of investing globally, primarily in debt securities.

Van Eck Worldwide Emerging Markets Fund -- seeks long term capital
      appreciation by investing primarily in equity securities in emerging
      markets around the world.

AIM Variable Insurance Funds, Inc.

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

AIM VI Capital Appreciation Portfolio-- seeks to provide capital appreciation
      through investments in common stocks, with emphasis on medium-sized and
      smaller emerging growth companies. AIM will be particularly interested in
      companies that are likely to benefit from new or innovative products,
      services or processes that should enhance such companies' prospects for
      future growth in earnings. 


- --------------------------------------------------------------------------------
FirstLine II                          16
<PAGE>
 
AIM VI Government Securities Portfolio -- seeks to achieve a high level of
      current income consistent with reasonable concern for safety of principal
      by investing in debt securities issued, guaranteed of otherwise backed by
      the U.S. Government.

The Guaranteed Interest Division

All or a portion of the Net Premiums and transfers of the Net Account Value may
be made to the Guaranteed Interest Division. The Guaranteed Interest Division is
part of our General Account and 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, the
General Account, the Guaranteed Interest Division and interests therein are
generally not 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 the
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 in the Guaranteed Interest
Division, and (iv) repaying a Policy Loan to release amounts from the Loan
Division.

From time to time, we declare the interest rate that will apply to all amounts
in the Guaranteed Interest Division. These interest rates will never be less
than the minimum guaranteed interest rate of 4% and will be in effect for at
least 12 months. Interest is credited daily at an effective annual rate that
equals the declared rate. The interest is credited as of each Valuation Date on
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 FIRSTLINE II 
VARIABLE UNIVERSAL LIFE 
POLICY

This prospectus describes our standard FirstLine II Variable Universal Life
Policy. There may be differences in the Policy because of state requirements
where the Policy is issued. Any such differences will be defined in the Policy.

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

Applying for a Policy

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

The Investment Date is the date we allocate funds to the Policy. We will
allocate the Initial Net Premium to the Policy on the next Valuation Date
following the date: (i) we receive the Initial Premium, and, (ii) approve the
Policy for issue, and (iii) all issue requirements have been met and received in
our Customer Service Center.

The Policy is generally available with a minimum Stated Death Benefit of
$50,000; however, we may reduce this amount for group or sponsored arrangements
or corporate purchasers. 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 is effective. The Policy Date
is 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.


- --------------------------------------------------------------------------------
FirstLine II                          17
<PAGE>
 
Temporary Insurance

   
If a premium payment in an amount not less than the Scheduled Premium is
received with the application and there has been no material misrepresentation
in the application, temporary insurance equal to the applied-for face amount, up
to a maximum amount as described in the binding limited life insurance coverage
form, will be in force so long as the Insured meets all other requirements
described in the binding limited life insurance coverage form. 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; (ii) five days after notice of
termination is mailed to the Owner's address on the application; (iii) coverage
starts under the Policy resulting from the application; (iv) a policy resulting
from the application is refused by us; or (v) 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: (i) in the answers in the
binding limited life insurance coverage form or in the application, (ii) a
proposed Insured dies by suicide or intentional self-inflicted injury, or (iii)
the premium check is not honored.

Premiums

The Owner may choose the amount and frequency of premium payments, within the
limits described below.

Scheduled Premiums

Even though the premiums are flexible, the Schedule pages of the Policy will
show a Scheduled Premium. The Owner may select the Scheduled Premium within our
limits when applying for the Policy. The Scheduled Premium is the amount chosen
to be paid over a specified period of time and may not be sufficient to keep the
Policy in force. The Owner may receive premium reminder notices for the
Scheduled Premium on a quarterly, semiannual, or annual basis.

Alternatively, premiums other than the Initial Premium may be paid by Electronic
Funds 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 can be changed at
any time subject to the minimum and maximum limits we may set. If the Guaranteed
Minimum Death Benefit is desired, the Scheduled Premium should not be less than
the amount required to maintain the Guarantee Period. 

Unscheduled Premium Payments

Generally, unscheduled premium payments may be made at any time. 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.
Evidence of insurability may also be required if the net amount at risk is
increased as a result of an unscheduled premium payment. We will return premium
payments which exceed the "seven-pay" limit for the Policy 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 accept the
excess premium payments. See Modified Endowment Contracts, page and Changes to
Comply with Law, page 42.

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

Minimum Annual Premium

The Minimum Annual Premium must be paid during the first three policy years to
meet the requirements for the three-year Special Continuation Period. We
determine the 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 group or sponsored
arrangements or corporate purchasers. The Minimum Annual Premium is shown in the
Schedule pages of the Policy.

Special Continuation Period

The Policy is guaranteed not to lapse, regardless of its Net Cash Surrender
Value if, on each Monthly Processing Date during the first three Policy years,
all premiums paid, less the sum of Partial Withdrawals and Policy Loans taken,
including accrued loan interest, is greater than or equal to the sum of the
applicable minimum monthly premiums for each Policy month, starting with the
first Policy month through and including, the Policy month which begins on the
current Monthly Processing Date. The minimum monthly premium is equal to one
twelfth of the Minimum Annual Premium. See Lapse, page 30.

If during the first three Policy years, any charges are not deducted so as to
keep the Policy from lapsing under the Special Continuation Period, these
charges are not permanently waived. 


- --------------------------------------------------------------------------------
FirstLine II                          18
<PAGE>
 
At the end of the Special Continuation Period, the aggregate amount of the
charges previously not deducted will be due and will be deducted at the
beginning of Policy year four.

Premium Payments Affect the Coverage

If premium payments are discontinued either temporarily or permanently, the
Policy will continue in effect until the Net Cash Surrender Value can no longer
cover the monthly deductions from the Account Value for the benefits selected.
At that time, the Policy will lapse. See Lapse, page . If the Minimum Annual
Premium requirements are satisfied, the Policy is guaranteed not to lapse during
the first three Policy years, regardless of the Policy's Net Cash Surrender
Value. See Special Continuation Period, page . Under the Guaranteed Minimum
Death Benefit, the Stated Death Benefit portion of the Policy will remain in
effect until the end of the Guarantee Period as long as the conditions of the
guarantee are met. See Guaranteed Minimum Death Benefit Provision, page 22.

Choice of Definitional Tests

When applying for the Policy, the Owner will irrevocably choose which of the two
tests for compliance with the Federal income tax law definition of life
insurance 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 . If the Guideline Premium /Cash Value Corridor Test is chosen,
the allowable premium payments relative to the Policy death benefit will be
limited.

Guaranteed Minimum Death Benefit Provision

The Owner will have the opportunity to choose whether to place and keep the
Guaranteed Minimum Death Benefit provision in effect. This provision 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. This
provision requires a premium payment level (the Guarantee Period Annual Premium)
which is higher than the Minimum Annual Premium. In addition, the Net Account
Value must be diversified according to our requirements. See Guaranteed Minimum
Death Benefit, page 22.

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

Modified Endowment Contracts

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 40.

If we determine that the Scheduled Premium chosen 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

   
The balance after certain premium-based charges are deducted from each premium
is called the Net Premium. It is added to the Account Value according to the
Owner's instructions. No allocation will be made prior to the Investment Date.
On or after the Investment Date, Net Premium amounts allocated to the Guaranteed
Interest Division will be allocated to that Division upon receipt. During the
Delivery and Free Look Periods, Net Premiums allocated to the Divisions of the
Variable Account will be allocated to the Division investing in the Fidelity VIP
Money Market Portfolio. At the end of the Delivery and Free Look Periods, this
portion of the Account Value will automatically be allocated according to the
most recent premium allocation instructions.
    

Thereafter, Net Premiums will be allocated upon receipt, according to the
allocation instructions stated in the most recent instructions. Allocation
percentages must be in whole numbers. The sum for all Divisions must equal 100%.
The premium allocation may be changed five times per Policy year without charge.
More than five Premium allocation changes in a Policy year, will be subject to a
$25 charge for each additional change.

   
The Owner may utilize a maximum of 18 Divisions for investment over the lifetime
of the Policy until current administrative systems are enhanced. The Divisions
include the Divisions of the Variable Account and the Guaranteed Interest
Division, but exclude the Loan Division. See Maximum Number of Investment
Divisions, page 15.
    

Death Benefits

FirstLine II 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, FirstLine II.


- --------------------------------------------------------------------------------
FirstLine II                          19
<PAGE>
 
When the Policy is issued, an initial amount of insurance coverage is determined
according to the application instructions. 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.

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 23.

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, requested increases and
decreases, or when a transaction on the Policy causes the Base Death Benefit to
change.

As 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 as of the date of the Insured's
death, reduced by any outstanding Policy Loans and accrued loan interest (and,
if in the grace period or three-year Special Continuation Period, further
reduced by any unpaid charges incurred prior to the date of the Insured's
death). The Death Proceeds will include any amount provided by Rider on the
Insured.

Death Benefit Options

The Owner may choose from two death benefit options (Option 1 or Option 2).
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 21.

Under Option 1, the Base Death Benefit is the greater of:

      (a)   the Stated Death Benefit on the date of the Insured's death; or

      (b)   the Account Value on the date of the Insured's death multiplied by
            the appropriate factor from the Definition of Life Insurance Factors
            shown in Appendix A or B.

Under Option 2, the Base Death Benefit is the greater of:

      (a)   the Stated Death Benefit plus the Account Value on the date of the
            Insured's death; or

      (b)   the Account Value on the date of the Insured's death multiplied by
            the appropriate factor from the Definition of Life Insurance Factors
            shown in Appendix A or B.

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 prefer to
have any favorable investment experience reflected in increased insurance
coverage should choose Option 2.

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 Age and possibly sex at any point in time as well as
by the test for compliance chosen in the original Policy application. See Life
Insurance Definition, page 39.

If necessary, we will adjust the Policy to continue to qualify as life insurance
under the applicable provisions of the Federal income tax laws in existence at
the time the Policy was issued.

Changes in Death Benefit Option

A change in the Death Benefit Option may be requested at least 30 days prior to
a Policy anniversary. A change in the death benefit option will be effective 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 policy Schedule
page which should be attached to the Policy. We may ask that the Policy be
returned to our Customer Service Center so that we can note the change in the
Schedule. 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, 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
any change if it would reduce the Stated Death Benefit below the minimum we
require to issue this Policy. After the effective date of the change, the Stated
Death Benefit will be changed according to the following table:

              
OPTION       CHANGE      STATED DEATH BENEFIT    
FROM         TO          FOLLOWING CHANGE EQUALS:                   

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.


- --------------------------------------------------------------------------------
FirstLine II                          20
<PAGE>
 
   
For purposes of a death benefit option change, the Account Value will be
allocated to each Segment in the same proportion that the Segment bears to the
Stated Death Benefit. See Changes In Death Benefit Amounts, page 22.
    

We do not charge a Surrender Charge for any decrease in Stated Death Benefit,
nor is there an adjustment to the Target Premium. See Surrender Charge, page 34.

Increases and decreases in Stated Death Benefit are made so that the amount of
the 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.
In addition, there will be no change to the amount of term insurance if an
Adjustable Term Insurance Rider has been added. See Cost of Insurance Charges,
page 32. 

If the Continuation of Coverage feature is in effect, Death Benefit Option 2
will not be available after Age 100.

Changes in Death Benefit Amounts

While the Policy is in force, increases in its Target or Stated Death Benefit
may be made prior to the Policy anniversary on which the Insured is Age 86. The
Stated Death Benefit may be decreased if the request occurs after the first
Policy anniversary.

An increase or a decrease in the death benefit of the Policy may be requested by
the Owner. This request will be effective as of the next monthly processing date
after the request is received at our Customer Service Center unless there are
underwriting or other requirements. Any change in coverage may not be for an
amount less than $1,000.

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, the guideline annual premium and the new
Surrender Charge. This notice should be attached to the Policy. We may ask that
the Policy be returned to our Customer Service Center so that we can note the
change in the Schedule.

In some cases, we may not approve a change requested 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 39.

Decreases in the death benefit generally may not decrease the Stated Death
Benefit below $50,000; or the minimum we require to issue the Policy. There may
be tax consequences to the decrease, See Life Insurance Definition, page and
Modified Endowment Contracts, page 40.

Requested reductions in the death benefit or an option change that causes a
reduction, 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 Segment exists, any
subsequent reduction in Stated Death Benefit will be allocated among Segments in
the same proportion that each Segment bears to the total Stated Death Benefit
prior to the reduction unless required differently by state law.

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

Unless indicated otherwise, 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. The
Target Death Benefit may be changed only once each Policy year.

A requested increase in the Stated Death Benefit will create a new Segment.
Increases in Stated Death Benefit resulting from death benefit option changes do
not create new Segments, rather, they merely increase the size of the existing
Segment(s). As discussed below, once created, a new Segment can never be
entirely eliminated unless required differently by state law.

If an increase creates a new Segment, premiums paid after the increase will be
allocated to the original and new 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 Segments. The
guideline annual premiums will be shown in the Schedule for each coverage
segment. Net Amount at Risk will be allocated to each Segment in the same
proportion that the Segment bears to the total Stated Death Benefit.

If a reduction decreases the Stated Death Benefit during the Surrender Charge
period, the Surrender Charge on the remaining Stated Death Benefit will be
reduced; however, we will deduct an amount equal to the reduction in the
Surrender Charge from the Account Value. See Surrender Charge, page 34.

Guaranteed Minimum Death Benefit

Generally, the length of time the Policy remains in force depends on the Net
Cash Surrender 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 Cash Surrender 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 


- --------------------------------------------------------------------------------
FirstLine II                          21  
<PAGE>
 
and, as a result, the length of time the Policy remains in force without the
payment of additional premiums.

A Guaranteed Minimum Death Benefit provision is available, 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. This
provision has a Guarantee Period of 10 Policy years or to the Insured's Age 65,
whichever is later. It protects the Stated Death Benefit of the Policy for a
limited number of Policy years.

The Guarantee Period Annual Premium depends on the Stated Death Benefit of the
Policy, the Insured's Age, sex, and Premium Class, the death benefit option
chosen, and additional Rider coverage. Adding additional benefits to the Policy
will increase the Guarantee Period Annual Premium above this level.

The Guaranteed Minimum Death Benefit provision does not apply to the Adjustable
Term Insurance Rider or to any other Riders. Therefore, if the Net Cash
Surrender 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 provision; any attached
Riders will lapse. See Lapse, page 30.

The Guaranteed Minimum Death Benefit provision is not available in some states.

Requirements to Maintain the Guarantee Period

The Guaranteed Minimum Death Benefit provision requires a premium payment level,
the Guarantee Period Annual Premium, that is higher than the Minimum Annual
Premium and the Net Account Value must meet certain diversification
requirements.

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) actual premiums
paid, minus (ii) the amount of any Partial Withdrawals plus any Policy Loans and
accrued loan interest, equals or exceeds (iii) the sum of the Guarantee Period
Monthly Premiums for each Policy Month starting with the first Policy Month
through and including the Policy Month that begins on the current Monthly
Processing Date, 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 lapse. The
Guarantee Period Annual Premium will be listed in the Schedule of the Policy. If
the policy benefits are increased, the Guarantee Period Annual Premium will
increase. The Guarantee Period Monthly Premium is one-twelfth of the Guarantee
Period Annual Premium. 

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

      i)    No more than 35% of the Net Account Value may be invested in any one
            division, and

      ii)   The Net Account Value must be invested in at least five Divisions.

These diversification requirements will be satisfied if the Automatic
Rebalancing Feature has been elected and conditions i) and ii) above are met.
The Policy will also be deemed to satisfy the requirements for diversification
if Dollar Cost Averaging is elected and the resulting transfers are directed
into at least four other Divisions with no more than 35% of any transfer
directed to any one Division. See Dollar Cost Averaging, page 27, and Automatic
Rebalancing, page 27.

If the lapse of the Guaranteed Minimum Death Benefit is not corrected, this
feature will be terminated.

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

There is no charge for the Guaranteed Minimum Death Benefit.

Additional Benefits

The Policy may include additional benefits, which are also 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 by the Owner 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 your Registered Representative for a complete list of the Riders
available.

Certain Riders may not be available for all Policies.

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.

At issue, a Schedule of death benefits called the Target Death Benefit is
specified at levels to meet the Owner's projected needs in the future. The
Target Death Benefit may be set to vary as often as each Policy year. The Target
Death Benefit will be listed in the Schedule. 


- --------------------------------------------------------------------------------
FirstLine II                          22
<PAGE>
 
Subject to our rules, the Target Death Benefit Schedule may be changed after
issue. See Changes In Death Benefit Amounts, page 22.

If at any time a scheduled change is canceled or the Owner asks for an
unscheduled decrease to the Target Death Benefit, we may deny any future
scheduled increases to the Target Death Benefit.

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 selected 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
compliance with the Federal income tax law definition of life insurance test you
have chosen.

For example, assume the Base Death Benefit increases due to compliance with 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:

  Base Death        Target Death          Adjustable Term
    Benefit           Benefit         Insurance Rider Amount
    -------           -------         ----------------------

    201,500           250,000                 48,500
    202,500           250,000                 47,500
    202,250           250,000                 47,750

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 Federal income tax law 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 Withdrawals, page 29.

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 . Since
there is no defined premium related to the Adjustable Term Insurance Rider,
there are no sales or Surrender Charges associated with this coverage;
therefore, any increase in the Target Death Benefit which does not increase the
Stated Death Benefit will not increase the total Surrender Charge for the
Policy; any decrease in the Adjustable Term Insurance Rider coverage will not
cause a Surrender Charge to be incurred.

Additional Insured Rider

This Rider provides for death benefits upon the death of immediate family
members other than 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 is five
times the Stated Death Benefit of the Policy.

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 a change of
Insured occurs, the cost of insurance charges in the future may change but the
Account Value will remain unchanged as of the change 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, the 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 specified premium amount will be credited monthly to
the Policy. In the application the amount of premium is selected, within limits,
that will be credited. If this Rider is added to your Policy, the Waiver of Cost
of Insurance Rider may not also be added.


- --------------------------------------------------------------------------------
FirstLine II                          23
<PAGE>
 
Benefits at Maturity

If the insured is still living at Age 100 and the Owner does not desire to use
the Continuation of Coverage feature, the Policy Owner may choose to surrender
the Policy for the Net Account Value. Some portion of this payment may be
taxable. Consult with your tax adviser for advice. The Net Account Value is the
Account Value reduced by any outstanding Policy Loan and accrued loan interest.
The Policy will then end.

Continuation of Coverage

   
If the Insured is still living at Age 100 and the Continuation of Coverage
feature is in effect, the Net Account Value (except amounts in the loan
division) will be transferred into the Guaranteed Interest Division. A one-time
administrative fee will be assessed against the Policy to cover future expenses.
The insurance coverage under the Policy will continue in force until the time of
the Insured's death unless the Policy lapses or is surrendered, but no further
cost of insurance charges will be assessed. See Continuation of Coverage
Administrative Fee, page 33.
    

At Age 100, all Riders except the Adjustable Term Rider terminate. The coverage
provided under the Rider converts to base coverage and the Stated Death Benefit
is redefined. If there is no Rider coverage, the Stated Death Benefit is
unchanged. Any Policy with Death Benefit Option 2 will be converted to Death
Benefit Option 1 at Age 100 when the Continuation of Coverage feature become
effective. See Changes in Death Benefit Option, page 20.

The Net Account Value may not be transferred into the Variable Divisions after
Age 100. Thus related investment features such as Dollar Cost Averaging and
Automatic Rebalancing are discontinued.

If there is an outstanding loan on the Policy, loan interest will continue to
accrue. If no payments are made, it is possible that the loan interest may
reduce the account value and cause the Policy to lapse. To avoid this event, you
may make loan or loan interest payments after Age 100. However, no additional
premium payments will be accepted.

   
During the Continuation of Coverage period (after Age 100) you may take policy
loans or partial withdrawals. If a persistency refund is being paid on the
Guaranteed Interest Division, policies in the Continuation of Coverage period
will be credited with the persistency refund as well. See Persistency Refund,
page 33.
    

   
To discontinue the coverage once the Continuation of Coverage feature is in
effect, you may surrender the policy. All normal surrender charges and
consequences will apply. See Surrender, page 29, and Surrender Charge, page 33.
    

   
The availability of this feature is subject to state approval. Where approved,
it is an automatic feature and no election is required.
    

Policy Values

Account Value

The Account Value is the total amount in the Guaranteed Interest Division, the
various Divisions of the Variable Account, and the Loan Division. The Account
Value therefore reflects all premiums paid, charges made, Policy 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 less any
Surrender Charge.

Net Cash Surrender Value

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

Net Account Value

The Net Account Value of the Policy is equal to the Account Value less the
amount of outstanding Policy Loans and any 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. Each Division of the Variable Account will have different Accumulation
Unit Values.

Accumulation Units of a Division are purchased whenever premiums are allocated
or amounts are transferred 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 


- --------------------------------------------------------------------------------
FirstLine II                          24
<PAGE>
 
Accumulation Units for the monthly deductions from the Account Value, Policy
transaction charges and Surrender Charges, if any.

The number of Accumulation Units purchased or redeemed in 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 25.

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, 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 or Surrender Charges are made as of the
effective date of the transaction.

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 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 the Portfolio during the Valuation Period. We subtract from
      this amount a charge for taxes, if any.

3.    We divide the resulting 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 new 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 result is the Accumulation Experience Factor for the Valuation Period.

Transfers of Account Values

After the Free Look Period ends, up to 12 transfers among the 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, 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 $100. 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 we may place certain restrictions on transfers made by
third-party agents acting on behalf of multiple Owners or made pursuant to


- --------------------------------------------------------------------------------
FirstLine II                          25
<PAGE>
 
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 their ability to provide maximum investment return to all Owners.

Transfers from the Guaranteed Interest Division may be made only during the
first 30 days of each Policy year. 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 that Policy year, (ii) the sum of the
amounts transferred and withdrawn from the Guaranteed Interest Division in the
prior Policy year or, (iii) $100. Transfers of the Account Value to the
Guaranteed Interest Division are not limited.

The Owner may utilize a maximum of 18 Divisions for investment over the lifetime
of the Policy until current administrative systems are enhanced. See Maximum
Number of Investment Divisions, page 15.

If telephone privileges have been elected, transfers may be made by telephoning
our Customer Service Center. See Telephone Privileges, page 46.

Dollar Cost Averaging

We offer a feature called Dollar Cost Averaging to Owners who have at least
$10,000 of Account Value invested in the Division investing in either the
Fidelity VIP Money Market Portfolio or the Neuberger & Berman AMT Limited
Maturity Bond Portfolio. 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 period, more units are purchased
in a Division if the value per unit is low, and fewer units are purchased if the
value per unit 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. However, participation in
Dollar Cost Averaging does not assure a profit nor does it protect against a
loss in a declining market.

With Dollar Cost Averaging, a designated dollar amount of or percentage of
Account Value of the Division investing in either the Fidelity VIP Money Market
Portfolio or the Neuberger Berman AMT Limited Maturity Bond Portfolio will be
transferred automatically each period from the selected Division to one or more
other Divisions of the Variable Account. Dollar Cost Averaging transfers may not
be made to or from the Guaranteed Interest Division. Any transfers that are a
result of the Dollar Cost Averaging feature are not counted toward the limit of
12 transfers that can be made each Policy year without a transfer charge. There
is no charge for this feature.

Dollar Cost Averaging allocations may be designated in dollar amounts or as
whole percentages. The minimum percentage that may be transferred to any one
Division is 1% of the total amount transferred to all selected Divisions. The
transfer amount under Dollar Cost Averaging may be no less than $100.

The first Dollar Cost Averaging date must be at least five days after our
receipt of the request for Dollar Cost Averaging. In no event will Dollar Cost
Averaging begin before the end of the Delivery and Free Look Periods. Dollar
Cost Averaging may occur monthly, quarterly, semi-annually, or annually on a
date requested by the Owner. Unless specified otherwise, Dollar Cost Averaging
will take place monthly, on the Monthly Processing Date.

If on any Dollar Cost Averaging 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. Changes to the Dollar Cost Averaging program may be made once each Policy
year or Dollar Cost Averaging may be canceled completely by sending satisfactory
notice to our Customer Service Center at least five days before the next Dollar
Cost Averaging date. If telephone privileges are in effect, changes to the
Dollar Cost Averaging program can be made by telephoning our Customer Service
Center. See Telephone Privileges, page 46.

A date for Dollar Cost Averaging to terminate may be specified by the Owner.
Termination may also occur when the balance remaining in the Division investing
in either the Fidelity VIP Money Market Portfolio or the Neuberger & Berman AMT
Limited Maturity Bond Portfolio reaches a specified dollar amount.

A Dollar Cost Averaging Program and an Automatic Rebalancing Program may run at
the same time.

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.

The Automatic Rebalancing feature may be elected with the application or at any
subsequent time by completing the 


- --------------------------------------------------------------------------------
FirstLine II                          26
<PAGE>
 
appropriate form. Automatic Rebalancing matches Account Value allocations over
time to the allocation percentages set by the Owner. During the operation of
Automatic Rebalancing, transfers among the Divisions may occur monthly,
quarterly, semi-annually, or annually on a date specified by the Owner. Unless
specified otherwise, Automatic Rebalancing will take place on the last Valuation
Date of each calendar quarter.

Automatic Rebalancing allocations may be specified for all or some of the
Divisions in which the Account Value is invested.

If this feature is elected we will transfer amounts among the Divisions so that,
after the transfers, the ratio of the Account Value in each Division to the
total Account Value of all the Divisions included in Automatic Rebalancing
matches the Automatic Rebalancing allocation percentage for that Division. This
will rebalance the amounts in Divisions that do not match the set allocation,
which could result, for example, from Divisions which outperform the other
Divisions for that time period.

If Automatic Rebalancing is elected with the Policy application, the first
transfer will occur on the date specified by the Owner following the end of the
Delivery and Free Look Periods. If this feature is elected after the Policy
Date, the first transfer will be processed as of the date requested by the Owner
or, if no date is specified, the last Valuation Date of the calendar quarter
after we receive notification at our Customer Service Center and the Delivery
and Free Look Periods have 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 . If we
receive an Automatic Rebalancing request which is in conflict with these
provisions, we will ask for revised instructions.

The Owner may terminate the Automatic Rebalancing feature at any time, as long
as we receive notice of the termination at least five days prior to the next
Automatic Rebalancing. If the Guarantee Period is in effect and the Automatic
Rebalancing feature is terminated, diversification of the Net Account Value
still must be maintained for the Guarantee Period to continue. If the Automatic
Rebalancing feature is active, the Guarantee Period is in effect, and a request
is received for an allocation which does not meet the diversification
requirements to maintain the Guarantee Period, we will notify the Owner that the
allocation must be changed. See Guaranteed Minimum Death Benefit, page 22.

Any transfers that are a result 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. We will charge a $25 fee each time the rebalancing
allocation is changed more than five times per Policy year; otherwise, there is
no charge for this feature.

An Automatic Rebalancing program may be run simultaneously with a Dollar Cost
Averaging program.

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 the Net Cash Surrender Value less
monthly deductions to the next Policy anniversary. Maximum loan amount may be
different if required by state law. Requests for a Policy Loan may be made by
contacting our Customer Service Center.

We may impose requirements relating to Policy Loans as necessitated by our
administrative system. For example, we may require that loan requests specify a
dollar amount rather than a percentage to be taken from a specific Division.

Loan interest charges on a Policy Loan accrue daily at a compound annual
interest rate of 4.75%. 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.

If an additional loan is requested, the amount requested will be added to the
outstanding Policy Loan so only one loan is outstanding at any time. Repayment
of all or part of the Policy Loan may be made 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, sufficient units of the Variable
Account Divisions are redeemed to cover the amount of the loan 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 unless otherwise
specified by the Owner.


- --------------------------------------------------------------------------------
FirstLine II                          27
<PAGE>
 
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 at an annual rate
of 4%.

The amount of interest credited to the Loan Division for the Policy year will be
transferred from the Loan Division on Policy anniversaries. When a loan
repayment is made, an amount equal to the payment is transferred from the Loan
Division. Amounts transferred from the Loan Division will be allocated to the
Divisions of the Variable Account and the Guaranteed Interest Division in the
same proportion as the current premium allocation 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 set aside in
the Loan Division where it earns a guaranteed rate of interest. Premiums may not
be allocated to or amounts transferred 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 and the
Cash Surrender Value paid on surrender. It also may 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 Cash Surrender Value minus Policy
Loans and accrued loan interest is insufficient to cover the monthly deductions.

If telephone privileges have been elected, 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 46.

Loans may have adverse Tax Consequences. See Modified Endowment Contracts, page
40.

Partial Withdrawals

   
A Partial Withdrawal may be requested on any Monthly Processing Date after the
first Policy anniversary by contacting our Customer Service Center. Only one
Partial Withdrawal per Policy year is allowed. We may impose requirements
relating to Policy Loans as necessitated by our administrative system. For
Example, we may require that loan requests specify a dollar amount rather than a
percentage to be taken from a specific division.
    

The minimum Partial Withdrawal is $100. The maximum Partial Withdrawal is the
amount which will leave $500 as the Net Cash Surrender Value. If a withdrawal of
more than this maximum is requested, we will require a full surrender of this
Policy. When a Partial Withdrawal is taken, the amount of the withdrawal plus a
service fee is deducted from the Account Value. In addition, a Surrender Charge
will be deducted from the Account Value if the Partial Withdrawal causes a
reduction in the Stated Death Benefit. See Surrender Charge, page 34.

The Stated Death Benefit is not reduced by a Partial Withdrawal taken when: (i)
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
39) and (ii) 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 15 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 does reduce 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.

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. See Group or Sponsored Arrangements or Corporate
Purchasers, page 39.

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 death benefits will be effective as of the
Valuation Date after we receive the request.

If telephone privileges have been elected Partial Withdrawals may be requested
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 46. 

- --------------------------------------------------------------------------------
FirstLine II                          28
<PAGE>
 
Partial Withdrawals may have adverse tax consequences. See Modified Endowment
Contracts, page 40.

Surrender

The Policy may be surrendered for its Net Cash Surrender Value at any time while
the Insured is living. This may be done by sending a written request and the
Policy to our Customer Service Center. The Net Cash Surrender Value of the
Policy equals the Cash Surrender Value minus Policy Loans and accrued loan
interest. Costs and expenses which have been deducted from the net Account Value
on the Monthly Processing Date preceding the surrender will not be added or
pro-rated at surrender. During the first 14 Policy years a Surrender Charge is
also deducted from the Cash Surrender Value. A new 14-year Surrender Charge
period will apply to each additional Segment of the Policy which is created upon
a requested increase in the Stated Death Benefit. See Surrender Charge, page 34.

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. 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 40.

Right to Exchange Policy

During the first 24 months following the Policy Date, the Owner has the right to
exchange the Policy from one in which the investment experience is not
guaranteed for a guaranteed Policy, unless required differently by state law.
This is accomplished by transferring 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. When this right is
exercised, we will not allow allocation of future premium payments or transfers
to the Divisions of the Variable Account.

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 apply to the
transfer to exercise this exchange privilege. See The Guaranteed Interest
Division, page 17.

Lapse

Insurance coverage will continue as long as the Net Cash Surrender Value of the
Policy is sufficient to pay all the deductions each month. The Policy is
guaranteed not to lapse, regardless of its Net Cash Surrender Value, 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 the sum of the applicable
minimum monthly premiums for each Policy month starting with the first Policy
Month through and including the Policy Month which begins on the current Monthly
Processing Date. The minimum monthly premium is equal to one twelfth of the
Minimum Annual Premium.

If the Guaranteed Minimum Death Benefit 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 Cash Surrender 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
30.

If we do not receive full payment of the requested amount 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 the Guaranteed Interest Division. We will deduct amounts owed to us,
including any applicable Surrender Charge, and 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 subject to reductions for Policy Loans, accrued loan interest
and any monthly deductions due.

If the Guaranteed Minimum Death Benefit Is in Effect

After the Special Continuation Period, if the Guaranteed Minimum Death Benefit
is in effect, the Stated Death Benefit of the Policy will not lapse during the
Guarantee Period even if the Net Cash Surrender Value is not sufficient to cover
all the deductions from the Account Value on any Monthly Processing Date. See
Guaranteed Minimum Death Benefit Provision, page 22.

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 benefits will lapse
if the Net Cash Surrender 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).

- --------------------------------------------------------------------------------
FirstLine II                          29
<PAGE>
 
While the Guaranteed Minimum Death Benefit 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 Account Value below zero will be waived
permanently.

The Guaranteed Minimum Death Benefit will be terminated if the Policy does not
meet the monthly premium or diversification tests as explained in Requirements
to Maintain the Guarantee Period, page . If the Guaranteed Minimum Death Benefit
is terminated, the normal test for lapse will resume.

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 Cash Surrender Value is zero or less;

(ii)  The Guarantee Period has expired or been terminated; and

(iii) The three-year Special Continuation Period has expired or the required
      premium has not been paid.

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
amount that 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 it to make the overdue
deductions. Any balance remaining will be applied to the Account Value in the
same manner as other premium payments.

Reinstatement

If the Policy Owner fails to pay sufficient premiums prior to the end of the
Grace Period, the Policy and its Riders other than the Guaranteed Minimum Death
Benefit may be reinstated within five years after 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)  Satisfactory evidence is provided 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; and 

(iii) We receive a premium payment sufficient to keep the Policy and its Riders
      in force from the beginning to the end of the grace period and for two
      months following the date of the reinstatement, unless required
      differently by state law.

The reinstatement will be effective as of the Monthly Processing Date following
our approval of the reinstatement application. Upon reinstatement of the Policy,
the Surrender Charges will be reinstated for the amount and duration remaining
at the time the Policy lapsed. We also will 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 loan is outstanding (see Policy Loans, page ), payment received before
Age 100 is considered a premium. Certain expenses are deducted from premium
payments. The Net Premium is then added to the Account Value. The expenses which
are deducted from the premium include the tax and the sales charges.

Tax Charges

Nearly 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 Federal income tax treatment of deferred acquisition
costs 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 resulting from the receipt of premium
payments, under Internal Revenue Code Section 848.

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. 

- --------------------------------------------------------------------------------
FirstLine II                          30
<PAGE>
 
Sales Charge

A percentage of each premium is deducted to compensate us for a portion of the
cost of selling the Policy. The percentage deducted is determined by the
Insured's Age on the Policy Date or the date of an increase in coverage:

       Age of Insured                Sales Charge Percentage
       --------------                -----------------------
           0 - 49                             2.25%
          50 - 59                             3.25%
          60 - 85                             4.25%

These deductions from premiums are a part of the total sales charge that will be
assessed against the Account Value if the Policy is surrendered during the first
14 Policy years or the first 14 Policy years following an increase to the Stated
Death Benefit. See Surrender Charge, page 34.

For a Policy with multiple Segments, premiums paid are allocated to the Segments
in the same proportion as 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.

The sales charge covers the costs of distribution, of preparing our sales
literature, 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, any Surrender Charges we may collect, 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 or corporate purchasers.

Daily Deductions from the Variable Account

Mortality and Expense Risk Charge

Each day a charge is deducted for the mortality and expense risks we assume.
This charge is equal to 0.002055% per day 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
and, therefore, the cost of insurance charges specified in the Policy will be
insufficient to meet our actual claims. 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 or sales Surrender Charge.

This charge is not assessed against the amount of the 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
0.6% per year for each Segment that has been in force for at least ten Policy
years, which effectively reduces the charge for mortality and expense risks. See
Persistency Refund, page 33.

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 three Policy years.
This charge covers such costs as application processing, medical examinations,
establishment of Policy records and insurance underwriting costs. This 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 $3 per month plus a charge of
$0.025 per thousand of Stated Death Benefit (or Target Death Benefit, if
greater), and is guaranteed never to exceed this amount. The per thousand charge
currently is limited to $30 per month. This charge is designed to cover ongoing
costs such as premium billing and collections, claim processing, Policy
transactions, record keeping, reporting and other communications with Owners,
and other expenses and overhead. 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 the anticipated cost of paying
the amount of the Death Proceeds that exceeds the Account Value upon the death
of the Insured. 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 

- --------------------------------------------------------------------------------
FirstLine II                          31
<PAGE>
 
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 and Rider 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, and the Net
Amount at Risk for the Adjustable Term Insurance Rider will 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 makeup of the death
benefit, and with the 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.
Unisex rates are used where appropriate under applicable law, including the
state of Montana and Policies purchased by employers and employee organizations
in connection with employment-related insurance or benefit programs. Net Amount
at Risk is allocated to Segments in the same proportion that each Segment bears
to the total 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 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. These rates are based on the
1980 Commissioner's Standard Ordinary Mortality Tables.

We may offer Policies on a guaranteed issue basis under 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, with minimal evidence of insurability. Policies
issued on a guaranteed issue basis may present different mortality costs to us
compared to underwritten Policies. We may charge different cost of insurance
rates for guaranteed issue Policies. The cost of insurance charges may depend on
the issue Age of the Insured, the size of the group, and the total premium to be
paid by the group. Under most guaranteed issue Policies, the overall charges for
insurance will be higher than under a comparable underwritten Policy issued in
the preferred nonsmoker, standard nonsmoker, or standard smoker class. This
means that an Insured may be able to obtain individual underwritten insurance
coverage at a lower overall cost.

   
There are no cost of insurance charges after Age 100.
    

Charges for Additional Benefits

The cost of additional benefits added by Rider will be deducted monthly on the
Monthly Processing Date. We may change these charges, but the Schedule contains
tables showing the guaranteed maximum rates. See Additional Benefits, page 23.

Changes in Monthly Charges

Any changes in the cost of insurance charges or charges for additional benefits
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 Net Account Value immediately after the transaction.

Partial Withdrawal

A service fee of $25 will be charged against the Account Value for each Partial
Withdrawal. In addition, a Surrender Charge may be deducted from the Account
Value. See Partial Withdrawals, page 29.

Transfers

We charge a fee of $25 for each additional transfer beyond the first 12 in a
Policy year. All transfers included in one transfer request count as a single
transfer when we calculate the fee. There will not be a transfer fee if
transferring the Account Value into the Guaranteed Interest Division pursuant to
the Exchange Right provided by this Policy. See Transfers of Account Values,
page 26, and Right to Exchange Policy, page 12.

Allocation Changes

We charge a $25 fee each time the premium or Automatic Rebalancing allocation is
changed more than five times each per Policy year.

Illustrations

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


- --------------------------------------------------------------------------------
FirstLine II                          32
<PAGE>
 
Continuation of Coverage Administrative Fee

At Age 100, if the continuation of Coverage feature is in effect, a one-time
administrative charge of $200 will be assessed to cover the costs expected to be
incurred to maintain and service the Policy for the remainder of the Insured's
lifetime. This charge is in lieu of the normal monthly administrative charge. It
is designed to reimburse us for expenses and we do not expect to gain from it.

Persistency Refund

   
Long-term Owners of FirstLine II will receive a persistency refund where
permitted by state law.
    

Each month the Policy or a Segment remains in force after its tenth Policy
anniversary, we will credit the Account Value with a refund equivalent to 0.6%
of the Account Value on an annual basis for that Segment (0.05% monthly).
However, the persistency refund is not guaranteed to be paid on the Guaranteed
Interest Division. The Account Value will be allocated to each 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 = .0005

Persistency refund = 10,000 x .0005 = $5.00

                          Before            After
                          Persistency       Persistency
                          Refund            Refund
                          ------            ------

Variable
Divisions                 $10,000.00        $10,005.00

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 = $6,000

Account Value in the Loan Division = $4,000 

Monthly persistency refund Rate = .0005

Persistency refund = 10,000 x .0005 = $5.00

                        Before             After
                        Persistency        Persistency
                        Refund             Refund
                        ------             ------

Variable
Divisions               $6,000.00          $6,005.00

Loan Division           $4,000.00          $4,000.00

   
If a persistency refund is being paid on the Guaranteed Interest Division,
policies in the Continuation of Coverage period will be credited with the
persistency refund.
    

Surrender Charge

We assess a Surrender Charge against the Account Value upon surrender, reduction
in Stated Death Benefit or lapse in the first 14 Policy years, or the 14 Policy
years following an addition of a new Segment. The Surrender Charge is designed
to recover our expenses from issuing and distributing Policies. The Surrender
Charge consists of two parts: an administrative Surrender Charge and a sales
Surrender Charge.

During the first 14 years of the Policy or within 14 years of adding a Segment,
if the Owner requests a decrease to the Stated Death Benefit of the Policy or
takes a Partial Withdrawal which decreases the Stated Death Benefit, we will
deduct a portion of the Surrender Charge from the Account Value. The amount of
the Surrender Charge which will be deducted from the Account Value is the
Surrender Charge in effect before the reduction minus the Surrender Charge in
effect after the reduction.

A decrease to the Stated Death Benefit as a result of a change to the death
benefit option does not result in a Surrender Charge deduction from the Account
Value and future Surrender Charges will not be reduced.

An increase to the Stated Death Benefit as a result of a change to the death
benefit option does not result in an increase in the maximum sales Surrender
Charge. All other increases in Stated Death Benefit will increase the maximum
sales and administrative Surrender Charges.

If the maximum Surrender Charge is changed, we will send a new Schedule showing
the new maximum Surrender Charge. Maximum Surrender Charges apply only if the
Policy is surrendered or lapses (after paying enough premiums to reach the
maximum Surrender Charge).


- --------------------------------------------------------------------------------
FirstLine II                          33
<PAGE>
 
The amount of the administrative Surrender Charge and the sales Surrender Charge
stays level for the first seven Policy years following the effective date of a
coverage segment, then decreases at the beginning of each subsequent Policy year
by 12.5% of the amount in effect at the end of the seventh Policy year until it
reaches zero at the beginning of the 15th year or the year in which the Insured
reaches Age 98, whichever is earlier.

Administrative Surrender Charge

The administrative Surrender Charge is a dollar amount for each $1,000 of Stated
Death Benefit. This dollar amount is based on the Insured's Age at the Policy
Date or the time that a new Stated Death Benefit coverage segment is added:

                       Administrative Surrender Charge Per
Insured's Age            Thousand of Stated Death Benefit
- -------------            --------------------------------

 0 - 39                               $2.50
40 - 49                               $3.50
50 - 59                               $4.50
60 - 69                               $5.50
70 and above                          $6.50

For example, the administrative Surrender Charge will be $350 for a Policy with
a Stated Death Benefit of $100,000 if the Insured is 40 on the Policy Date.

During the first 14 Policy years or within 14 Policy years of adding a Segment,
if a decrease to the Stated Death Benefit is requested or a Partial Withdrawal
is taken which causes the Stated Death Benefit to decrease, the administrative
Surrender Charge will decrease in the same proportion that the Stated Death
Benefit decreases. The amount by which the administrative Surrender Charge
decreases will be deducted from the Account Value.

The administrative Surrender Charge is designed to cover part of the
administrative expenses such as application processing, establishment of Policy
records and insurance underwriting costs. It also includes costs associated with
the development and operation of our systems for administering the policies. We
do not expect to profit from the administrative Surrender Charge.

Sales Surrender Charge

The sales Surrender Charge is calculated for each Segment by allocating premiums
paid to Segments in the same proportion that the guideline annual premium for
each Segment (as defined by the Federal income tax laws) bears to the sum of the
guideline annual premiums for all Segments. The sales Surrender Charge is 25% of
paid premiums up to the Target Premium for the Segment without any substandard
ratings (Base Standard Target Premium) plus 5% of premiums paid in the first
seven Policy years following the effective date of a coverage Segment in excess
of the Base Standard Target Premium for the Segment. The sales Surrender Charge
will not exceed 50% of the Base Standard Target Premium. Target Premiums are not
based on the Scheduled Premium. Target Premiums are actuarially determined based
on the Age and sex of the Insured. The Target Premium for the Policy and any
Segments added since the Policy Date will be listed in the Schedule.

The maximum sales Surrender Charge for the Stated Death Benefit will be shown in
the Schedule attached to the Policy.

Upon a decrease in the Stated Death Benefit (other than due to a change in the
death benefit option) the Target Premium for each Segment will be reduced in the
same proportion that the Stated Death Benefit is reduced.

If the new Target Premium for each Segment is greater than or equal to the paid
premiums which are allocated to the Segment, the maximum sales Surrender Charge
in the future will be reduced, but a sales Surrender Charge will not be deducted
from the Account Value.

If the new Target Premium for each Segment is less than the sum of the paid
premiums which are allocated to the Segment, the maximum sales Surrender Charge
in the future will be reduced and a sales Surrender Charge will be deducted from
the Account Value. The new sales Surrender Charge will be recalculated as if the
new Target Premium was always in effect for the Segment. A deduction equal to
the difference between the sales Surrender Charge prior to the decrease less the
sales Surrender Charge after the decrease will be taken from the Account Value.

If a decrease to the Stated Death Benefit, or a Partial Withdrawal which causes
the Stated Death Benefit to be reduced, is requested more than seven years
following the Policy Date or the date a Segment is added, the maximum sales
Surrender Charge in the future will be reduced in the same proportion that the
Stated Death Benefit is reduced.

The amount of the sales Surrender Charge in a Policy year is not related to our
actual sales expenses in that year. To the extent sales expenses are not covered
by the sales Surrender Charge, we will cover them from other funds.


- --------------------------------------------------------------------------------
FirstLine II                          34
<PAGE>
 
Calculation of Surrender Charge  Examples:

If the Stated Death Benefit is $100,000 for an Insured Age 45 on the Policy Date
and the Target Premium on this Policy is $1,500, the actual Surrender Charge
assuming that a $1,000 premium is paid each Policy year is shown in the table
below:

<TABLE>
<CAPTION>
     Policy Year    Administrative Surrender    Sales Surrender Charge    Actual Surrender
                             Charge                                           Charge
       <S>                   <C>                       <C>                  <C>
        1                    $350.00                   $250.00              $ 600.00
        2                     350.00                    400.00                750.00
        3                     350.00                    450.00                800.00
        4                     350.00                    500.00                850.00
        5                     350.00                    550.00                900.00
        6                     350.00                    600.00                950.00
        7                     350.00                    650.00               1000.00
        8                     306.25                    568.75                875.00
        9                     262.50                    487.50                750.00
       10                     218.75                    406.25                625.00
       11                     175.00                    325.00                500.00
       12                     131.25                    243.75                375.00
       13                      87.50                    162.50                250.00
       14                      43.75                     81.25                125.00
       15                       0.00                      0.00                  0.00
</TABLE>                     
                                                      
If the Stated Death Benefit is reduced on the third Policy anniversary to
$90,000, the Target Premium will be reduced proportionately and will equal
$1,350 (90% of $1,500). A sales Surrender Charge in the amount of $30 (the
difference between the sales Surrender Charge immediately prior to the decrease
and the sales Surrender Charge calculated assuming the new Target Premium was
always in effect for the Policy) and an administrative Surrender Charge in the
amount of $35 ($350 - $315 where $315 is equal to 90% of the original
administrative Surrender Charge of $350) will be deducted from the Account
Value. The resulting actual Surrender Charge for each Policy year is shown
below:

<TABLE>
<CAPTION>
     Policy Year    Administrative Surrender    Sales Surrender Charge    Actual Surrender
                             Charge                                           Charge
       <S>                   <C>                       <C>                  <C>
         1                   $350.00                   $250.00              $ 600.00
         2                    350.00                    400.00                750.00
         3                    350.00                    450.00                800.00
         4                    315.00                    470.00                785.00
         5                    315.00                    520.00                835.00
         6                    315.00                    570.00                885.00
         7                    315.00                    620.00                935.00
         8                    275.63                    542.50                818.13
         9                    236.25                    465.00                701.25
        10                    196.88                    387.50                584.38
        11                    157.50                    310.00                467.50
        12                    118.13                    232.50                350.63
        13                     78.75                    155.00                233.75
        14                     39.38                     77.50                116.88
        15                      0.00                      0.00                  0.00
</TABLE>

Charges From Portfolios

The Variable Account purchases shares of the Portfolios at net asset value. The
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.


- --------------------------------------------------------------------------------
FirstLine II                          35
<PAGE>
 
Portfolio Annual Expenses  (As a Percentage of Portfolio Average Net Assets)(1)

<TABLE>
<CAPTION>
                                                        Investment                        Total Portfolio
                 Portfolio                            Management Fees    Other Expenses     Expenses
                 ---------                            ---------------    --------------     --------
<S>                                                         <C>               <C>              <C>  
   
Neuberger & Berman Advisers Management Trust(2)
Limited Maturity Bond Portfolio                             0.65%             0.12%            0.77%
Growth Portfolio                                            0.83%             0.07%            0.90%
Partners Portfolio                                          0.80%             0.06%            0.86%
The Alger American Fund
Alger American Small Capitalization Portfolio               0.85%             0.04%            0.89%
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%             0.15%            1.00%(3)
Fidelity Variable Insurance Products Fund
VIP Growth Portfolio                                        0.60%             0.09%            0.69%(4)
VIP Overseas Portfolio                                      0.75%             0.17%            0.92%(4)
VIP Money Market Portfolio                                  0.21%             0.10%            0.31%
Fidelity Variable Insurance Products Fund II
VIP II Asset Manager Portfolio                              0.55%             0.10%            0.65%(4)
VIP II Index 500 Portfolio                                  0.24%             0.04%            0.28%(5)
INVESCO Variable Investment Funds, Inc.
INVESCO VIF - Total Return Portfolio                        0.75%             0.17%            0.92%(6), (7)
INVESCO VIF - Industrial Income Portfolio                   0.75%             0.16%            0.91%(6), (8)
INVESCO VIF - High Yield Portfolio                          0.60%             0.23%            0.83%(6), (9)
INVESCO VIF - Utilities Portfolio                           0.60%             0.39%            0.99%(6), (10)
INVESCO VIF - Small Company Growth Fund                     0.75%             0.25%            1.00%(6), (11)
Van Eck Worldwide Insurance Trust
Worldwide Hard Assets Fund                                  1.00%             0.17%            1.17%(12)
Worldwide Real Estate Fund                                  0.00%             0.00%            0.00%(13)
Worldwide Emerging Markets Fund                             0.80%             0.00%            0.80%(14)
Worldwide Bond Fund                                         1.00%             0.12%            1.12%
AIM Variable Insurance Funds, Inc.
AIM VI - Capital Appreciation                               0.64%             0.09%            0.73%
AIM VI - Government Securities                              0.50%             0.41%            0.91%
    
</TABLE>


- --------------------------------------------------------------------------------
FirstLine II                          36
<PAGE>
 
(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
      reduction from Contract values; rather these Portfolio expenses are taken
      into consideration in computing each underlying Portfolio's net asset
      value, which 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.
      The figures reported under "Investment Management and Administration Fees"
      include the aggregate of the administration fees paid by the Portfolio and
      the management fees paid by its corresponding Series. Similarly, the
      "Other Expenses" includes all other expenses of the Portfolio and its
      corresponding series. See "Expenses" in the Trust's Prospectus. Expenses
      may 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
      0.04% of interest expense.
    

   
(4)   A portion of the brokerage commissions that certain funds pay was used to
      reduce fund expenses. In addition, certain funds have entered into
      arrangements with their custodian whereby credits realized, as a result of
      uninvested cash balances were used to reduce custodian expenses. Including
      these reductions, the total operating expenses presented in the table
      would have been 0.67% for Growth Portfolio, 0.90% for Overseas Portfolio,
      and 0.64% 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 0.27%, 0.13% and 0.40%
      respectively.
    

   
(6)   The Portfolios' custodian fees were reduced under an expense offset
      arrangement. In addition, certain expenses of the Portfolios' 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, 1997, 1996 and 1995. If such expenses had not
      been voluntarily absorbed, the ratio of expenses to average net assets
      would have been 1.10%, 1.30% and 2.51%, respectively, and the ratio of net
      investment income to average net assets would have been 2.89%, 3.08% and
      2.41%, respectively.
    

   
(8)   Various expenses of the Portfolios were voluntarily absorbed by IFG for
      the years ended December 31, 1997, 1996 and 1995. If such expenses had not
      been voluntarily absorbed, the ratio of expenses to average net assets
      would have been 0.97%, 1.19%, and 2.31%, respectively, and the ratio of
      net investment income to average net assets would have been 2.12%, 2.63%
      and 2.22%, respectively.
    

   
(9)   Various expenses of the Portfolios were voluntarily absorbed by IFG for
      the years ended December 31, 1997, 1996 and 1995. If such expenses had not
      been voluntarily absorbed, the ratio of expenses to average net assets
      would have been 0.94%, 1.32% and 2.71%, respectively, and the ratio of net
      investment income to average net assets would have been 8.56%, 8.74% and
      7.05%, respectively.
    

   
(10)  Various expenses of the Portfolios were voluntarily absorbed by IFG for
      the years ended December 31, 1997, 1996 and 1995. If such expenses had not
      been voluntarily absorbed, the ratio of expenses to average net assets
      would have been 2.07%, 5.36% and 57.13%, respectively, and the ratio of
      net investment income to average net assets would have been 1.84%, (1.28%)
      and (52.86%) respectively.
    

   
(11)  Various expenses of the Portfolios were voluntarily absorbed by IFG for
      the years ended December 31, 1997. If such expenses had not been
      voluntarily absorbed, the ratio of expenses to average net assets would
      have been 35.99% and the ratio of net investment income to average net
      assets would have been (34.86%).
    

   
(12)  Various expenses of the Portfolio were voluntarily absorbed by the
      Portfolio's investment manager. Absent such reimbursement, "Investment
      Management Fees," "Other Expenses" and "Total Portfolio Expenses" would
      have been 1.0%, 0.18%, and 1.18%, respectively.
    

   
(13)  Various expenses of the Portfolio were voluntarily absorbed by the
      Portfolio's investment manager. Absent such reimbursement, "Investment
      Management Fees," "Other Expenses" and "Total Portfolio Expenses" would
      have been 1.0%, 3.92%, and 4.92%, respectively.
    

   
(14)  Various expenses of the Portfolio were voluntarily absorbed by the
      Portfolio's investment manager. Absent such reimbursement, "Investment
      Management Fees," "Other Expenses" and "Total Portfolio Expenses" would
      have been 1.0%, 0.34%, and 1.34%, respectively.
    


- --------------------------------------------------------------------------------
FirstLine II                           37
<PAGE>
 
Group or Sponsored Arrangements or Corporate Purchasers

This Policy is available for purchase by individuals, corporations or other
institutions. For group or sponsored arrangements (including home office
employees of Security Life) and for corporate purchases or special exchange
programs which Security Life may offer from time to time, we may reduce or
eliminate the Surrender Charge, the length of time a Surrender Charge applies,
the administrative charge, the minimum Stated Death Benefit, the maximum Target
Death Benefit, the Minimum Annual Premium, the Target Premium, the sales
charges, cost of insurance charges, or other charges normally assessed to
reflect the expected economies resulting from a group or sponsored arrangement
or a corporate purchaser. We also may allow Partial Withdrawals to be taken
without a Surrender 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 Surrender 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 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 present time, these taxes are not
substantial. However, if these taxes increase, we reserve the right to charge
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)(l) 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, multiplied by the Account Value. See
Appendix A, page 155, 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 


- --------------------------------------------------------------------------------
FirstLine II                           38
<PAGE>
 
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 158, 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 will 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, as 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 24. The IRS has
not given an official opinion on policies that continue coverage past age 100.
There are no clear guidelines on how to keep these benefits within the
definition of life insurance. However, we believe our approach is appropriate
and in keeping with the spirit of the current law. See Continuation of Coverage,
page 24. 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 47.

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, exchanges, transfers, 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 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 Owner will 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 policy owner), 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 Owners 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 exceed 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


- --------------------------------------------------------------------------------
FirstLine II                           39
<PAGE>
 
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 this summary. 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. To the extent
possible, to keep the Policy from being treated as a "modified endowment
contract" for Federal tax purposes, the provisions of the Policy shall be
interpreted to prevent the Policy from being subject to such treatment. 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.
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 tax 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
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 Partial 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 the
extent 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.


- --------------------------------------------------------------------------------
FirstLine II                           40
<PAGE>
 
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 has been 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 insurance policy or for an endowment or annuity contract. We accept
1035 exchanges with outstanding loans. 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 also may 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 as life
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,
non-qualified 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.


- --------------------------------------------------------------------------------
FirstLine II                           41
<PAGE>
 
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 15.
Security Life is the legal owner of the shares held in the Variable Account and,
as such, has the right to vote on certain matters. Among other things, we may
vote on any matters described in the Fund's current prospectus or requiring a
vote by shareholders under the Investment Company Act of 1940.

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 Policy. We will vote those shares at
meetings of Portfolio shareholders according to their instructions. We also will
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 the Policy by
dividing the amount in 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 instructions may be given 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
advisory agreement. Shareholders in a Portfolio not affected by a particular
matter generally would not be entitled to vote on it. 

The Boards of the Portfolios and Security Life and any other insurance companies
participating in the Portfolios are required to monitor events to identify any
material conflicts that may arise from the use of the Portfolios for variable
life and variable annuity separate accounts. Conflict might arise as a result of
changes in state insurance law or Federal income tax law, changes in investment
management of any Portfolio, or differences in voting instructions given by
owners of variable life insurance policies and variable annuity contracts.
Shares of these Portfolios may also be sold to certain 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 be taken 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, Owners will be entitled to one vote for
every $100 of value they have in the Divisions of the Variable Account. We will
cast votes attributable to amounts in the Divisions of the Variable Account not
attributable to 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


- --------------------------------------------------------------------------------
FirstLine II                           42
<PAGE>
 
            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.

      (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.

     (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 change will be made until it becomes effective with the SEC, or without
any necessary approval of the applicable state insurance departments. Owners
will be notified of any changes. If Owners then wish to transfer the amount they
have 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, they may also change how their Net Premiums and deductions are
allocated.

Reports to Owners

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 deductions,
and any loans or withdrawals in that year.

We also will send semi-annual reports with financial information on the
Portfolios, including a list of the investments held by each Portfolio.
Confirmation notices will be sent 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. If the 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.

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 between us. A copy of any application as well as a new Schedule
will be attached or furnished 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 a
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.

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. 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


- --------------------------------------------------------------------------------
FirstLine II                           43
<PAGE>
 
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 Owner signs the notice. 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 on 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 will share the Death Proceeds equally, unless the
designation provides otherwise. If there is no designated Beneficiary surviving,
the Owner or Owner's estate will be paid the Death Proceeds.

The Beneficiary designation will be on file with us or at a location designated
by us. The Owner may name a new Beneficiary 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

The Owner may assign this Policy 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.

o     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.

o     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.

o     We will not contest the statements in the application for any coverage
      change that creates a new Segment or 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 the new Segment or 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 state
law. 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 outstanding Policy
Loans and accrued loan interest and minus any Partial Withdrawals, unless
otherwise required by law. If the Insured has been changed and the new Insured
dies by suicide within two years of the change date, the death benefit will be
limited to the Net Cash Surrender 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 Partial Withdrawals since the change date. If the
Insured commits suicide, while sane or insane, within two years of the effective
date of a new Segment or of an increase in any other benefit, we will make a
limited payment to the beneficiary for the new Segment or other increase. The
payment will equal the cost of insurance and any applicable monthly expense
charges deducted for such increase.

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 also will execute a transfer
among Divisions of the Variable Account as of the Valuation Date on or next
following receipt of the 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


- --------------------------------------------------------------------------------
FirstLine II                           44
<PAGE>
 
periods indicated in this prospectus. See Transfers of Account Values, page 26.

We may, however, postpone the processing of any such transactions at any of the
following times:

o     When the NYSE is closed for trading;

o     When trading on the NYSE is restricted by the SEC;

o     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

o     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 date of death of the Insured. The Death
Proceeds will not be affected by changes in the values of the Divisions of the
Variable Account subsequent to the date of death of the Insured. We will pay
interest at the rate declared by us or at any higher rate required by law from
the date of death of the Insured 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 the 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 by the Owner. 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.

In the event of an Insured's death while the Policy is in force please let us or
the Registered Representative know as soon as possible. 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 authorization forms 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,
changes in Dollar Cost Averaging and Automatic Rebalancing, or requests for
Partial Withdrawals or a Policy Loan 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 (distributor) for the policies is 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. 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,
including VESTAX Securities Corporation, a subsidiary of ING America Insurance
Holdings, Inc., and Locust Street Securities, Inc., an affiliate of Security
Life of Denver Insurance Company, 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 with
which we enter into selling agreements 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 95% of the first Target Premium paid and 4% of
premiums paid in excess of the first Target Premium. For Policy years two
through ten, the distribution allowance may equal an amount up to 4% of premiums
paid in excess of the


- --------------------------------------------------------------------------------
FirstLine II                           45
<PAGE>
 
first Target Premium, and for subsequent Policy years 2% of premiums paid.
Broker-dealers may also receive annual renewal compensation of up to 0.10% of
the Net Account Value beginning in the tenth Policy year or after the Owner pays
more than the guideline single premium determined in accordance with the Federal
income tax law definition of life insurance, whichever is earlier. Compensation
arrangements may vary among broker-dealers and depend on particular
circumstances. In addition, we also may pay override payments, expense
allowances, bonuses, special marketing fees, 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 and Surrender Charges we might collect).

Settlement Provisions

During the Insured's lifetime, the Owner may elect that the Beneficiary receive
the Death Proceeds other than in one sum. If an election has not been made, the
Beneficiary may do so within 60 days after the Insured's death. The Owner may
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 be subject to our rules at the time of
selection. Currently, these alternate payment options are available only 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 available
            only for ages 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 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.

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 (the right to receive payments over time, for which we may
offer a lump sum payment), the naming of people who are entitled to receive
payment and their successors, and the ways of proving Age and survival.


- --------------------------------------------------------------------------------
FirstLine II                           46
<PAGE>
 
ILLUSTRATIONS OF DEATH BENEFITS, ACCOUNT VALUES, 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:
    
                              Definition
                       Death    of Life   Stated            Target
            Smoker    Benefit  Insurance  Death             Death
Sex   Age   Status    Option     Test     Benefit  Premium  Benefit  Page
- ---   ---   ------    ------     ----     -------  -------  -------  ----
           Nonsmoker                      
Male  45   Preferred     1       CVAT     200,000   $3,750  200,000   50
           Nonsmoker                      
Male  45   Preferred     1       CVAT     100,000   $3,750  200,000   52
           Nonsmoker                      
Male  45   Preferred     1        GP      200,000   $3,750  200,000   54     

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.

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
sections 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,
administrative charges and Surrender Charges. The difference between the Account
Value and the Cash Surrender Value in the first 14 years is the Surrender
Charge.

The tables illustrate cost of insurance and expense charges at both our current
rates (which are described under Monthly Deductions from the Account Value, page
32) 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 persistency
refund equivalent to 0.6% 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 .6639% of the aggregate average daily net assets of the Portfolios. This
hypothetical rate is a simple average of the maximum investment advisory fee
applicable to the Divisions of the Variable Account. Other expenses of the
Portfolios are assumed at the rate of .1309% 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 .7948% 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.
    


- --------------------------------------------------------------------------------
FirstLine II                           47
<PAGE>
 
   
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 (1.54)%, on 6% it would be 4.42%, and on 12% it would be 10.37%.
    

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 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 an initial
Stated Death Benefit, death benefit option and Scheduled Premiums chosen and
consistent with the Policy form. If the Owner purchases a Policy, 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.


- --------------------------------------------------------------------------------
FirstLine II                           48
<PAGE>
 
   
PROSPECT: INSURED'S NAME
MALE 45 NON-SMOKER                                                 PRESENTED BY:
PREFERRED
    

                                  SECURITY LIFE
                      FIRSTLINE II VARIABLE UNIVERSAL LIFE

STATED DEATH BENEFIT: $200000                       DEATH BENEFIT OPTION 1
                                                    ANNUAL PREMIUM:  $3750.00
                                                    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      3750         3937       2361     874  200000      2710    1222  200000     2535    1048  200000
  2      3750         8072       4625    2950  200000      5639    3964  200000     5121    3446  200000
  3      3750        12413       6789    4926  200000      8807    6944  200000     7756    5893  200000
  4      3750        16971       8971    6921  200000     12366   10316  200000    10563    8513  200000
  5      3750        21757      11044    8844  200000     16226   14026  200000    13422   11222  200000
  6      3750        26783      13006   10806  200000     20418   18218  200000    16333   14133  200000
  7      3750        32059      14842   12642  200000     24967   22767  200000    19283   17083  200000
  8      3750        37600      16544   14619  200000     29905   27980  200000    22266   20341  200000
  9      3750        43417      18099   16449  200000     35267   33617  200000    25272   23622  200000
  10     3750        49525      19492   18117  200000     41094   39719  200000    28288   26913  200000
  15     3750        84966      24453   24453  200000     81789   81789  200000    44669   44669  200000
  20     3750       130197      23511   23511  200000    149088  149088  258220    61231   61231  200000
  25     3750       187925      12203   12203  200000    251519  251519  389854    75999   75999  200000
  30     3750       261603       --      --    200000    402682  402682  566171    85528   85528  200000

AGE 65   3750       140644      22254   22254  200000    166406  166406  281560    64390   64390  200000
</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.


- --------------------------------------------------------------------------------
FirstLine II                           49
<PAGE>
 
PROSPECT: INSURED'S NAME:
MALE 45 NON-SMOKER                                                PRESENTED BY:
PREFERRED

                                  SECURITY LIFE
                      FIRSTLINE II VARIABLE UNIVERSAL LIFE

STATED DEATH BENEFIT: $200000                       DEATH BENEFIT OPTION 1
                                                    ANNUAL PREMIUM:  $3750.00
                                                    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       3750        3937       2813    1326  200000     3191     1703   200000     3002    1514   200000
  2       3750        8072       5537    3862  200000     6665     4990   200000     6089    4414   200000
  3       3750       12413       8169    6307  200000    10449     8587   200000     9263    7401   200000
  4       3750       16971      10833    8783  200000    14708    12658   200000    12654   10604   200000
  5       3750       21757      13410   11210  200000    19367    17167   200000    16150   13950   200000
  6       3750       26783      15899   13699  200000    24469    22269   200000    19756   17556   200000
  7       3750       32059      18292   16092  200000    30053    27853   200000    23467   21267   200000
  8       3750       37600      20584   18659  200000    36169    34244   200000    27285   25360   200000
  9       3750       43417      22768   21118  200000    42871    41221   200000    31207   29557   200000
  10      3750       49525      24839   23464  200000    50222    48847   200000    35236   33861   200000
  15      3750       84966      34510   34510  200000   102794   102794   201682    58952   58952   200000
  20      3750      130197      41440   41440  200000   189425   189425   328084    87986   87986   200000
  25      3750      187925      44578   44578  200000   328131   328131   508603   124488  124488   200000
  30      3750      261603      41432   41432  200000   548129   548129   770670   170171  170171   239261

AGE 65    3750      140644      42443   42443  200000   212249   212249   359126    94613   94613   200000
</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.
    


- --------------------------------------------------------------------------------
FirstLine II                           50
<PAGE>
 
PROSPECT: INSURED'S NAME
MALE 45 NON-SMOKER                                                 PRESENTED BY:
    
PREFERRED     

                                  SECURITY LIFE
                      FIRSTLINE II VARIABLE UNIVERSAL LIFE

STATED DEATH BENEFIT: $100000                       DEATH BENEFIT OPTION 1
INITIAL ADJUSTABLE TERM RIDER: $100000              ANNUAL PREMIUM: $3750.00
                                                    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    3750         3937       2360    1522   200000     2708     1871   200000    2534    1696   200000
  2    3750         8072       4622    3597   200000     5635     4610   200000    5118    4093   200000
  3    3750        12413       6784    5684   200000     8801     7701   200000    7750    6650   200000
  4    3750        16971       8964    7864   200000    12358    11258   200000   10556    9456   200000
  5    3750        21757      11035    9935   200000    16215    15115   200000   13413   12313   200000
  6    3750        26783      12995   11895   200000    20403    19303   200000   16320   15220   200000
  7    3750        32059      14829   13729   200000    24948    23848   200000   19267   18167   200000
  8    3750        37600      16529   15567   200000    29881    28918   200000   22247   21284   200000
  9    3750        43417      18081   17256   200000    35238    34413   200000   25248   24423   200000
 10    3750        49525      19471   18783   200000    41058    40370   200000   28261   27573   200000
 15    3750        84966      24411   24411   200000    81703    81703   200000   44607   44607   200000
 20    3750       130197      24287   24287   200000   148940   148940   257964   61107   61107   200000
 25    3750       187925      12065   12065   200000   251292   251292   389502   75763   75763   200000
 30    3750       261603       --      --     200000   402339   402339   565688   85063   85063   200000

AGE
 65    3750       140644      22168   22168   200000   166245   166245   281287   64250   64250   200000
</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.
    


- --------------------------------------------------------------------------------
FirstLine II                           51
<PAGE>
 
   
PROSPECT: INSURED'S NAME
MALE 45 NON-SMOKER                                                 PRESENTED BY:
PREFERRED
    

                                  SECURITY LIFE
                      FIRSTLINE II VARIABLE UNIVERSAL LIFE

STATED DEATH BENEFIT: $100000                       DEATH BENEFIT OPTION 1
INITIAL ADJUSTABLE TERM RIDER: $100000              ANNUAL PREMIUM: $3750.00
                                                    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       3750         3937      2988    2151   200000     3377    2539   200000     3182    2345  200000
  2       3750         8072      5890    4865   200000     7063    6038   200000     6464    5439  200000
  3       3750        12413      8705    7605   200000    11088    9988   200000     9849    8749  200000
  4       3750        16971     11560   10460   200000    15627   14527   200000    13472   12372  200000
  5       3750        21757     14340   13240   200000    20610   19510   200000    17227   16127  200000
  6       3750        26783     17048   15948   200000    26090   24990   200000    21121   20021  200000
  7       3750        32059     19680   18580   200000    32119   31019   200000    25159   24059  200000
  8       3750        37600     22237   21274   200000    38757   37795   200000    29348   28385  200000
  9       3750        43417     24712   23887   200000    46064   45239   200000    33691   32866  200000
  10      3750        49525     27103   26416   200000    54069   53382   200000    38193   37506  200000
  15      3750        84966     38689   38689   200000   110387  110387   216580    64881   64881  200000
  20      3750       130197     47866   47866   200000   201715  201715   349370    97301   97301  200000
  25      3750       187925     54056   54056   200000   347929  347929   539290   137538  137538  213185
  30      3750       261603     55691   55691   200000   579821  579821   815229   186057  186057  261596

AGE 65    3750       140644     49385   49385   200000   225776  225776   382012   104659  104659  200000
</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.
    


- --------------------------------------------------------------------------------
FirstLine II                           52
<PAGE>

     
PROSPECT: INSURED'S NAME
MALE 45 NON-SMOKER                                                 PRESENTED BY:
PREFERRED     

                                  SECURITY LIFE
                      FIRSTLINE II VARIABLE UNIVERSAL LIFE

STATED DEATH BENEFIT: $200000                           DEATH BENEFIT OPTION 1
                                                        ANNUAL PREMIUM: $3750.00
                                                        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       3750        3937       2361     874   200000     2710    1222    200000    2535    1048  200000
  2       3750        8072       4625    2950   200000     5639    3964    200000    5121    3446  200000
  3       3750       12413       6789    4926   200000     8807    6944    200000    7756    5893  200000
  4       3750       16971       8971    6921   200000    12366   10316    200000   10563    8513  200000
  5       3750       21757      11044    8844   200000    16226   14026    200000   13422   11222  200000
  6       3750       26783      13006   10806   200000    20418   18218    200000   16333   14133  200000
  7       3750       32059      14842   12642   200000    24967   22767    200000   19283   17083  200000
  8       3750       37600      16544   14619   200000    29905   27980    200000   22266   20341  200000
  9       3750       43417      18099   16449   200000    35267   33617    200000   25272   23622  200000
  10      3750       49525      19492   18117   200000    41094   39719    200000   28288   26913  200000
  15      3750       84966      24453   24453   200000    81789   81789    200000   44669   44669  200000
  20      3750      130197      23511   23511   200000   151022  151022    200000   61231   61231  200000
  25      3750      187925      12203   12203   200000   271207  271207    314600   75999   75999  200000
  30      3750      261603       --      --     200000   469893  469893    502785   85528   85528  200000

AGE 65    3750      140644      22254   22254   200000   170466  170466    204559   64390   64390  200000
</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.
    


- --------------------------------------------------------------------------------
FirstLine II                           53
<PAGE>
 
   
PROSPECT: INSURED'S NAME:
MALE 45 NON-SMOKER                                                PRESENTED BY:
PREFERRED
    

                                  SECURITY LIFE
                      FIRSTLINE II VARIABLE UNIVERSAL LIFE

STATED DEATH BENEFIT: $200000                           DEATH BENEFIT OPTION 1
                                                        ANNUAL PREMIUM: $3750.00
                                                        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      3750         3937       2813    1326   200000     3191    1703    200000     3002    1514  200000
  2      3750         8072       5537    3862   200000     6665    4990    200000     6089    4414  200000
  3      3750        12413       8169    6307   200000    10449    8587    200000     9263    7401  200000
  4      3750        16971      10833    8783   200000    14708   12658    200000    12654   10604  200000
  5      3750        21757      13410   11210   200000    19367   17167    200000    16150   13950  200000
  6      3750        26783      15899   13699   200000    24469   22269    200000    19756   17556  200000
  7      3750        32059      18292   16092   200000    30053   27853    200000    23467   21267  200000
  8      3750        37600      20584   18659   200000    36169   34244    200000    27285   25360  200000
  9      3750        43417      22768   21118   200000    42871   41221    200000    31207   29557  200000
  10     3750        49525      24839   23464   200000    50222   48847    200000    35236   33861  200000
  15     3750        84966      34510   34510   200000   102794  102794    200000    58952   58952  200000
  20     3750       130197      41440   41440   200000   193125  193125    235613    87986   87986  200000
  25     3750       187925      44578   44578   200000   345132  345132    400353   124488  124488  200000
  30     3750       261603      41432   41432   200000   599082  599082    641017   172517  172517  200000

AGE 65   3750       140644      42443   42443   200000   217693  217693    261232    94613   94613  200000
</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.
    


- --------------------------------------------------------------------------------
FirstLine II                           54
<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 one or two asterisks
(*/**), is Security Life Center, 1290 Broadway, Denver, Colorado 80203-5699. The
business address of each person denoted with one asterisk (*) is ING North
America Insurance Corporation, 5780 Powers Ferry Road, Atlanta, Georgia
30327-4390. The business address of each person denoted with two asterisks (**)
is Security Life of Denver Insurance Company, 9140 Arrowpoint Blvd., Suite 400,
Charlotte, North Carolina 28273.

Name and Principal
Business and Address      Position and Offices with Security Life of Denver
- --------------------      -------------------------------------------------

   
Fred S. Hubbell           Chairman and Chief Executive Officer
909 Locust St.
Des Moines, IA 50309

Stephen M. Christopher    Director, President and Chief Operating Officer

Thomas F. Conroy          Director, President Security Life Reinsurance

Michael W. Cunningham*    Director, Executive Vice President

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

Catherine T. Fitzgerald*  Executive Vice President

James L. Livingston, Jr.  Executive Vice President, Operations

Jeffrey R. Messner        Executive Vice President and Chief Marketing Officer

Jess A. Skriletz          President, ING Institutional Markets

John R. Barmeyer          Senior Vice President and Chief Legal Officer

Wayne D. Bidelman         Senior Vice President, New Business Development

Eugene L. Copeland        Senior Vice President and General Counsel, Security
                          Life Reinsurance and ING Institutional Markets

Michael Fisher            Senior Vice President, Litigation

Carol D. Hard             Senior Vice President, Variable

Philip R. Kruse           Senior Vice President, Sales & Marketing

Charles LeDoyen**         Senior Vice President, Structured Settlements
    


- --------------------------------------------------------------------------------
FirstLine II                           55
<PAGE>
 
Name and Principal
Business and Address   Position and Offices with Security Life of Denver
- --------------------   -------------------------------------------------

   
Timothy P. McCarthy    Senior Vice President, Marketing Services

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

Lawrence D. Taylor     Senior Vice President and Chief Actuary

Louis N. Trapolino     Senior Vice President, Distribution

William D. Tyler       Senior Vice President and Chief Information Officer

William H. Alexander   Vice President and Medical Director

Katherine Anderson     Vice President, Chief Product Actuary, Security Life
                       Reinsurance

Carole A. Baumbusch    Vice President, Reinsurance Operations

Evelyn A. Bentz        Vice President, M Financial Sales

Thomas Kirby Brown     Vice President, Operations, ING Institutional Markets

Daniel S. Clements     Vice President and Chief Underwriter

Linda Elliott          Vice President, Information Technology

Larry D. Erb           Vice President, Information Technology

Martha K. Evans        Vice President, Variable Operations

Deborah B. Holden      Vice President, Human Resources

Brian Holland          Vice President, Sales and International Risk Management

Kenneth Kiefer**       Vice President, Operations, Structured Settlements

Richard D. King        Vice President and Medical Director

Greg McGreevey         Vice President, Marketing, ING Institutional Markets

C. Lynn McPherson*     Vice President, Medical Risk Solutions

Sue A. Miskie          Vice President, Corporate Services

Donna T. Mosely        Vice President, Valuation
    


- --------------------------------------------------------------------------------
FirstLine II                           56
<PAGE>
 
Name and Principal
Business and Address   Position and Offices with Security Life of Denver
- --------------------   -------------------------------------------------

   
David S. Pendergrass*  Vice President and Treasury Officer

Steve Pryde            Vice President, Administration

Christiaan M. Rutten   Vice President, Structured Reinsurance

Casey J. Scott         Vice President, Sales Operations

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

Mark A. Smith          Vice President, Insurance Services

Jerome M. Strop        Vice President, Strategic Marketing

Gary W. Waggoner       Vice President, General Counsel and Corporate Secretary

William Wojciechowski  Vice President, Business Consulting and Financial Markets

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

Relda A. Fleshman      Deputy General Counsel

Eric Banta             Assistant Secretary

Roger O. Beebe         Actuarial Officer

John B. Dickinson      Actuarial Officer

Shirley A. Knarr       Actuarial Officer

Glen E. Stark          Actuarial Officer

William J. Wagner      Actuarial Officer

Marsha K. Crest        Agency Administration Officer

Amy L. Winsor          Tax and Finance Officer
    


- --------------------------------------------------------------------------------
FirstLine II                           57
<PAGE>
 
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, of
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 and Mayer, Brown &
Platt.

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, 1997 and 1996, and for each of the
three years in the period ended December 31, 1997, and the financial statements
of the Separate Account L1 at December 31, 1997, and for each of the three years
in the period ended December 31, 1997, 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
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 Lawrence D. Taylor,
F.S.A., M.A.A.A., who is the Senior Vice President and Chief Actuary of Security
Life. His 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.

Year 2000 Preparedness

Security Life is aware of potential computer system challenges associated with
the year 2000. We plan to upgrade our current variable life administration
system by early 1999. It is expected that this upgrade will make our system year
2000 compatible. We do not anticipate delays or problems in processing or
administering variable life products in the year 2000 or beyond.


- --------------------------------------------------------------------------------
FirstLine II                           58
<PAGE>
 
FINANCIAL STATEMENTS

The consolidated financial statements of Security Life of Denver Insurance
Company and Subsidiaries ("Security Life and Subsidiaries") at December 31, 1997
and 1996, and for each of the three years in the period ended December 31, 1997,
are prepared in accordance with generally accepted accounting principles and
start on page 61.

   
The financial statements included for the Security Life Separate Account L1 at
December 31, 1997 and for each of the three years in the period ended December
31, 1997, 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, as well
as the financial statements included for the Security Life Separate Account L1,
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.
    

The most current financial statements are those as of the end of the most recent
fiscal year. The Company does not prepare financial statements more often than
annually and believes that any incremental benefit to prospective policy holders
that may result from preparing and delivering more current financial statements,
though unaudited, does not justify the additional cost that would be incurred.
In addition, the Company represents that there have been no significant adverse
changes in the financial condition or operations of the Company between the end
of the most current fiscal year and the date of this prospectus.


- --------------------------------------------------------------------------------
FirstLine II                           59
<PAGE>
 
                       Consolidated Financial Statements


                       SECURITY LIFE OF DENVER
                       INSURANCE COMPANY
                       AND SUBSIDIARIES



                       Years ended December 31, 1997, 1996 and 1995
                       with Report of Independent Auditors
<PAGE>
 
          Security Life of Denver Insurance Company and Subsidiaries

                       Consolidated Financial Statements


                 Years ended December 31, 1997, 1996 and 1995


                                    
<TABLE>
<CAPTION>
                                CONTENTS
<S>                                                            <C>
Report of Independent Auditors................................ 64

Audited Consolidated Financial Statements

Consolidated Balance Sheets................................... 65
Consolidated Statements of Income............................. 67
Consolidated Statements of Stockholder's Equity............... 68
Consolidated Statements of Cash Flows......................... 69
Notes to Consolidated Financial Statements.................... 71
</TABLE>

                                      63
<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, 1997 and 1996, 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, 1997.  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, 1997 and 1996, and the
consolidated results of their operations and their cash flows for each of the
three years in the period ended December 31, 1997, in conformity with generally
accepted accounting principles.

Denver, Colorado
April 10, 1998                                            /s/
                                                          
                                                          ERNST & YOUNG LLP
<PAGE>
 
           Security Life of Denver Insurance Company and Subsidiaries

                          Consolidated Balance Sheets

                             (Dollars in Thousands)


<TABLE> 
<CAPTION>
                                                                   DECEMBER 31
                                                              1997              1996
                                                      ------------------------------------
<S>                                                   <C>                       <C>
 
Assets
Investments (Note 2):
 Fixed maturities, at fair value (amortized cost:
  1997--$3,007,012; 1996--$2,765,488)                         $3,152,355        $2,875,084
 Equity securities, at fair value (cost:
  1997--$6,754;
  1996--$4,899)                                                    8,019             5,345
 Mortgage loans on real estate                                   576,620           452,795
 Investment real estate, at cost, less accumulated
  depreciation (1997--$667; 1996--$628)                            1,767             1,769
 Policy loans                                                    875,405           795,311
 Other long-term investments                                      14,307            11,063
                                                        ----------------------------------
Total investments                                              4,628,473         4,141,367
 
Cash and cash equivalents                                         77,765            20,840
Accrued investment income                                         49,726            45,426
Reinsurance recoverable:
 Paid benefits                                                    11,170            10,188
 Unpaid benefits                                                  14,988            19,703
Prepaid reinsurance premiums (Note 8)                          2,721,515         1,951,012
Deferred policy acquisition costs (DPAC)                         682,905           673,560
Property and equipment, at cost, less accumulated
depreciation (1997--$22,925; 1996--$21,407)                       37,943            38,848
Federal income tax recoverable (Note 9)                            5,722                 -
Indebtedness of related parties                                    2,443             5,383
Other assets                                                      87,298           109,751
Separate account assets (Note 6)                                 263,035           124,986
 
  
 
 
 
                                                      ------------------------------------ 
Total assets                                                  $8,582,983        $7,141,064
                                                      ====================================
</TABLE> 
<PAGE>
 
<TABLE>
<CAPTION>
                                                                   DECEMBER 31
                                                              1997              1996
                                                      ------------------------------------
<S>                                                    <C>                      <C>
LIABILITIES AND STOCKHOLDER'S EQUITY
Liabilities:
 Future policy benefits:
  Life and annuity reserves                                   $4,305,229        $3,834,140
  Guaranteed investment contracts                              2,634,654         1,911,201
  Policyholders' funds                                            82,291            81,273
  Advance premiums                                                   365               236
  Accrued dividends and dividends on deposit                      21,129            20,338
  Unpaid claims                                                  103,525            88,074
  Funds held under reinsurance treaties                                -            18,967
                                                      ------------------------------------
 
 Total future policy benefits                                  7,147,193         5,954,229
 
 Accounts payable and accrued expenses                            99,335            85,858
 Indebtedness to related parties                                   7,704             5,427
 Long-term debt to related parties (Note 10)                      75,000            75,000
 Accrued interest on long-term debt to related
  parties (Note 10)                                                5,128             3,700
 Other liabilities                                                61,424            53,311
 Federal income taxes payable (Note 9)                                 -            11,883
 Deferred federal income taxes (Note 9)                           53,829            48,541
 Separate account liabilities (Note 6)                           263,035           124,986
                                                      ------------------------------------
Total liabilities                                              7,712,648         6,362,935
 
Commitments and contingent liabilities
 (Notes 8 and 13)
 
Stockholder's equity (Note 11):
 Common stock, $20,000 par value:
  Authorized  149 shares
  Issued and outstanding  144 shares                               2,880             2,880
 Additional paid-in capital                                      315,722           302,722
 Net unrealized gains on investments                              50,938            58,718
 Retained earnings                                               500,795           413,809
                                                      ------------------------------------
Total stockholder's equity                                       870,335           778,129
                                                      ------------------------------------
 
Total liabilities and stockholder's equity                    $8,582,983        $7,141,064
                                                      ====================================
</TABLE>

See accompanying notes.
<PAGE>
 
           Security Life of Denver Insurance Company and Subsidiaries

                       Consolidated Statements of Income

                             (Dollars in Thousands)


<TABLE>
<CAPTION>
                                                                             YEAR ENDED DECEMBER 31
                                                                   1997               1996               1995
                                                           --------------------------------------------------------
 
Revenues:
<S>                                                                <C>                 <C>                 <C>
 Traditional life insurance premiums                               $  122,429          $ 118,200          $ 124,619
 Universal life and investment product charges                        217,108            202,081            202,908
 Reinsurance premiums assumed                                         446,434            339,335            326,315
                                                           --------------------------------------------------------
                                                                      785,971            659,616            653,842
 Reinsurance premiums ceded                                          (124,815)          (117,880)          (117,061)
                                                           --------------------------------------------------------
                                                                      661,156            541,736            536,781
 
 Net investment income                                                340,898            312,121            256,065
 Net realized gains on investments                                     28,645              4,770              6,564
 Miscellaneous income                                                   6,743                526              1,941
                                                           --------------------------------------------------------
                                                                    1,037,442            859,153            801,351
Benefits and expenses:
 Benefits:
  Traditional life insurance:
   Death benefits                                                     299,305            235,828            217,136
   Other benefits                                                      79,849             71,939             88,326
  Universal life and investment contracts:
   Interest credited to account balances                              217,614            186,908            164,536
   Death benefits incurred in excess of account
     balances                                                          73,260             54,004             63,672
  Increase in policy reserves and other funds                          72,685            121,946             23,895
  Reinsurance recoveries                                              (98,376)           (80,276)           (74,305)
  Product conversions                                                   7,014             16,379             74,291
                                                           --------------------------------------------------------
                                                                      651,351            606,728            557,551
 Expenses:
  Commissions                                                          46,516             25,846             51,189
  Insurance operating expenses                                         89,075             69,580             52,414
  Amortization of deferred policy acquisition costs                   116,495             94,685             71,450
                                                           --------------------------------------------------------
                                                                      903,437            796,839            732,604
                                                           --------------------------------------------------------
 
Income before federal income taxes                                    134,005             62,314             68,747
Federal income taxes (Note 9)                                          47,019             21,876             24,296
                                                           --------------------------------------------------------
Net income                                                         $   86,986          $  40,438          $  44,451
                                                           ========================================================
</TABLE>


See accompanying notes.
<PAGE>
 
           Security Life of Denver Insurance Company and Subsidiaries

                Consolidated Statements of Stockholder's Equity

                             (Dollars in Thousands)


<TABLE>
<CAPTION>
                                                            YEAR ENDED DECEMBER 31
                                                    1997             1996             1995
                                             --------------------------------------------------
Common stock:
<S>                                            <C>              <C>              <C>
 Balance at beginning and end of year                $  2,880         $  2,880         $  2,880
                                             ==================================================
 
Additional paid-in capital:
 Balance at beginning of year                        $302,722         $297,422         $150,792
 Capital contributions                                 13,000            5,300          146,630
                                             --------------------------------------------------
 Balance at end of year                              $315,722         $302,722         $297,422
                                             ==================================================
 
 
Net unrealized gains on investments:
 Balance at beginning of year                        $ 58,718         $ 72,973         $  6,862
 Net change in unrealized gains (losses),
  net of tax                                           23,766          (27,716)         118,654
 Effect on DPAC of unrealized gains and
  losses on fixed maturities, net of tax              (31,546)          13,461          (52,543)
                                             --------------------------------------------------
 Balance at end of year                              $ 50,938         $ 58,718         $ 72,973
                                             ==================================================
 
 
Retained earnings:
 Balance at beginning of year                        $413,809         $373,371         $329,640
 Net income                                            86,986           40,438           44,451
 Dividends paid to stockholder                                                            (720)
                                             --------------------------------------------------  
 Balance at end of year                              $500,795         $413,809         $373,371
                                             ==================================================
 
Total stockholder's equity                           $870,335         $778,129         $746,646
                                             ==================================================
</TABLE>


See accompanying notes.
<PAGE>
 
           Security Life of Denver Insurance Company and Subsidiaries

                     Consolidated Statements of Cash Flows

                             (Dollars in Thousands)


<TABLE>
<CAPTION>
                                                                    YEAR ENDED DECEMBER 31
                                                        1997                1996                 1995
                                                ------------------------------------------------------------
<S>                                              <C>                        <C>                  <C>
OPERATING ACTIVITIES
Net income                                             $    86,986          $    40,438            $  44,451
Adjustments to reconcile net income to net cash
 and
 cash equivalents provided by operating
  activities:
  Increase in future policy benefits                       972,284              585,581              471,331
  Net decrease (increase) in federal income                (12,317)              78,668               33,232
   taxes
  Increase (decrease) in accounts payable and
   accrued expenses                                         21,033               (1,361)              31,334
  Increase in accrued interest on long-term debt             1,428                3,676                   24
  Increase in accrued investment income                     (4,300)              (7,294)              (5,739)
  (Increase) decrease in reinsurance recoverable             3,733               (5,214)                 (24)
  Increase in prepaid reinsurance premiums                (770,503)            (336,053)            (253,968)
  Net realized investment gains                            (28,645)              (4,770)              (6,564)
  Depreciation and amortization expense                      3,630                3,857                4,036
  Policy acquisition costs deferred                       (174,374)            (152,299)            (127,069)
  Amortization of deferred policy acquisition
   costs                                                   116,495               94,685               71,450
  Increase in accrual for postretirement                       557                  484                  623
   benefits
  Other, net                                                43,538              (15,524)             (20,553)
                                                ------------------------------------------------------------
 
Net cash and cash equivalents provided by
 operating activities                                      259,545              284,874              242,564
 
INVESTING ACTIVITIES
Securities available-for-sale:
 Sales:
  Fixed maturities                                       2,279,598              334,482              357,059
  Equity securities                                            648                4,198                4,730
 Maturities--fixed maturities                              410,632              727,937              280,581
 Purchases:
  Fixed maturities                                      (2,919,145)          (1,522,369)            (935,210)
  Equity securities                                         (2,561)                (428)              (1,300)
Securities held-to-maturity:
 Maturities--fixed maturities                                    -                    -               14,156
Sale, maturity or repayment of investments:                                          
 Mortgage loans on real estate                              38,756               18,102               16,061
 Investment real estate                                          -                1,354                  215
 Other long-term investments                                 2,002                    -                1,064
</TABLE>
<PAGE>
 
           Security Life of Denver Insurance Company and Subsidiaries

               Consolidated Statements of Cash Flows (continued)

                             (Dollars in Thousands)


<TABLE>
<CAPTION>
                                                                   YEAR ENDED DECEMBER 31
                                                        1997               1996                1995
                                                ---------------------------------------------------------
<S>                                               <C>               <C>                 <C>
INVESTING ACTIVITIES (continued)
Purchase or issuance of investments:
 Mortgage loans on real estate                          $(163,528)          $(186,228)          $(136,218)
 Investment real estate                                       (35)                  -                  14
 Policy loans, net                                        (80,094)            (41,071)            (63,746)
 Other long-term investments                               (5,248)                809              (2,169)
Additions to property and equipment                        (2,687)             (4,482)             (1,812)
Disposals of property and equipment                           145               2,389                  79
                                                --------------------------------------------------------- 
Net cash and cash equivalents used by
 investing activities                                    (441,517)           (665,307)           (466,496)
                                                --------------------------------------------------------- 
 
FINANCING ACTIVITIES
Increase (decrease) in indebtedness to related              5,217              42,206             (17,011)
 parties
Cash contributions from parent                             13,000               5,300                   -
Receipts from interest sensitive products
 credited to policyholder account balances                555,223             434,726             387,904
Return of policyholder account balances on
 interest sensitive policies                             (334,543)           (123,949)           (128,948)
Dividends paid to stockholder                                                                        (720)
                                                ---------------------------------------------------------
Net cash and cash equivalents provided by
 financing activities                                     238,897             358,283             241,225
                                                ---------------------------------------------------------
 
 
Net increase (decrease) in cash and cash
 equivalents                                               56,925             (22,150)             17,293
Cash and cash equivalents at beginning of year             20,840              42,990              25,697
                                                --------------------------------------------------------- 
Cash and cash equivalents at end of year                $  77,765           $  20,840           $  42,990
                                                =========================================================
</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 was presented as indebtedness of related
        parties. The cash was received by the Company in January 1996.


See accompanying notes.
<PAGE>
 
          Security Life of Denver Insurance Company and Subsidiaries

                  Notes to Consolidated Financial Statements

                               December 31, 1997


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 (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 offers financial security to clients through a mix of total
risk management and traditional life insurance services.

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.
<PAGE>
 
          Security Life of Denver Insurance Company and Subsidiaries

            Notes to Consolidated Financial Statements (continued)


1. SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

ACCOUNTING CHANGES

During June 1996, the Financial Accounting Standards Board (FASB) issued
Statement No. 125, Accounting for Transfers and Servicing of Financial Assets
and Extinguishments of Liabilities. This Statement was effective for transfers
and servicing of financial assets and extinguishments of liabilities occurring
after December 31, 1996. Also in 1996, the FASB issued Statement No. 127, which
delayed certain provisions of FAS 125 dealing with transactions such as
securities lending, repurchase and dollar repurchase agreements until 1998. The
portion of FAS 125 that became effective in 1997 requires the entity to
recognize 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 application of
the new rules did not have a material impact on the financial statements of the
Company. The portion of FAS 125 deferred by FAS 127 is not expected to impact
the Company.

Beginning in 1995, the Company adopted FASB Statement No. 114, Accounting by
Creditors for Impairment of a Loan, and Statement No. 118, which amended
Statement 114. Under the amended statement, the 1997 and 1996 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.
<PAGE>
 
          Security Life of Denver Insurance Company and Subsidiaries

            Notes to Consolidated Financial Statements (continued)


1. SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

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.

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

Debt securities 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 policy acquisition cost
adjustments, reported in a separate component of stockholder's equity.

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.

Mortgage loans are carried at the unpaid balances less an allowance for credit
losses. Investment real estate is carried at cost, less accumulated
depreciation. Policy loans are carried at unpaid balances. 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 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,
<PAGE>
 
          Security Life of Denver Insurance Company and Subsidiaries

            Notes to Consolidated Financial Statements (continued)


1. SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

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
using assumptions consistent with those used in computing policy benefit
reserves. The period of amortization is normally over the premium-paying period.
In the case of policies with no first year premium, the period of amortization
includes the first year, in addition to the premium-paying period. 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.

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.
<PAGE>
 
          Security Life of Denver Insurance Company and Subsidiaries

            Notes to Consolidated Financial Statements (continued)


1. SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

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 7.81% during 1997, 4.60% to 7.45% during 1996, and 4.60% to 8.10%
during 1995.

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.

PROPERTY AND EQUIPMENT

Property and equipment are carried at cost less accumulated depreciation.
Impairment losses are recorded when indicators of impairment are present and the
estimated undiscounted cash flows are less than the assets' carrying value.
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 $6,074,000 and $6,211,000 at
December 31, 1997 and 1996, respectively. Participating business approximates
 .3% 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
<PAGE>
 
          Security Life of Denver Insurance Company and Subsidiaries

            Notes to Consolidated Financial Statements (continued)


1. SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

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 $3,377,000, $3,307,000,
and $2,964,000 were incurred in 1997, 1996, and 1995, 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 and cash equivalents includes cash on hand, demand deposits and short-term
fixed maturity instruments (with a maturity of less than one year at date of
purchase). Included as a component of operating activities is interest paid of
$10,110,000, $1,016,000, and $4,861,000 for 1997, 1996, and 1995, respectively.

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 STANDARDS

During 1998, the FASB issued Statement No. 132, Employers' Disclosures about
Pensions and Other Postretirement Benefits, which standardizes the disclosure
requirements for pension and other postretirement benefits. Neither the
measurement nor recognition of pension and other postretirement benefits will
change as a result of
<PAGE>
 
          Security Life of Denver Insurance Company and Subsidiaries

            Notes to Consolidated Financial Statements (continued)


1. SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

Statement No. 132. The Company will apply the new disclosure requirements
beginning in 1998. Based on current guidance, the Company believes the
application of the new standard will not have a financial impact on the
financial statements.

During 1997, the FASB issued Statement No. 130, Reporting Comprehensive Income,
which requires an entity to divide comprehensive income into net income and
other comprehensive income in the period which they are recognized. The Company
will need to classify items of other comprehensive income by their nature in the
financial statements and display the accumulated balance of other comprehensive
income separately from retained earnings and additional paid-in capital in the
equity section of the balance sheet. This statement will only affect the
presentation of the financial statements, with no change in the valuation of
total stockholder's equity. The implementation of this Statement is required in
fiscal years beginning after December 15, 1997. The Company plans to implement
these new rules in 1998 and will present prior year information in a comparative
format.

RECLASSIFICATIONS

Certain amounts in the 1996 and 1995 financial statements have been reclassified
to conform to the 1997 presentation.
<PAGE>
 
          Security Life of Denver Insurance Company and Subsidiaries

            Notes to Consolidated Financial Statements (continued)    


2. INVESTMENTS


The amortized cost and fair value of investments in fixed maturities and equity
securities are as follows at December 31, 1997 and 1996:


<TABLE> 
<CAPTION>
                                                                              DECEMBER 31, 1997
                                                ----------------------------------------------------------------------------
                                                       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                                           $   51,387           $  1,629            $    39         $   52,977
 States, municipalities and political              
  subdivisions                                           43,185              1,023                128             44,080
 Public utilities securities                            151,642              5,030              1,216            155,456
 Debt securities issued by foreign                 
  governments                                             3,272                                                    3,272
 Corporate securities                                 1,147,380             48,001              6,539          1,188,842
 Mortgage-backed securities                           1,165,376             89,539              6,661          1,248,254
 Other asset-backed securities                          443,473             13,285                584            456,174
 Derivatives hedging fixed maturities              
  (Note 3)                                                1,297              3,118              1,115              3,300
                                                ------------------------------------------------------------------------    
Total fixed maturities                                3,007,012            161,625             16,282          3,152,355
                                                   
 Preferred stocks (nonredeemable)                         3,368                 67                122              3,313
 Common stocks                                            3,386              1,446                126              4,706
                                                ------------------------------------------------------------------------ 
 Total equity securities                                  6,754              1,513                248              8,019
                                                ------------------------------------------------------------------------ 
Total                                                $3,013,766           $163,138            $16,530         $3,160,374
                                                ========================================================================
</TABLE> 
<PAGE>
 
          Security Life of Denver Insurance Company and Subsidiaries

            Notes to Consolidated Financial Statements (continued)     


2. INVESTMENTS (CONTINUED)


<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 3)                                                   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 equity securities                                     4,899                822                376              5,345
                                                        ------------------------------------------------------------------- 
Total                                                   $2,770,387           $140,911            $30,869         $2,880,429
                                                        ===================================================================
</TABLE>
<PAGE>
 
          Security Life of Denver Insurance Company and Subsidiaries

            Notes to Consolidated Financial Statements (continued)      

2. INVESTMENTS (CONTINUED)


The amortized cost and fair value of investments in fixed maturities at December
31, 1997, 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                                      $   35,748       $   35,665
 Due after one year through five years                           313,045          320,825
 Due after five years through ten years                          486,875          503,629
 Due after ten years                                             561,198          584,508
                                                              ---------------------------
                                                               1,396,866        1,444,627

Mortgage-backed securities                                     1,165,376        1,248,254
Other asset-backed securities                                    443,473          456,174
Derivatives                                                        1,297            3,300
                                                              ---------------------------
Total available-for-sale                                      $3,007,012       $3,152,355
                                                              ===========================
</TABLE>


Changes in unrealized gains (losses) on investments in available-for-sale
securities for the years ended December 31, 1997, 1996 and 1995 are summarized
as follows (in thousands):



<TABLE>
<CAPTION>
                                                               DECEMBER 31, 1997
                                                 ----------------------------------------------
                                                    FIXED               EQUITY           TOTAL
                                                 ----------------------------------------------
<S>                                              <C>                   <C>             <C> 
Gross unrealized gains                             $161,625            $1,513          $163,138    
Gross unrealized losses                              16,282               248            16,530    
                                                 ---------------------------------------------- 
Net unrealized gains (losses)                       145,343             1,265           146,608    
Deferred income tax (expense)                                                                      
 benefit                                            (50,873)             (443)          (51,316) 
                                                 ---------------------------------------------- 
Net unrealized gains (losses) after                                                                
 taxes                                               94,470               822            95,292    
Less:                                                                                              
 Balance at beginning of year                        71,237               289            71,526     
                                                 ---------------------------------------------- 
Change in net unrealized gains
 (losses)                                          $ 23,233            $  533           $23,766 
                                                 ===============================================
</TABLE>
<PAGE>
 
          Security Life of Denver Insurance Company and Subsidiaries

            Notes to Consolidated Financial Statements (continued)       

2. INVESTMENTS (CONTINUED)



<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)  
                                            ==============================================

<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>                                       
                                               
As part of its overall investment management strategy, the Company has entered
into agreements to purchase $9,595,943 in fixed maturity securities and
$27,910,000 in mortgage loans as of December 31, 1997. These agreements were
settled during 1998. The Company had no agreements to sell securities at
December 31, 1997.                                               
<PAGE>
 
          Security Life of Denver Insurance Company and Subsidiaries

            Notes to Consolidated Financial Statements (continued)       

2. INVESTMENTS (CONTINUED)                     
                                               
Major categories of investment income for the  years ended December 31 are
summarized as follows (in thousands):          
                                               
                                               
<TABLE>                                        
<CAPTION>
                                                              
                                                 1997              1996              1995 
                                               --------------------------------------------
<S>                                            <C>              <C>               <C> 
Fixed maturities                                 $259,936       $240,931          $190,327
Mortgage loans on real estate                      40,908         29,143            16,601
Policy loans                                       56,087         52,205            55,438
Other investments                                   3,159          2,197             4,360
                                               ------------------------------------------- 
                                                  360,090        324,476           266,726
Investment expenses                               (19,192)       (12,355)          (10,661)
                                               -------------------------------------------            
Net investment income                            $340,898       $312,121          $256,065
                                               ===========================================
</TABLE>


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


<TABLE>
<CAPTION>
                                                 1997              1996              1995 
                                               -------------------------------------------
<S>                                            <C>              <C>                 <C> 
Fixed maturities                                 $27,717        $4,540              $6,538
Equity securities                                    (57)           79                   5
Real estate and other                                985           151                  21
                                               -------------------------------------------
Net realized gains on                                     
 investments                                     $28,645        $4,770              $6,564
                                               ===========================================
</TABLE> 

During 1997, 1996 and 1995, debt and marketable equity securities available-for-
sale were sold with fair values at the date of sale of $2,281,886,000,
$334,482,000 and $306,219,000, respectively.  Gross gains of $41,017,000,
$7,248,000 and $9,691,000 and gross losses of $13,357,000, $2,629,000 and
$3,148,000 were realized on those sales in 1997, 1996 and 1995, respectively.

At December 31, 1997 and 1996, bonds with an amortized cost of $28,434,000 and
$26,140,000, respectively, were on deposit with various state insurance
departments to meet regulatory requirements.
<PAGE>
 
          Security Life of Denver Insurance Company and Subsidiaries

            Notes to Consolidated Financial Statements (continued)    



3. DERIVATIVE FINANCIAL INSTRUMENTS HELD FOR PURPOSES OTHER THAN TRADING


The Company enters into interest rate and currency 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, exchange rates 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. Currency swap agreements generally involve the
exchange of local and foreign currency payments over the life of the agreements
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.
<PAGE>
 
          Security Life of Denver Insurance Company and Subsidiaries

            Notes to Consolidated Financial Statements (continued)    



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


The table below summarizes the Company's interest rate contracts at December 31,
1997 and 1996 (in thousands):


<TABLE>
<CAPTION>
                                                                   DECEMBER 31, 1997
                                              ---------------------------------------------------------------     
                                                 NOTIONAL            AMORTIZED       FAIR          BALANCE 
                                                  AMOUNT               COST          VALUE          SHEET 
                                              ---------------------------------------------------------------  
<S>                                           <C>                   <C>            <C>             <C>   
Interest rate contracts:
 Swaps                                          $  913,630          $  (185)       $  (625)         $   (625)
 Swaps-affiliates                                  879,745              185          1,429             1,429
                                              ---------------------------------------------------------------  
Total swaps                                      1,793,375                -            804               804

 Caps owned                                        760,000              986            766               766
                                              ---------------------------------------------------------------  
Total caps owned                                   760,000              986            766               766
                                              ---------------------------------------------------------------

 Floors owned                                      354,000              311          1,730             1,730
                                              ---------------------------------------------------------------
Total floors owned                                 354,000              311          1,730             1,730
 Options owned                                     384,300            6,192          4,312             4,312
                                              ---------------------------------------------------------------
 Options owned-affiliates                          384,300           (6,192)        (4,312)           (4,312)
                                              ---------------------------------------------------------------
Total options owned                                768,600                -              -                 -
                                              ---------------------------------------------------------------

Total derivatives                               $3,675,975          $ 1,297        $ 3,300          $  3,300
                                              ===============================================================
</TABLE>
<PAGE>
 
          Security Life of Denver Insurance Company and Subsidiaries

            Notes to Consolidated Financial Statements (continued)    


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



<TABLE>
<CAPTION>
 
                                                                         DECEMBER 31, 1996
                                               ---------------------------------------------------------------
                                                NOTIONAL         AMORTIZED        FAIR                BALANCE 
                                                 AMOUNT             COST          VALUE                SHEET  
                                               --------------------------------------------------------------- 
<S>                                            <C>               <C>              <C>                 <C> 
Interest rate contracts:
 Swaps                                           $794,520          $     -          $(1,452)           $(1,452)
 Swaps-affiliates                                 774,520                -            1,272              1,272
                                               --------------------------------------------------------------- 
Total caps owned                                1,569,040                -             (180)              (180)
                                               --------------------------------------------------------------- 
 Caps owned                                       400,000            2,073              592                592
                                               ---------------------------------------------------------------
Total caps owned                                  400,000            2,073              592                592
                                               --------------------------------------------------------------- 
 Floors owned                                     100,000               25                5                  5
                                               ---------------------------------------------------------------
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>


4. CONCENTRATIONS OF CREDIT RISK

At December 31, 1997, the Company held less-than-investment-grade bonds
classified as available-for-sale with a carrying value and market value of
$186,614,000. These holdings amounted to 6% of the Company's investments in
fixed maturity securities and 2% 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, 1997, the Company's commercial mortgages involved a
concentration of properties located in Florida (17%), Texas (10%), and Georgia
(9%). The remaining commercial mortgages relate to properties located in 29
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 $10,911,000.
<PAGE>
 
          Security Life of Denver Insurance Company and Subsidiaries

            Notes to Consolidated Financial Statements (continued)



5. EMPLOYEE BENEFIT PLANS

PENSION PLAN

The Company has a qualified noncontributory defined benefit retirement plan
covering substantially all employees.  In addition, the Company maintains a non-
qualified unfunded Supplemental Employees Retirement Plan (SERP).  The benefits
of both plans 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                              
                                                           1997                                 1996               
                                          ----------------------------------------------------------------------------- 
                                                QUALIFIED                           QUALIFIED                      
                                                  PLAN               SERP              PLAN                 SERP      
                                          ----------------------------------------------------------------------------- 
<S>                                             <C>                  <C>            <C>                     <C>             
Actuarial present value of accumulated                                                                             
benefit obligation:                                                                                                
     Vested                                         $(31,338)          $(7,903)         $(26,058)           $(6,725)
     Nonvested                                          (805)             (285)             (733)              (132)
                                          ----------------------------------------------------------------------------- 
                                                     (32,143)           (8,188)          (26,791)            (6,857)
Effect of projected future compensation               (5,658)             (966)           (5,479)              (951)
                                          ----------------------------------------------------------------------------- 
Projected benefit obligation                         (37,801)           (9,154)          (32,270)            (7,808)
Less plan assets at fair value                        40,150                 -            33,682                  -
                                          ----------------------------------------------------------------------------- 
Plan assets in excess of projected                                                                                 
     benefit obligation                                2,349            (9,154)            1,412             (7,808)
Unrecognized net asset                                (1,032)                -            (1,316)                 -
Unrecognized prior service benefit cost                  (84)              206               (97)               236
Unrecognized net loss                                     89             4,813             1,930              4,622
                                          ----------------------------------------------------------------------------- 
Net pension asset (liability)                       $  1,322           $(4,135)         $  1,929            $(2,950)
                                          =============================================================================
</TABLE>

As of December 31, 1997 and 1996, the Company recognized an additional liability
on the SERP of $3,848,000 and $3,671,000, respectively, as this plan is unfunded
and the actuarial present value of accumulated benefit obligation exceeds the
net pension liability.
<PAGE>
 
          Security Life of Denver Insurance Company and Subsidiaries

            Notes to Consolidated Financial Statements (continued)



5. EMPLOYEE BENEFIT PLANS (CONTINUED)

The net periodic pension cost for the defined benefit plans includes the
following components (in thousands):

<TABLE>
<CAPTION>
                                       1997                        1996                         1995
                          -----------------------------------------------------------------------------------------
                              QUALIFIED                   QUALIFIED                   QUALIFIED
                                PLAN          SERP          PLAN          SERP           PLAN           SERP
                          ----------------------------------------------------------------------------------------- 
<S>                       <C>                 <C>         <C>             <C>         <C>               <C>
Service cost                     $ 1,420        $  524       $ 1,320        $  388        $ 1,147         $  285
Interest cost                      2,613           639         2,262           463          1,856            517
Return on plan assets             (7,279)            -        (4,075)            -         (3,497)             -
Net amortization and
     deferral                      3,853           339           883           258            553            239
                          ----------------------------------------------------------------------------------------- 
Net periodic pension
     expense                     $   607        $1,502       $   390        $1,109        $    59         $1,041
                          =========================================================================================
</TABLE>

Assumptions used in accounting for the defined benefit plans as of December 31,
1997, 1996, and 1995 were as follows:

<TABLE>
<CAPTION>
                                                      1997              1996              1995
                                              ---------------------------------------------------------
<S>                                           <C>                      <C>               <C>
Weighted-average discount rate                        7.25%             7.50%             7.25%
Rate of increase in compensation level                4.25%             4.50%             4.25%
Expected long-term rate of return on assets           9.50%             9.50%             9.50%
</TABLE>

Plan assets of the defined benefit plans at December 31, 1997 are invested
primarily in U.S. government securities, corporate bonds, mutual funds, mortgage
loans, money market funds and common stock.

401(K) PLAN

The Security Life of Denver Insurance Company Savings Incentive Plan (the
Savings Plan) is a defined contribution plan which is available to substantially
all home office employees, who work 1,000 hours or more in a plan year, to
provide a savings program for additional retirement benefits.  Participants may
make contributions to the plan through salary reductions up to a maximum of
$9,500 in 1997 and 1996 and $9,240 in 1995. 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 maximum matching percentage of 4 1/2%
of the individual's salary.  Company matching contributions were $1,211,000 for
1997, $1,143,000 for 1996, and $1,071,000 for 1995.
<PAGE>
 
          Security Life of Denver Insurance Company and Subsidiaries

            Notes to Consolidated Financial Statements (continued)



5. EMPLOYEE BENEFIT PLANS (CONTINUED)

Plan assets of the Savings Plan at December 31, 1997 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
$26.6 million and $25.5 million at December 31, 1997 and 1996, 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
                                                            1997                                       1996
                                       -------------------------------------------------------------------------------------
                                                            LIFE                                       LIFE
                                             MEDICAL      INSURANCE                   MEDICAL       INSURANCE 
                                              PLAN          PLAN         TOTAL         PLAN            PLAN       TOTAL
                                        ------------------------------------------------------------------------------------ 
<S>                                     <C>               <C>          <C>           <C>            <C>         <C> 
Accumulated postretirement benefit
obligation:
     Retirees                                 $(1,032)       $(1,228)  $ (2,260)      $(1,315)        $(1,226)  $ (2,541)
     Fully eligible active plan
     participants                                (665)          (526)    (1,191)         (409)           (392)      (801)
     Other active plan participants            (2,881)        (1,258)    (4,139)       (2,038)         (1,220)    (3,258)
                                        ------------------------------------------------------------------------------------ 
                                               (4,578)        (3,012)    (7,590)       (3,762)         (2,838)    (6,600)
Plan assets at fair value                           -              -          -             -               -          -
                                        ------------------------------------------------------------------------------------ 
Accumulated postretirement benefit
     obligation in excess of plan              (4,578)        (3,012)    (7,590)       (3,762)         (2,838)    (6,600)
      assets
Unrecognized prior service cost                   248             22        270           355              32        387
Unrecognized net gains (losses)                (5,179)         1,130     (4,049)       (5,870)          1,271     (4,599)
                                        ------------------------------------------------------------------------------------ 
Accrued postretirement benefit cost           $(9,509)       $(1,860)  $(11,369)      $(9,277)        $(1,535)  $(10,812)
                                       =====================================================================================
</TABLE>
<PAGE>
 
          Security Life of Denver Insurance Company and Subsidiaries

            Notes to Consolidated Financial Statements (continued)



5. EMPLOYEE BENEFIT PLANS (CONTINUED)

Net periodic postretirement benefit cost for 1997, 1996 and 1995 includes the
following components (in thousands):

<TABLE>
<CAPTION>
                                                   1997                            1996                            1995
                                    ------------------------------------------------------------------------------------------------
                                                   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                          $ 287       $126      $ 413       $ 236       $151      $ 387      $ 359     $175      $ 534
Interest cost                           313        205        518         268        200        468        291      112        403
Net amortization and deferral          (238)        62       (176)       (275)        89       (186)      (209)      65       (144)
                                    ------------------------------------------------------------------------------------------------

Net periodic postretirement benefit                                                                                    
   cost                               $ 362       $393      $ 755       $ 229       $440      $ 669      $ 441     $352      $ 793
                                    ================================================================================================

</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 10.25% graded to 5%
over 10.5 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, 1997 by $784,000 and the aggregate of the service and interest cost
components of net periodic postretirement benefit cost for 1997 by $112,000.

The weighted-average discount rate used in determining the accumulated
postretirement benefit obligation was 7.25% at December 31, 1997 and 7.50% at
December 31, 1996.

6. 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.
<PAGE>
 
          Security Life of Denver Insurance Company and Subsidiaries

            Notes to Consolidated Financial Statements (continued)



7. LEASES

The Company terminated a significant operating lease agreement relating to
electronic data processing equipment due to outsourcing of computer operations.
The Company incurred $4,819,000 in lease expense in 1997 related to that
agreement prior to termination.  The Company does not have any other significant
lease obligations.  Total rental expense for all equipment leases was
approximately $4,993,000, $6,151,000 and $5,620,000 for the years ended December
31, 1997, 1996 and 1995, respectively.

8. 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, 1997, 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.

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.  As of December
31, 1997, $2.2 billion of an affiliate's invested assets were held in trust
pursuant to these agreements.
<PAGE>
 
          Security Life of Denver Insurance Company and Subsidiaries

            Notes to Consolidated Financial Statements (continued)



8. REINSURANCE (CONTINUED)

These transactions are summarized as follows (in thousands):

<TABLE>
<CAPTION>
                                                                1997                                1996
                                               -----------------------------------------------------------------------
                                                     PREMIUMS            RESERVES          PREMIUMS          RESERVES
                                               -----------------------------------------------------------------------
<S>                                            <C>                      <C>                <C>             <C>
Direct (nonaffiliated)                              $ 1,673,471         $ 2,527,957        $ 767,312       $ 1,785,689
Assumed from Life Insurance Company of
      Georgia                                            35,000             106,698           50,000           125,512
                                               -----------------------------------------------------------------------
                                                      1,708,471           2,634,655          817,312         1,911,201
Ceded to Columbine Life Insurance Company            (1,479,371)         (2,231,118)        (484,512)       (1,425,545)
Ceded to Life Insurance Company of Georgia             (116,100)           (403,537)        (282,800)         (435,586)
                                               -----------------------------------------------------------------------
Net                                                 $   113,000         $         -        $  50,000       $    50,070
                                               =======================================================================
</TABLE>

Ceded GIC reserves totaling $2,635 and $1,861 million as of December 31, 1997
and 1996, respectively, are classified as part of prepaid reinsurance premiums.
GIC reserves are reflected at their gross value of $2,635 and $1,911 million as
of December 31, 1997 and 1996, respectively.

During 1997 and 1996, the Company had 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.  As of December 31, 1997, all surplus relief reinsurance contracts
had been recaptured.

9. 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 payable or receivable that the member would have had for the
period had it filed a separate return.
<PAGE>
 
          Security Life of Denver Insurance Company and Subsidiaries

            Notes to Consolidated Financial Statements (continued)



9. 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
                                                                 1997               1996
                                                           -----------------------------------
<S>                                                         <C>                   <C>  
Deferred tax liabilities:                                  
        Deferred policy acquisition costs                      $(239,678)         $(236,445)
        Unrealized gains/losses                                  (51,312)           (38,516)
                                                           -----------------------------------
Total deferred tax liabilities                                  (290,990)          (274,961)
                                                           
Deferred tax assets:                                       
        Benefit reserves and surplus relief                      111,610            123,410
        Tax-basis deferred policy acquisition costs               71,241             60,727
        Investment income                                         13,459             11,037
        Unearned investment income                                 9,208              8,705
        Nonqualified deferred compensation                        14,129             10,649
        Postretirement employee benefits                           3,979              3,784
        Separate accounts                                          8,571              4,138
        Other, net                                                 4,964              3,970
                                                           -----------------------------------
Total deferred tax assets                                        237,161            226,420
                                                           -----------------------------------
Net deferred tax liabilities                                   $ (53,829)         $ (48,541)
                                                           ===================================
</TABLE>

The components of federal income tax expense consist of the following (in
thousands):

<TABLE>
<CAPTION>
                                                               DECEMBER 31
                                                  1997            1996            1995
                                           --------------------------------------------------- 
<S>                                        <C>                 <C>                <C> 
Current                                             $37,542         $10,340        $(48,136)
Deferred                                              9,477          11,536          72,870
Current year change in valuation
       allowance                                          -               -            (438)
                                           --------------------------------------------------- 
Federal income tax expense                          $47,019         $21,876        $ 24,296
                                           ===================================================
</TABLE>

The Company's effective income tax rate did not vary significantly from the
statutory federal income tax rate.
<PAGE>
 
          Security Life of Denver Insurance Company and Subsidiaries

            Notes to Consolidated Financial Statements (continued)



9. INCOME TAXES (CONTINUED)

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 policy 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 $55,468,000 during 1997,
$(61,467,000) during 1996, and $25,875,000 during 1995 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 stockholder exceed amounts in the Stockholder'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.

10. 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, 1997.  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.

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.
<PAGE>
 
          Security Life of Denver Insurance Company and Subsidiaries

            Notes to Consolidated Financial Statements (continued)



10. LONG-TERM DEBT (CONTINUED)

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, 1997, the Company accrued interest of $5,100,000.  Upon receiving
approval from the Commissioner of Insurance of the State of Colorado, the
Company made a $3,668,000 payment for accrued interest during 1997.

Future minimum payments, assuming a current effective interest rate of 6.40%,
are as follows (in thousands):

<TABLE>
<CAPTION>
                                                           TOTAL          
                YEAR                                      PAYMENTS 
               ----------------------------------------------------- 
                <S>                                  <C>
                1999                                       $ 20,456
                2000                                         20,456
                2001                                         20,456
                Subsequent years                             40,911
                                                        ------------ 
                Total                                       102,279
                Less imputed interest                       (27,279)
                                                        ------------ 
                Present value of payments                  $ 75,000
                                                        ============
</TABLE>

11. 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 in the process of codifying statutory accounting practices
("Codification").  Codification will likely change, to some extent, prescribed
statutory accounting practices and may result in changes to the accounting
practices that Security Life uses to prepare its statutory-basis financial
statements.  Codification, which was approved by the NAIC in March 1998, will
require adoption by the various states before it becomes the prescribed
<PAGE>
 
          Security Life of Denver Insurance Company and Subsidiaries

            Notes to Consolidated Financial Statements (continued)



11. STATUTORY ACCOUNTING INFORMATION AND PRACTICES (CONTINUED)

statutory basis of  accounting  for  insurance  companies  domiciled  within
those states.  Accordingly, before Codification becomes effective for Security
Life, the State of Colorado must adopt Codification as the prescribed basis of
accounting on which domestic  insurers  must report  their  statutory-basis
results to the Insurance Department.  At this time it is unclear whether the
State of Colorado will adopt Codification.

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, 1997, the Company exceeded all minimum RBC
requirements.

Combined capital and surplus, determined in accordance with statutory accounting
practices (SAP), was $403,239,000 and $366,451,000 at December 31, 1997 and
1996, respectively.  Combined net income, determined in accordance with SAP, was
$22,261,000, $9,141,000, and $11,771,000 for the years ended December 31, 1997,
1996, and 1995, 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, 1997. 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.
<PAGE>
 
          Security Life of Denver Insurance Company and Subsidiaries

            Notes to Consolidated Financial Statements (continued)



12. 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
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, 1997 and 1996 are summarized below (in thousands):

<TABLE>
<CAPTION>
                                          DECEMBER 31, 1997                   DECEMBER 31, 1996             
                                 ----------------------------------   -------------------------------      
                                         CARRYING                           CARRYING                       
                                          AMOUNT        FAIR VALUE           AMOUNT        FAIR VALUE      
                                 ----------------------------------   -------------------------------      
<S>                              <C>                    <C>           <C>                  <C>             
ASSETS                                                                                                     
Fixed maturities (Note 2)               $3,152,355       $3,152,355        $2,875,084      $2,875,084      
Equity securities (Note 2)                   8,019            8,019             5,345           5,345      
Commercial mortgages                       568,591          621,861           445,073         461,777      
Residential mortgages                        8,029            8,158             7,722           7,589      
Policy loans                               875,405          875,405           795,311         795,311      
                                                                                                           
LIABILITIES                                                                                                
Guaranteed investment                                                                                      
  contracts, net of reinsurance         $        -       $        -        $   50,070      $   50,070      
Supplemental contracts                                                                                     
  without life contingencies                 4,240            4,240             3,023           3,023      
Other policyholder funds left                                                                              
  on deposit                                99,545           99,545            98,824          98,824      
Individual and group                                                                                       
  annuities, net of reinsurance             43,313           43,077            45,576          45,228       
</TABLE>
<PAGE>
 
          Security Life of Denver Insurance Company and Subsidiaries

            Notes to Consolidated Financial Statements (continued)



12. FAIR VALUES OF FINANCIAL INSTRUMENTS (CONTINUED)

The carrying values of all other financial instruments approximate their fair
values.

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.
<PAGE>
 
          Security Life of Denver Insurance Company and Subsidiaries

            Notes to Consolidated Financial Statements (continued)



12. 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 $1,000,000 and $55,780,000 in 1997 and 1996,
 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 $493,757,000 and $637,151,000 at December 31, 1997
 and 1996, 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
 80% 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 $175,367,000 which
 have a market value to the Company of $0 and two lines of credit totaling
 $225,484,000 which have a market value to the Company of $0 (see Note 14).

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

            Notes to Consolidated Financial Statements (continued)



14. OTHER FINANCING ARRANGEMENTS

The Company has a $125,484,000 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
July 31, 1998.  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, 1997 or
1996.  The average balance of short-term debt was $26.5 million during 1997.
The weighted average interest rate paid on this debt during 1997 was 5.71% (see
Note 12).

The Company is the beneficiary of letters of credit totaling $175,367,000 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 1997 and 1996.

YEAR 2000 (UNAUDITED)

The Company has initiated a program to prepare the Company's computer systems
and applications for the year 2000.  This program includes all systems utilized
by the Company  as  well  as  the  systems of  other companies that interface
with the Company. The Company has completed an assessment and is in the process
of modifying portions of its software so that its computer systems will function
properly with respect to dates in the year 2000 and thereafter.  The total Year
2000 project cost is estimated at approximately $8.5 million.  To date the
Company has incurred approximately $1 million, primarily for assessment of the
Year 2000 issue and development of the modification plan.  Accordingly, the
Company does not expect the amounts required for this project to have a material
effect on its financial position.

The project is estimated to be completed no later than June 1999, which is prior
to any anticipated impact on its operating systems.  The Company believes that
with modifications to existing software, and conversions to new software, the
Year 2000 will not pose significant operational problems for its computer
systems.  However, if such modifications and conversions are not made, or are
not completed in a timely manner, it could have a material impact on the
operations of the Company.

The Company has initiated formal communications and interface testing plans with
all of its suppliers and customers to determine the extent to which its
interface systems are vulnerable to those third parties' failure to have their
systems Year 2000 compatible and will act accordingly to prevent operational
disruptions.
<PAGE>
 
                             Financial Statements


                             SECURITY LIFE SEPARATE ACCOUNT L1 
                             OF SECURITY LIFE OF DENVER
                             INSURANCE COMPANY


                             Year ended December 31, 1997
                             with Report of Independent Auditors
<PAGE>
 
                       Security Life Separate Account L1

                              Financial Statements


                          Year ended December 31, 1997


<TABLE>
<CAPTION>

                                    CONTENTS 
 
<S>                                                                       <C>
Report of Independent Auditors.........................................   102

Financial Statements

Statement of Net Assets................................................   103
Statements of Operations...............................................   109
Statements of Changes in Net Assets....................................   127
Notes to Financial Statements..........................................   145

</TABLE>
 
<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 Divisions) ("N&B"), the Alger American Fund (comprising the
American Small Capitalization, American MidCap Growth, American Growth and
American Leveraged AllCap Divisions) ("Alger"), the Fidelity Variable Insurance
Products Fund and Variable Insurance Products Fund II (comprising the Asset
Manager, Growth, Overseas, Money Market and Index 500 Divisions) ("Fidelity"),
the INVESCO Variable Investment Funds, Inc. (comprising the Total Return,
Industrial Income, High Yield and Utilities Divisions) ("INVESCO") and Van Eck
Worldwide Trust (comprising the Worldwide Balanced and Worldwide Hard Assets
Divisions) ("Van Eck") Portfolios) as of December 31, 1997, and the related
statements of operations and changes in net assets for each of the three 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, 1997, 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, 1997, and the results of its operations and changes in its
net assets for each of the three years in the period then ended, in conformity
with generally accepted accounting principles.

Denver, Colorado
April 13, 1998

                                              /s/
                                              ERNST & YOUNG, LLP

                                                                               1
<PAGE>
 
                       Security Life Separate Account L1

                            Statement of Net Assets

                               December 31, 1997


<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
     $147,677,007 (See Note C)            $161,182,191   $26,710,339   $28,827,945   $89,758,414   $14,586,803   $1,298,690
                                          ---------------------------------------------------------------------------------
Total assets                               161,182,191    26,710,339    28,827,945    89,758,414    14,586,803    1,298,690
                                          ---------------------------------------------------------------------------------
 
LIABILITIES
Due to (from) Security Life of Denver       (1,303,829)     (155,132)      (78,097)   (1,024,926)      (46,534)         860
Due to (from) other divisions                        -       (59,025)      805,434       147,171      (893,312)        (268)
                                          ---------------------------------------------------------------------------------
Total liabilities                           (1,303,829)     (214,157)      727,337      (877,755)     (939,846)         592
                                          ---------------------------------------------------------------------------------
 
Net assets                                $162,486,020   $26,924,496   $28,100,608   $90,636,169   $15,526,649   $1,298,098
                                          =================================================================================
 
POLICYHOLDER RESERVES
Reserves attributable to the
     policyholders (See Note B)           $162,486,020   $26,924,496   $28,100,608   $90,636,169   $15,526,649   $1,298,098
                                          ---------------------------------------------------------------------------------
 
TOTAL POLICYHOLDER RESERVES               $162,486,020   $26,924,496   $28,100,608   $90,636,169   $15,526,649   $1,298,098
                                          =================================================================================
</TABLE>

See accompanying notes.

                                                                               2
<PAGE>
 
                       Security Life Separate Account L1

                      Statement of Net Assets (continued)

                               December 31, 1997


<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                        $26,710,339    $  6,674,552   $  5,492,716   $   894,319  $ 13,648,752
                                          ----------------------------------------------------------------------
Total assets                               26,710,339       6,674,552      5,492,716       894,319    13,648,752
                                          ----------------------------------------------------------------------

LIABILITIES
Due to (from) Security Life of Denver        (155,132)          3,700        (25,110)          642      (134,364)
Due to (from) other divisions                 (59,025)         (4,314)       (45,846)            -        (8,865)
                                          ----------------------------------------------------------------------
Total liabilities                            (214,157)           (614)       (70,956)          642      (143,229)
                                          ----------------------------------------------------------------------
 
Net assets                                $26,924,496    $  6,675,166   $  5,563,672   $   893,677  $ 13,791,981
                                          ======================================================================
 
POLICYHOLDER RESERVES
Reserves attributable to the
      policyholders (See Note B)          $26,924,496    $  6,675,166   $  5,563,672   $   893,677  $ 13,791,981
                                          ----------------------------------------------------------------------
 
TOTAL POLICYHOLDER RESERVES               $26,924,496    $  6,675,166   $  5,563,672   $   893,677  $ 13,791,981
                                          ======================================================================
 
Number of division units outstanding
     (See Note G)                                         552,985.394    316,146.084    75,811.559   626,285.721
                                                         =======================================================
 
Value per divisional unit                                $      12.07   $      17.60   $     11.79  $      22.02
                                                         =======================================================
</TABLE>

See accompanying notes.

                                                                               3
<PAGE>
 
                       Security Life Separate Account L1

                      Statement of Net Assets (continued)

                               December 31, 1997


<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                        $28,827,945     $ 11,275,478   $  5,019,978   $  9,621,704   $  2,910,785
                                          -------------------------------------------------------------------------
Total assets                               28,827,945       11,275,478      5,019,978      9,621,704      2,910,785
                                          -------------------------------------------------------------------------
 
LIABILITIES
Due to (from) Security Life of Denver         (78,097)         (58,698)       (28,582)         7,334          1,849
Due to (from) other divisions                 805,434          875,064        (66,978)        (1,809)          (843)
                                          -------------------------------------------------------------------------
Total liabilities                             727,337          816,366        (95,560)         5,525          1,006
                                          -------------------------------------------------------------------------
 
Net assets                                $28,100,608     $ 10,459,112   $  5,115,538   $  9,616,179   $  2,909,779
                                          =========================================================================
 
POLICYHOLDER RESERVES
Reserves attributable to the
      policyholders (See Note B)          $28,100,608     $ 10,459,112   $  5,115,538   $  9,616,179   $  2,909,779
                                          -------------------------------------------------------------------------
 
TOTAL POLICYHOLDER RESERVES               $28,100,608     $ 10,459,112   $  5,115,538   $  9,616,179   $  2,909,779
                                          =========================================================================
 
Number of division units outstanding
     (See Note G)                                          648,733.740    288,809.482    569,990.309    148,542.639
                                                        ===========================================================
 
Value per divisional unit                                 $      16.12   $      17.71   $      16.87   $      19.59
                                                        ===========================================================
</TABLE>

See accompanying notes.

                                                                               4
<PAGE>
 
                       Security Life Separate Account L1

                      Statement of Net Assets (continued)

                               December 31, 1997


<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                        $89,758,414   $  6,058,206   $ 18,086,505   $ 12,199,260   $   14,300,455   $   39,113,988
                                         ------------------------------------------------------------------------------------------
Total assets                              89,758,414      6,058,206     18,086,505     12,199,260       14,300,455       39,113,988
                                         ------------------------------------------------------------------------------------------

LIABILITIES
Due to (from) Security Life of Denver     (1,024,926)        (6,196)        14,297        (18,336)        (948,591)         (66,100)

Due to (from) other divisions                147,171        (72,671)        (2,714)        (8,183)         235,787           (5,048)

                                         ------------------------------------------------------------------------------------------
Total liabilities                           (877,755)       (78,867)        11,583        (26,519)        (712,804)         (71,148)

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

Net assets                               $90,636,169   $  6,137,073   $ 18,074,922   $ 12,225,779   $   15,013,259   $   39,185,136
                                         ==========================================================================================

POLICYHOLDER RESERVES
Reserves attributable to the
     policyholders (See Note B)          $90,636,169   $  6,137,073   $ 18,074,922   $ 12,225,779   $   15,013,259   $   39,185,136
                                         ------------------------------------------------------------------------------------------

TOTAL POLICYHOLDER RESERVES              $90,636,169   $  6,137,073   $ 18,074,922   $ 12,225,779   $   15,013,259   $   39,185,136
                                         ==========================================================================================

Number of division units outstanding
     (See Note G)                                       410,906.106    983,842.388    950,328.899    1,303,059.881    1,863,056.104
                                                    ===============================================================================

Value per divisional unit                              $      14.94   $      18.37   $      12.86   $        11.52   $        21.03
                                                    ===============================================================================
</TABLE>

See accompanying notes.

                                                                               5
<PAGE>
 
                       Security Life Separate Account L1

                      Statement of Net Assets (continued)

                               December 31, 1997

<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                           $14,586,803   $  3,029,149   $  5,932,858   $  4,464,195   $ 1,160,601
                                          ----------------------------------------------------------------------
Total assets                               14,586,803      3,029,149      5,932,858      4,464,195     1,160,601
                                          ----------------------------------------------------------------------
 
LIABILITIES
Due to (from) Security Life of Denver         (46,534)       (12,342)       (23,188)       (11,794)          790
Due to (from) other divisions                (893,312)        (3,119)        (2,098)      (888,095)            -
                                          ----------------------------------------------------------------------
Total liabilities                            (939,846)       (15,461)       (25,286)      (899,889)          790
                                          ----------------------------------------------------------------------
 
Net assets                                $15,526,649   $  3,044,610   $  5,958,144   $  5,364,084   $ 1,159,811
                                          ======================================================================
 
POLICYHOLDER RESERVES
Reserves attributable to the
   policyholders (See Note B)             $15,526,649   $  3,044,610   $  5,958,144   $  5,364,084   $ 1,159,811
                                          ----------------------------------------------------------------------
 
TOTAL POLICYHOLDER RESERVES               $15,526,649   $  3,044,610   $  5,958,144   $  5,364,084   $ 1,159,811
                                          ======================================================================
 
Number of division units outstanding
   (See Note G)                                          184,042.238    297,553.033    333,501.857    78,118.685
                                                        ========================================================
 
Value per divisional unit                               $      16.54   $      20.02   $      16.08   $     14.85
                                                        ========================================================
</TABLE>

See accompanying notes.

                                                                               6
<PAGE>
 
                       Security Life Separate Account L1

                      Statement of Net Assets (continued)

                               December 31, 1997

<TABLE>
<CAPTION>
                                                               VAN ECK
                                             -----------------------------------------------
                                                                                 WORLDWIDE
                                                TOTAL           WORLDWIDE           HARD
                                               VAN ECK           BALANCED          ASSETS
                                             -----------------------------------------------
<S>                                          <C>               <C>               <C>
ASSETS
Investments in mutual funds at
   market value                              $1,298,690        $   387,596       $   911,094
                                             -----------------------------------------------
Total assets                                  1,298,690            387,596           911,094
                                             -----------------------------------------------
 
LIABILITIES
Due to (from) Security Life of Denver               860                248               612
Due to (from) other divisions                      (268)                 -              (268)
                                             -----------------------------------------------
Total liabilities                                   592                248               344
                                             -----------------------------------------------
  
Net assets                                   $1,298,098        $   387,348       $   910,750
                                             ===============================================
 
POLICYHOLDER RESERVES
Reserves attributable to the
   policyholders (See Note B)                $1,298,098        $   387,348       $   910,750
                                             -----------------------------------------------
 
TOTAL POLICYHOLDER RESERVES                  $1,298,098        $   387,348       $   910,750
                                             ===============================================
 
Number of division units outstanding
   (See Note G)                                                 32,139.282        77,046.773
                                                         ===================================
 
Value per divisional unit                                      $     12.05       $     11.82
                                                         ===================================
</TABLE>

See accompanying notes.

                                                                               7
<PAGE>
 
                       Security Life Separate Account L1

                            Statement of Operations

                         Year Ended December 31, 1997

<TABLE>
<CAPTION>
                                             TOTAL
                                              ALL        TOTAL       TOTAL       TOTAL       TOTAL       TOTAL
                                           DIVISIONS      N&B        ALGER      FIDELITY    INVESCO     VAN ECK
                                          ---------------------------------------------------------------------
<S>                                       <C>          <C>         <C>         <C>         <C>         <C>
INVESTMENT INCOME
Dividends from mutual funds               $ 4,158,702  $  678,740  $  323,895  $2,094,346  $1,039,818  $ 21,903
Less:  Valuation period deductions
   (See Note B)                               813,630     135,310     141,930     461,022      67,625     7,743
                                          ---------------------------------------------------------------------
Net investment income (loss)                3,345,072     543,430     181,965   1,633,324     972,193    14,160
                                          ---------------------------------------------------------------------
 
REALIZED AND UNREALIZED GAINS
   (LOSSES) ON INVESTMENTS
Net realized gains (losses) on
   investments                              3,199,375     406,286     894,818   1,320,426     523,956    53,889

Net unrealized gains (losses) on
   investments                             10,643,150   2,273,595   1,647,989   6,476,412     298,662   (53,508)
                                          --------------------------------------------------------------------- 
Net realized and unrealized gains
   (losses) on investments                 13,842,525   2,679,881   2,542,807   7,796,838     822,618       381
                                          ---------------------------------------------------------------------
 
NET INCREASE (DECREASE) IN NET
   ASSETS RESULTING FROM OPERATIONS       $17,187,597  $3,223,311  $2,724,772  $9,430,162  $1,794,811  $ 14,541
                                          =====================================================================
</TABLE>

See accompanying notes.

                                                                               8
<PAGE>
 
                       Security Life Separate Account L1

                      Statement of Operations (continued)

                         Year Ended December 31, 1997

<TABLE>
<CAPTION>
                                                                     N & B
                                          ------------------------------------------------------------
                                            TOTAL        LIMITED                GOVERNMENT
                                             N&B      MATURITY BOND    GROWTH     INCOME     PARTNERS
                                          ------------------------------------------------------------
<S>                                       <C>         <C>             <C>       <C>         <C>
INVESTMENT INCOME
Dividends from mutual funds               $  678,740       $156,667   $183,497    $ 72,086  $  266,490
Less:  Valuation period deductions
   (See Note B)                              135,310         33,725     24,959      10,366      66,260
                                          ------------------------------------------------------------
Net investment income (loss)                 543,430        122,942    158,538      61,720     200,230
                                          ------------------------------------------------------------
 
REALIZED AND UNREALIZED GAINS
   (LOSSES) ON INVESTMENTS
Net realized gains (losses) on
   investments                               406,286        (20,056)    14,997      25,762     385,583
Net unrealized gains (losses) on
   investments                             2,273,595        159,151    533,906      26,882   1,553,656
                                          ------------------------------------------------------------ 
Net realized and unrealized gains
   (losses) on investments                 2,679,881        139,095    548,903      52,644   1,939,239
                                          ------------------------------------------------------------
 
NET INCREASE (DECREASE) IN NET
   ASSETS RESULTING FROM OPERATIONS       $3,223,311       $262,037   $707,441    $114,364  $2,139,469
                                          ============================================================
</TABLE>

See accompanying notes.

                                                                               9
<PAGE>
 
                       Security Life Separate Account L1

                      Statement of Operations (continued)

                         Year Ended December 31, 1997

<TABLE>
<CAPTION>
                                                                     ALGER
                                          -----------------------------------------------------------
                                                         AMERICAN     AMERICAN               AMERICAN
                                            TOTAL         SMALL        MIDCAP    AMERICAN   LEVERAGED
                                            ALGER     CAPITALIZATION   GROWTH     GROWTH      ALLCAP
                                          -----------------------------------------------------------
<S>                                       <C>         <C>             <C>       <C>         <C>
INVESTMENT INCOME
Dividends from mutual funds               $  323,895        $218,789  $ 55,945  $   49,161  $       -
Less:  Valuation period deductions
   (See Note B)                              141,930          51,004    28,138      48,785     14,003
                                          -----------------------------------------------------------
Net investment income (loss)                 181,965         167,785    27,807         376    (14,003)
                                          -----------------------------------------------------------
 
REALIZED AND UNREALIZED GAINS
   (LOSSES) ON INVESTMENTS
Net realized gains (losses) on
   investments                               894,818         114,651   228,363     237,727    314,077
Net unrealized gains (losses) on
   investments                             1,647,989         483,518   246,489     970,056    (52,074)
                                          ----------------------------------------------------------- 
Net realized and unrealized gains
   (losses) on investments                 2,542,807         598,169   474,852   1,207,783    262,003
                                          -----------------------------------------------------------
 
NET INCREASE (DECREASE) IN NET
   ASSETS RESULTING FROM OPERATIONS       $2,724,772        $765,954  $502,659  $1,208,159   $248,000
                                          ===========================================================
</TABLE>

See accompanying notes.

                                                                              10
<PAGE>
 
                       Security Life Separate Account L1

                      Statement of Operations (continued)

                         Year Ended December 31, 1997

<TABLE>
<CAPTION>
                                                                       FIDELITY
                                          ------------------------------------------------------------------
                                            TOTAL      ASSET                             MONEY
                                           FIDELITY   MANAGER     GROWTH     OVERSEAS    MARKET   INDEX 500
                                          ------------------------------------------------------------------
<S>                                       <C>         <C>       <C>         <C>         <C>       <C>
INVESTMENT INCOME
Dividends from mutual funds               $2,094,346  $204,696  $  274,868  $ 451,874   $764,538  $  398,370
Less:  Valuation period deductions
     (See Note B)                            461,022    27,097      91,298     60,714    107,253     174,660
                                          ------------------------------------------------------------------
Net investment income (loss)               1,633,324   177,599     183,570    391,160    657,285     223,710
                                          ------------------------------------------------------------------
 
REALIZED AND UNREALIZED GAINS
     (LOSSES) ON INVESTMENTS
Net realized gains (losses) on
     investments                           1,320,426    33,000     662,436    332,544          -     292,446
Net unrealized gains (losses) on
     investments                           6,476,412   350,408   1,347,793   (305,456)         -   5,083,667
                                          ------------------------------------------------------------------
Net realized and unrealized gains
     (losses) on investments               7,796,838   383,408   2,010,229     27,088          -   5,376,113
                                          ------------------------------------------------------------------
 
NET INCREASE (DECREASE) IN NET
     ASSETS RESULTING FROM
     OPERATIONS                           $9,430,162  $561,007  $2,193,799  $ 418,248   $657,285  $5,599,823
                                          ==================================================================
</TABLE>

See accompanying notes.

                                                                              11
<PAGE>
 
                       Security Life Separate Account L1

                      Statement of Operations (continued)

                         Year Ended December 31, 1997

<TABLE>
<CAPTION>
                                                                  INVESCO
                                          --------------------------------------------------------
                                            TOTAL      TOTAL    INDUSTRIAL
                                           INVESCO     RETURN     INCOME    HIGH YIELD   UTILITIES
                                          --------------------------------------------------------
<S>                                       <C>         <C>       <C>         <C>          <C>
INVESTMENT INCOME
Dividends from mutual funds               $1,039,818  $ 76,461    $417,376   $ 519,369    $ 26,612
Less:  Valuation period deductions
     (See Note B)                             67,625    12,921      27,525      23,478       3,701
                                          --------------------------------------------------------
Net investment income (loss)                 972,193    63,540     389,851     495,891      22,911
                                          --------------------------------------------------------
 
REALIZED AND UNREALIZED GAINS
     (LOSSES) ON INVESTMENTS
Net realized gains (losses) on
     investments                             523,956    46,241     116,951     269,799      90,965
Net unrealized gains (losses) on
     investments                             298,662   203,429     324,767    (253,231)     23,697
                                          --------------------------------------------------------
Net realized and unrealized gains
     (losses) on investments                 822,618   249,670     441,718      16,568     114,662
                                          --------------------------------------------------------
 
NET INCREASE (DECREASE) IN NET
     ASSETS RESULTING FROM
     OPERATIONS                           $1,794,811  $313,210    $831,569   $ 512,459    $137,573
                                          ========================================================
</TABLE>

See accompanying notes.

                                                                              12
<PAGE>
 
                       Security Life Separate Account L1

                      Statement of Operations (continued)

                         Year Ended December 31, 1997

<TABLE>
<CAPTION>
                                                              VAN ECK
                                       ----------------------------------------------------
                                                                               WORLDWIDE
                                             TOTAL            WORLDWIDE           HARD
                                            VAN ECK           BALANCED           ASSETS
                                       ----------------------------------------------------
<S>                                    <C>                    <C>              <C>
INVESTMENT INCOME
Dividends from mutual funds                     $ 21,903           $ 9,006         $ 12,897
Less:  Valuation period deductions
      (See Note B)                                 7,743             3,329            4,414
                                       ----------------------------------------------------
Net investment income (loss)                      14,160             5,677            8,483
                                       ----------------------------------------------------
 
REALIZED AND UNREALIZED GAINS
      (LOSSES) ON INVESTMENTS
Net realized gains (losses) on
      investments                                 53,889            37,785           16,104
Net unrealized gains (losses) on
      investments                                (53,508)            4,122          (57,630)
                                       ----------------------------------------------------
Net realized and unrealized gains
      (losses) on investments                        381            41,907          (41,526)
                                       ----------------------------------------------------
 
NET INCREASE (DECREASE) IN NET
      ASSETS RESULTING FROM
      OPERATIONS                                $ 14,541           $47,584         $(33,043)
                                       ====================================================
</TABLE>

See accompanying notes.

                                                                              13
<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
                                          --------------------------------------------------------------
<S>                                       <C>         <C>       <C>       <C>         <C>        <C>
INVESTMENT INCOME
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
                                          ==============================================================
</TABLE>

See accompanying notes.

                                                                              14
<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
                                          ---------------------------------------------------------
<S>                                       <C>       <C>             <C>        <C>         <C>
INVESTMENT INCOME
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
                                          =========================================================
</TABLE>
See accompanying notes.

                                                                              15
<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
                                          --------------------------------------------------------
<S>                                       <C>       <C>              <C>       <C>       <C>
INVESTMENT INCOME
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
                                          ========================================================
</TABLE>

See accompanying notes.

                                                                              16
<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
                                          -------------------------------------------------------------
<S>                                       <C>         <C>      <C>       <C>       <C>       <C>
INVESTMENT INCOME
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
                                          =============================================================
</TABLE>

See accompanying notes.

                                                                              17
<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
                                          -------------------------------------------------------
<S>                                       <C>        <C>      <C>          <C>          <C>
INVESTMENT INCOME 
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                      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
                                          =======================================================
</TABLE>

See accompanying notes.
                                                                              18
<PAGE>
 
                       Security Life Separate Account L1

                      Statement of Operations (continued)

                         Year Ended December 31, 1996

<TABLE>
<CAPTION>
                                                                     VAN ECK
                                              ----------------------------------------------------
                                                   TOTAL               WORLDWIDE        WORLDWIDE
                                                  VAN ECK              BALANCED        HARD ASSETS
                                              ----------------------------------------------------
<S>                                           <C>                      <C>             <C>
INVESTMENT INCOME
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
                                              ===================================================
</TABLE>


See accompanying notes.

                                                                              19
<PAGE>
 
                       Security Life Separate Account L1

                            Statement of Operations

                         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>
INVESTMENT INCOME
Dividends from mutual funds               $ 134,683   $     104   $      3   $  78,541   $55,575    $  460
Less:  Valuation period deductions
     (See Note B)                            37,280      11,277      5,431      18,478     1,863       231
                                          ----------------------------------------------------------------
Net investment income (loss)                 97,403     (11,173)    (5,428)     60,063    53,712       229
                                          ----------------------------------------------------------------
 
REALIZED AND UNREALIZED GAINS
     (LOSSES) ON INVESTMENTS
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 
                                          ----------------------------------------------------------------                 
Net realized and unrealized gains
     (losses) on investments                263,274     169,847    (37,428)    131,764    (1,786)      877
                                          ----------------------------------------------------------------
 
NET INCREASE IN NET ASSETS
     RESULTING FROM
     OPERATIONS                           $ 360,677   $ 158,674   $(42,856)  $ 191,827   $51,926    $1,106
                                          ================================================================
    
</TABLE>

See accompanying notes.

                                                                              20
<PAGE>
 
                       Security Life Separate Account L1

                      Statement of Operations (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>
INVESTMENT INCOME
Dividends from mutual funds               $    104      $    65      $    34   $        -    $     5
Less:  Valuation period deductions                                 
     (See Note B)                           11,277        4,624        1,717        2,366      2,570
                                          ---------------------------------------------------------- 
Net investment income (loss)               (11,173)      (4,559)      (1,683)      (2,366)    (2,565)
                                          ---------------------------------------------------------- 
 
REALIZED AND UNREALIZED GAINS
     (LOSSES) ON INVESTMENTS
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
                                          ---------------------------------------------------------- 
Net realized and unrealized gains                                 
     (losses) on investments               169,847       62,963        2,149       36,358     68,377
                                          ----------------------------------------------------------
 
NET INCREASE (DECREASE) IN NET
     ASSETS RESULTING FROM
     OPERATIONS                           $158,674      $58,404      $   466      $33,992    $65,812
                                          ==========================================================
</TABLE>

See accompanying notes.

                                                                              21
<PAGE>
 
                       Security Life Separate Account L1

                      Statement of Operations (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>
INVESTMENT INCOME
Dividends from mutual funds               $      3   $            -     $    3   $      -   $       -
Less:  Valuation period deductions
     (See Note B)                            5,431            2,496        551      2,242         142
                                        -------------------------------------------------------------
Net investment income (loss)                (5,428)          (2,496)      (548)    (2,242)       (142)
                                        -------------------------------------------------------------
 
REALIZED AND UNREALIZED GAINS
     (LOSSES) ON INVESTMENTS
Net realized gains (losses) on              17,143           19,457      3,402      1,513      (7,229)
     investments
Net unrealized gains (losses) on
     investments                           (54,571)         (57,427)     3,400     (1,664)      1,120
                                        ------------------------------------------------------------- 
Net realized and unrealized gains
     (losses) on investments               (37,428)         (37,970)     6,802       (151)     (6,109)
                                        -------------------------------------------------------------
 
NET INCREASE (DECREASE) IN NET
     ASSETS RESULTING FROM
     OPERATIONS                           $(42,856)        $(40,466)    $6,254    $(2,393)    $(6,251)
                                        =============================================================
</TABLE>

See accompanying notes.

                                                                              22
<PAGE>
 
                       Security Life Separate Account L1

                      Statement of Operations (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>
INVESTMENT INCOME
Dividends from mutual funds               $ 78,541  $     -   $      -   $      -   $78,541  $       -
                                                                                              
Less:  Valuation period deductions
     (See Note B)                           18,478      257      3,373      2,080    10,362      2,406
                                        --------------------------------------------------------------
Net investment income (loss)                60,063     (257)    (3,373)    (2,080)   68,179     (2,406)
                                        --------------------------------------------------------------
 
REALIZED AND UNREALIZED GAINS
     (LOSSES) ON INVESTMENTS
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
                                        -------------------------------------------------------------- 
Net realized and unrealized gains
     (losses) on investments               131,764    7,239      2,110     30,934         -     91,481
                                        --------------------------------------------------------------
 
NET INCREASE (DECREASE)IN NET ASSETS
     RESULTING FROM
     OPERATIONS                           $191,827   $6,982   $ (1,263)   $28,854   $68,179    $89,075
                                        ==============================================================
</TABLE>

See accompanying notes.

                                                                              23
<PAGE>
 
                       Security Life Separate Account L1

                      Statement of Operations (continued)

                         Year Ended December 31, 1995

<TABLE>
<CAPTION>
                                                                INVESCO
                                          ----------------------------------------------------
                                           TOTAL    TOTAL   INDUSTRIAL
                                          INVESCO   RETURN    INCOME    HIGH YIELD   UTILITIES
                                          ----------------------------------------------------
<S>                                       <C>       <C>     <C>         <C>          <C>
INVESTMENT INCOME
Dividends from mutual funds               $55,575   $3,093     $ 9,220    $ 43,135        $127
Less:  Valuation period deductions
     (See Note B)                           1,863      243         567       1,017          36
                                          ----------------------------------------------------
Net investment income (loss)               53,712    2,850       8,653      42,118          91
                                          ----------------------------------------------------
 
REALIZED AND UNREALIZED GAINS
     (LOSSES) ON INVESTMENTS
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
                                          ---------------------------------------------------- 
Net realized and unrealized gains
     (losses) on investments               (1,786)   4,644      13,651     (20,987)        906
                                          ----------------------------------------------------
 
NET INCREASE (DECREASE) IN NET
     ASSETS RESULTING FROM
     OPERATIONS                           $51,926   $7,494     $22,304    $ 21,131        $997
                                          ====================================================
</TABLE>

See accompanying notes.

                                                                              24
<PAGE>
 
                       Security Life Separate Account L1

                      Statement of Operations (continued)

                         Year Ended December 31, 1995

<TABLE>
<CAPTION>
                                                                      VAN ECK
                                          -----------------------------------------------------------

                                                 TOTAL              WORLDWIDE             WORLDWIDE
                                                VAN ECK              BALANCED            HARD ASSETS
                                          -----------------------------------------------------------
<S>                                       <C>                       <C>                  <C>
INVESTMENT INCOME
Dividends from mutual funds                       $  460                 $416                  $ 44
Less:  Valuation period deductions
     (See Note B)                                    231                  171                    60
                                          -----------------------------------------------------------
Net investment income (loss)                         229                  245                   (16)
                                          -----------------------------------------------------------

REALIZED AND UNREALIZED GAINS
     (LOSSES) ON INVESTMENTS
Net realized gains (losses) on
     investments                                     358                   (5)                  363
Net unrealized gains (losses) on
     investments                                     519                  (62)                  581
                                          -----------------------------------------------------------
Net realized and unrealized gains
     (losses) on investments                         877                  (67)                  944
                                          ----------------------------------------------------------

NET INCREASE IN NET ASSETS
     RESULTING FROM
     OPERATIONS                                   $1,106                 $178                  $928
                                          ==========================================================
</TABLE>

See accompanying notes.

                                                                              25
<PAGE>
 
                       Security Life Separate Account L1

                      Statement of Changes in Net Assets

                         Year Ended December 31, 1997

<TABLE>    
<CAPTION>
                                              TOTAL
                                               ALL          TOTAL         TOTAL          TOTAL         TOTAL         TOTAL
                                            DIVISIONS        N&B          ALGER        FIDELITY       INVESCO       VAN ECK
                                          ----------------------------------------------------------------------------------
<S>                                       <C>            <C>           <C>           <C>            <C>           <C>
INCREASE (DECREASE) IN NET ASSETS
 
OPERATIONS
Net investment income (loss)              $  3,345,072   $   543,430   $   181,965   $  1,633,324   $   972,193   $   14,160
Net realized gains (losses) on
   investments                               3,199,375       406,286       894,818      1,320,426       523,956       53,889
Net unrealized gains (losses) on
   investments                              10,643,150     2,273,595     1,647,989      6,476,412       298,662      (53,508)
                                          ----------------------------------------------------------------------------------
Increase (decrease) in net assets
     from operations                        17,187,597     3,223,311     2,724,772      9,430,162     1,794,811       14,541
                                          ----------------------------------------------------------------------------------
 
CHANGES FROM PRINCIPAL
   TRANSACTIONS
Net premiums                               104,747,260     5,555,766     6,944,048     89,309,110     2,683,620      254,716
Cost of insurance and administrative
   charges                                  (8,284,944)     (957,887)   (1,466,664)    (5,155,026)     (614,145)     (91,222)
Benefit payments                              (406,386)      (20,591)      (63,369)      (322,263)         (163)           -
Surrenders                                  (1,977,696)     (146,698)     (412,252)    (1,294,484)     (112,699)     (11,563)
Net transfers among divisions
   (including the loan division and
   guaranteed interest division in
   the general account)                     (6,642,529)    8,721,432     9,006,938    (32,708,946)    7,796,299      541,748


Other                                            5,891         9,817        11,046        (21,999)       11,180       (4,153)
                                          ----------------------------------------------------------------------------------
Increase (decrease) from principal
   transactions                             87,441,596    13,161,839    14,019,747     49,806,392     9,764,092      689,526
                                          ----------------------------------------------------------------------------------
 
Total increase (decrease) in net assets    104,629,193    16,385,150    16,744,519     59,236,554    11,558,903      704,067
 
Net assets at beginning of year             57,856,827    10,539,346    11,356,089     31,399,615     3,967,746      594,031
                                          ----------------------------------------------------------------------------------
 
Net assets at end of year                 $162,486,020   $26,924,496   $28,100,608   $ 90,636,169   $15,526,649   $1,298,098
                                          ==================================================================================
</TABLE>     

See accompanying notes.

                                                                              26
<PAGE>
 
                       Security Life Separate Account L1

                Statement of Changes in Net Assets (continued)

                         Year Ended December 31, 1997

<TABLE>
<CAPTION>
                                                                          N & B
                                          --------------------------------------------------------------------
                                             TOTAL         LIMITED                    GOVERNMENT
                                              N&B       MATURITY BOND     GROWTH        INCOME       PARTNERS
                                          --------------------------------------------------------------------
<S>                                       <C>           <C>             <C>          <C>           <C>
INCREASE (DECREASE) IN NET ASSETS
 
OPERATIONS
Net investment income (loss)              $   543,430      $  122,942   $  158,538   $    61,720   $   200,230
Net realized gains (losses) on
   investments                                406,286         (20,056)      14,997        25,762       385,583
Net unrealized gains (losses) on
   investments                              2,273,595         159,151      533,906        26,882     1,553,656
                                          --------------------------------------------------------------------
Increase (decrease) in net assets
      from operations                       3,223,311         262,037      707,441       114,364     2,139,469
                                          --------------------------------------------------------------------
 
CHANGES FROM PRINCIPAL
   TRANSACTIONS
Net premiums                                5,555,766       1,332,125    1,158,704       324,257     2,740,680
Cost of insurance and administrative
   charges                                   (957,887)       (163,472)    (219,117)      (62,075)     (513,223)
Benefit payments                              (20,591)              -            -             -       (20,591)
Surrenders                                   (146,698)         (3,761)     (71,838)         (792)      (70,307)
Net transfers among divisions
   (including the loan division and
   guaranteed interest division in
   the general account)                     8,721,432       2,758,363    2,141,068    (1,023,987)    4,845,988
Other                                           9,817          (2,202)      11,700        (6,404)        6,723
                                          --------------------------------------------------------------------
Increase (decrease) from principal
   transactions                            13,161,839       3,921,053    3,020,517      (769,001)    6,989,270
                                          --------------------------------------------------------------------
 
Total increase (decrease) in net assets    16,385,150       4,183,090    3,727,958      (654,637)    9,128,739
 
Net assets at beginning of year            10,539,346       2,492,076    1,835,714     1,548,314     4,663,242
                                          --------------------------------------------------------------------
 
Net assets at end of year                 $26,924,496      $6,675,166   $5,563,672   $   893,677   $13,791,981
                                          ====================================================================
</TABLE>

See accompanying notes.

                                                                              27
<PAGE>
 
                       Security Life Separate Account L1

                Statement of Changes in Net Assets (continued)

                         Year Ended December 31, 1997

<TABLE>
<CAPTION>
                                                                         ALGER
                                          -------------------------------------------------------------------
                                                           AMERICAN       AMERICAN                  AMERICAN
                                             TOTAL           SMALL         MIDCAP      AMERICAN     LEVERAGED
                                             ALGER      CAPITALIZATION     GROWTH       GROWTH       ALLCAP
                                          -------------------------------------------------------------------
<S>                                       <C>           <C>              <C>          <C>          <C>
INCREASE (DECREASE) IN NET ASSETS
 
OPERATIONS
Net investment income (loss)              $   181,965      $   167,785   $   27,807   $      376   $  (14,003)
Net realized gains (losses) on
   investments                                894,818          114,651      228,363      237,727      314,077
Net unrealized gains (losses) on
   investments                              1,647,989          483,518      246,489      970,056      (52,074)
                                          -------------------------------------------------------------------
Increase (decrease) in net assets
   from operations                          2,724,772          765,954      502,659    1,208,159      248,000
                                          -------------------------------------------------------------------
 
CHANGES FROM PRINCIPAL
   TRANSACTIONS
Net premiums                                6,944,048        2,630,863    1,276,492    2,334,377      702,316
Cost of insurance and administrative
   charges                                 (1,466,664)        (526,742)    (299,891)    (479,902)    (160,129)
Benefit payments                              (63,369)               -      (62,593)        (776)           -
Surrenders                                   (412,252)        (255,386)     (74,317)     (58,850)     (23,699)
Net transfers among divisions
   (including the loan division and
   guaranteed interest division in
   the general account)                     9,006,938        3,518,384    1,419,061    2,796,911    1,272,582
Other                                          11,046           (6,069)      19,072        2,082       (4,039)
                                          -------------------------------------------------------------------
Increase (decrease) from principal
   transactions                            14,019,747        5,361,050    2,277,824    4,593,842    1,787,031
                                          -------------------------------------------------------------------
 
Total increase (decrease) in net assets    16,744,519        6,127,004    2,780,483    5,802,001    2,035,031
 
Net assets at beginning of year            11,356,089        4,332,108    2,335,055    3,814,178      874,748
                                          -------------------------------------------------------------------
 
Net assets at end of year                 $28,100,608      $10,459,112   $5,115,538   $9,616,179   $2,909,779
                                          ===================================================================
</TABLE>

See accompanying notes.

                                                                              28
<PAGE>
 
                       Security Life Separate Account L1

                Statement of Changes in Net Assets (continued)

                         Year Ended December 31, 1997

<TABLE>    
<CAPTION>
                                                                               FIDELITY
                                          ----------------------------------------------------------------------------------
                                              TOTAL         ASSET                                     MONEY
                                            FIDELITY       MANAGER       GROWTH       OVERSEAS       MARKET       INDEX 500
                                          ----------------------------------------------------------------------------------
<S>                                       <C>            <C>          <C>           <C>           <C>            <C>
INCREASE (DECREASE) IN NET ASSETS
 
OPERATIONS
Net investment income (loss)              $  1,633,324   $  177,599   $   183,570   $   391,160   $    657,285   $   223,710
Net realized gains (losses) on
   investments                               1,320,426       33,000       662,436       332,544              -       292,446
Net unrealized gains (losses) on
   investments                               6,476,412      350,408     1,347,793      (305,456)             -     5,083,667
                                          ----------------------------------------------------------------------------------
Increase (decrease) in net assets
   from operations                           9,430,162      561,007     2,193,799       418,248        657,285     5,599,823
                                          ----------------------------------------------------------------------------------
 
CHANGES FROM PRINCIPAL
   TRANSACTIONS
Net premiums                                89,309,110    2,162,759     4,558,270     2,410,373     73,366,740     6,810,968
Cost of insurance and administrative
   charges                                  (5,155,026)    (242,289)     (813,161)     (525,615)    (2,213,630)   (1,360,331)
Benefit payments                              (322,263)     (20,969)         (548)       (1,233)      (257,371)      (42,142)
Surrenders                                  (1,294,484)     (92,218)     (135,829)      (91,869)      (870,621)     (103,947)
Net transfers among divisions
   (including the loan division and
   guaranteed interest division in
   the general account)                    (32,708,946)   2,215,879     5,219,755     5,730,183    (63,929,591)   18,054,828


Other                                          (21,999)       7,567         3,217        10,563        (35,219)       (8,127)
                                          ----------------------------------------------------------------------------------
Increase (decrease) from principal
   transactions                             49,806,392    4,030,729     8,831,704     7,532,402      6,060,308    23,351,249
                                          ----------------------------------------------------------------------------------
 
Total increase (decrease) in net assets     59,236,554    4,591,736    11,025,503     7,950,650      6,717,593    28,951,072
 
Net assets at beginning of year             31,399,615    1,545,337     7,049,419     4,275,129      8,295,666    10,234,064
                                          ----------------------------------------------------------------------------------
 
Net assets at end of year                 $ 90,636,169   $6,137,073   $18,074,922   $12,225,779   $ 15,013,259   $39,185,136
                                          ==================================================================================
</TABLE>     

See accompanying notes.

                                                                              29
<PAGE>
 
                       Security Life Separate Account L1

                Statement of Changes in Net Assets (continued)

                         Year Ended December 31, 1997

<TABLE>
<CAPTION>
                                                                      INVESCO
                                          ---------------------------------------------------------------
                                             TOTAL         TOTAL     INDUSTRIAL
                                            INVESCO       RETURN       INCOME     HIGH YIELD    UTILITIES
                                          ---------------------------------------------------------------
<S>                                       <C>           <C>          <C>          <C>          <C>
INCREASE (DECREASE) IN NET ASSETS
 
OPERATIONS
Net investment income (loss)              $   972,193   $   63,540   $  389,851   $  495,891   $   22,911
Net realized gains (losses) on
   investments                                523,956       46,241      116,951      269,799       90,965
Net unrealized gains (losses) on
   investments                                298,662      203,429      324,767     (253,231)      23,697
                                          ---------------------------------------------------------------
Increase (decrease) in net assets
   from operations                          1,794,811      313,210      831,569      512,459      137,573
                                          ---------------------------------------------------------------
 
CHANGES FROM PRINCIPAL
   TRANSACTIONS
Net premiums                                2,683,620      517,831    1,250,551      835,890       79,348
Cost of insurance and administrative
   charges                                   (614,145)    (133,107)    (266,208)    (177,612)     (37,218)
Benefit payments                                 (163)           -            -         (163)           -
Surrenders                                   (112,699)     (28,672)     (37,810)      (9,783)     (36,434)
Net transfers among divisions
   (including the loan division and
   guaranteed interest division in
   the general account)                     7,796,299    1,498,300    2,804,344    2,695,587      798,068
Other                                          11,180        2,581        6,081        2,305          213
                                          ---------------------------------------------------------------
Increase (decrease) from principal
   transactions                             9,764,092    1,856,933    3,756,958    3,346,224      803,977
                                          ---------------------------------------------------------------
 
Total increase (decrease) in net assets    11,558,903    2,170,143    4,588,527    3,858,683      941,550
 
Net assets at beginning of year             3,967,746      874,467    1,369,617    1,505,401      218,261
                                          ---------------------------------------------------------------
 
Net assets at end of year                 $15,526,649   $3,044,610   $5,958,144   $5,364,084   $1,159,811
                                          ===============================================================
</TABLE>

See accompanying notes.

                                                                              30
<PAGE>
 
                       Security Life Separate Account L1

                Statement of Changes in Net Assets (continued)

                         Year Ended December 31, 1997

<TABLE>
<CAPTION>
                                                              VAN ECK
                                     -----------------------------------------------------------
                                                                                  WORLDWIDE
                                               TOTAL            WORLDWIDE            HARD
                                              VAN ECK           BALANCED            ASSETS
                                     -----------------------------------------------------------
<S>                                  <C>                        <C>               <C>
INCREASE (DECREASE) IN NET ASSETS
 
OPERATIONS
Net investment income (loss)                $   14,160           $  5,677          $  8,483
Net realized gains (losses) on
     investments                                53,889             37,785            16,104
Net unrealized gains (losses) on
     investments                               (53,508)             4,122           (57,630)
                                     ------------------------------------------------------
Increase (decrease) in net assets
     from operations                            14,541             47,584           (33,043)
                                     ------------------------------------------------------
 
CHANGES FROM PRINCIPAL
     TRANSACTIONS
Net premiums                                   254,716             65,167           189,549
Cost of insurance and administrative
     charges                                   (91,222)           (44,774)          (46,448)
Benefit payments                                     -                  -                 -
Surrenders                                     (11,563)            (7,995)           (3,568)
Net transfers among divisions
     (including the loan division and
     guaranteed interest division in
     the general account)                      541,748               (120)          541,868
Other                                           (4,153)              (319)           (3,834)
                                     ------------------------------------------------------
Increase (decrease) from principal
     transactions                              689,526             11,959           677,567
                                     ------------------------------------------------------
 
Total increase (decrease) in net               704,067             59,543           644,524
 assets
 
Net assets at beginning of year                594,031            327,805           266,226
                                     ------------------------------------------------------
 
Net assets at end of year                   $1,298,098           $387,348          $910,750
                                     ======================================================
</TABLE>

See accompanying notes.

                                                                              31
<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
                                        --------------------------------------------------------------------------------
<S>                                     <C>             <C>           <C>           <C>            <C>          <C>
INCREASE IN NET ASSETS
 
OPERATIONS
Net investment income (loss)              $   942,652   $   242,027   $    11,944   $    465,336   $  223,901   $   (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      2,299,336      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
     charges                               (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 loan division and
     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
                                        ================================================================================
</TABLE>

See accompanying notes.

                                                                              32
<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
                                        --------------------------------------------------------------------
<S>                                     <C>             <C>             <C>          <C>          <C>
INCREASE IN NET ASSETS
 
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
      charges                                (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 loan division and
      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
                                        ====================================================================
</TABLE>

See accompanying notes.

                                                                              33
<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
                                        --------------------------------------------------------------------
<S>                                     <C>             <C>              <C>          <C>          <C>
INCREASE IN NET ASSETS
 
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
      charges                                (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 loan division and
      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
                                        ====================================================================
</TABLE>

See accompanying notes.

                                                                              34
<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
                                        ----------------------------------------------------------------------------------
<S>                                     <C>              <C>          <C>          <C>          <C>            <C>
INCREASE IN NET ASSETS
 
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
     charges                                (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 loan division and
     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
                                        ==================================================================================
</TABLE>

See accompanying notes.

                                                                              35
<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
   charges                                  (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 loan division and
   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.

                                                                              36
<PAGE>
 
                       Security Life Separate Account L1

                Statement of Changes in Net Assets (continued)

                         Year Ended December 31, 1996

<TABLE>
<CAPTION>
                                                          VAN ECK
                                           -----------------------------------
                                                                     WORLDWIDE
                                             TOTAL      WORLDWIDE      HARD
                                            VAN ECK      BALANCED     ASSETS
                                           -----------------------------------
<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
   charges                                  (41,236)     (29,480)      (11,756)
Benefit payments                                  -            -             -
Surrenders                                   (1,584)      (1,584)            -
Net transfers among divisions
   (including the loan division and
   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.

                                                                              37
<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
   charges                                   (515,616)     (94,109)     (72,491)     (327,795)   (17,857)   (3,364)
Benefit payments                                    -            -            -             -          -         -
Surrenders                                          -            -            -             -          -         -
Net transfers among divisions
   (including the loan division and
   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.

                                                                              38
<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 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
   charges                                   (94,109)        (25,947)   (23,846)     (15,635)   (28,681)
Benefit payments                                   -               -          -            -          -
Surrenders                                         -               -          -            -          -
Net transfers among divisions
   (including the loan division and
   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.

                                                                              39
<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
   charges                                   (72,491)         (24,235)    (8,062)   (38,073)     (2,121)
Benefit payments                                   -                -          -          -           -
Surrenders                                         -                -          -          -           -
Net transfers among divisions
   (including the loan division and
   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.

                                                                              40
<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
   charges                                   (327,795)    (5,716)     (45,365)   (17,969)      (242,041)     (16,704)
Benefit payments                                    -          -            -          -              -            -
Surrenders                                          -          -            -          -              -            -
Net transfers among divisions
   (including the loan division and
   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.

                                                                              41
<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
   charges                                 (17,857)    (4,401)      (5,390)      (6,776)     (1,290)
Benefit payments                                 -          -            -            -           -
Surrenders                                       -          -            -            -           -
Net transfers among divisions
   (including the loan division and
   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
                                          =========================================================
</TABLE>

See accompanying notes.

                                                                              42
<PAGE>
 
                       Security Life Separate Account L1

                Statement of Changes in Net Assets (continued)

                         Year Ended December 31, 1995

<TABLE>
<CAPTION>
                                                              VAN ECK
                                              --------------------------------------
 
                                                TOTAL      WORLDWIDE      WORLDWIDE
                                               VAN ECK      BALANCED     HARD ASSETS
                                              --------------------------------------
<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
   charges                                     (3,364)       (2,360)         (1,004)
Benefit payments                                    -             -               -
Surrenders                                          -             -               -
Net transfers among divisions
   (including the loan division and
   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.

                                                                              43
<PAGE>
 
                       Security Life Separate Account L1

                         Notes to Financial Statements

                               December 31, 1997


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 charged with
liabilities arising out of any other operations of the Company.

As of December 31, 1997, the Separate Account offered seventeen investment
divisions to the policyholders, each of which invests in an independently
managed mutual fund portfolio ("Fund"). The Funds included:

PORTFOLIO MANAGERS/PORTFOLIOS (FUNDS)

Neuberger & Berman Management Incorporated (N&B)
  Neuberger & Berman Limited Maturity Bond Portfolio
  Neuberger & Berman Growth Portfolio
  Neuberger & Berman Partners Portfolio

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

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

                                                                              44
<PAGE>
 
                       Security Life Separate Account L1

                   Notes to Financial Statement (continued)



NOTE A. ORGANIZATION (CONTINUED)

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 Associates Corporation (Van Eck)
  Van Eck Worldwide Hard Assets Portfolio (formerly known as "Van Eck Gold and
     Natural Resources Portfolio")

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 stopped accepting new investments.  The Company and the fund
managers intend to discontinue these divisions in 1998 pending approval by the
Securities and Exchange Commission. 

Effective February 19, 1998, six new divisions became available to the 
policyholders for investment in the following funds:

Van Eck Associates Corporation (Van Eck)
  Van Eck Worldwide Real Estate Portfolio
  Van Eck Wordlwide Emerging Markets Portfolio
  Van Eck Worldwide Bond Portfolio

AIM Advisors, Inc. (AIM)
  AIM VI--Capital Appreciation Portfolio
  AIM VI--Government Securities Portfolio

INVESCO Funds Group, Inc. (INVESCO)
  INVESCO VIP Small Company Growth Fund

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.

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 ("GAAP").  The
preparation of financial statements in conformity with GAAP 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.

                                                                              45
<PAGE>
 
                       Security Life Separate Account L1


                    Notes to Financial Statement (continued



NOTE B. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

The significant 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 sales 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.

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, 1997 were $813,630.

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 $8,284,944 for the year ended
December 31, 1997.  Distributions made by the Funds are reinvested in the Funds.

                                                                              46
<PAGE>
 
                       Security Life Separate Account L1

                    Note To Financial Statement (Continued)
 

NOTE C. INVESTMENTS (CONTINUED)

The following is a summary of fund shares owned as of December 31, 1997:

<TABLE>    
<CAPTION>
                                                         NUMBER            NET           VALUE         
                                                           OF             ASSET        OF SHARES        COST OF
                    FUND                                 SHARES           VALUE        AT MARKET        SHARES
- ----------------------------------------------------------------------------------------------------------------------------
<S>                                                     <C>             <C>        <C>               <C>                 
Neuberger & Berman Management Incorporated:

       Limited Maturity Bond                            472,701.98      $ 14.12    $  6,674,552      $  6,490,167   
       Growth                                           179,853.19        30.54       5,492,716         4,895,677   
       Government Income                                 80,279.96        11.14         894,319           833,365   
       Partners                                         662,560.75        20.60      13,648,752        11,515,832
 
Fred Alger Management, Inc.:
       American Small Capitalization                    257,725.20       43.75       11,275,478        10,791,047
       American MidCap Growth                           207,608.67       24.18        5,019,978         4,680,691
       American Growth                                  225,016.46       42.76        9,621,704         8,426,205
       American Leveraged AllCap                        125,627.34       23.17        2,910,785         2,939,669
 
Fidelity Management & Research Co.:
       Asset Manager                                    336,380.12       18.01        6,058,206         5,638,123
       Growth                                           487,506.87       37.10       18,086,505        16,477,099
       Overseas                                         635,378.14       19.20       12,199,260        12,237,937
       Money Market                                  14,300,454.76        1.00       14,300,455        14,300,455
       Index 500                                        341,935.38      114.39       39,113,988        32,789,297
 
INVESCO Funds Group, Inc.:
       Total Return                                     191,597.05       15.81        3,029,149         2,812,500
       Industrial Income                                348,172.42       17.04        5,932,858         5,602,678
       High Yield                                       358,282.11       12.46        4,464,195         4,793,052
       Utilities                                         80,597.26       14.40        1,160,601         1,129,569
 
Van Eck Associates Corporation:
       Worldwide Balanced                                32,219.15       12.03          387,596           364,193
       Worldwide Hard Assets                             57,957.64       15.72          911,094           959,451
                                                                               ----------------------------------
 
Total                                                                              $161,182,191      $147,677,007
                                                                               ==================================
</TABLE>     

For the year ended December 31, 1997, the aggregate cost of purchases (plus
reinvested dividends) and the proceeds from sales of investments were
$217,622,926 and $127,420,840, respectively. 

                                                                              47
<PAGE>
 
                       Security Life Separate Account L1

                    Note To Financial Statement (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.

                                                                              48
<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, 1997:

<TABLE>
<CAPTION>
                                                                        INCREASE       (DECREASE)
                                        OUTSTANDING     INCREASE       (DECREASE)     FOR BENEFITS    OUTSTANDING
                                        AT BEGINNING  FOR PAYMENTS   FOR DIVISIONAL    SURRENDERS,      AT END
               DIVISION                   OF YEAR       RECEIVED        TRANSFERS      AND CHARGES      OF YEAR
- ------------------------------------------------------------------------------------------------------------------
<S>                                     <C>           <C>            <C>              <C>            <C>
Neuberger & Berman Management Incorporated:
     Limited Maturity Bond               218,725.891    113,561.726     221,010.356       (312.579)    552,985.394
     Growth                              133,567.983     72,014.748     115,419.209     (4,855.856)    316,146.084
     Government Income                   142,773.403     30,012.660     (96,910.921)       (63.583)     75,811.559
     Partners                            275,892.457    132,546.949     221,612.103     (3,765.788)    626,285.721
 
Fred Alger Management, Inc.:
     American Small Capitalization       297,073.322    169,734.967     198,924.378    (16,998.927)    648,733.740
     American MidCap Growth              150,480.473     75,478.169      67,932.067     (5,081.227)    288,809.482
     American Growth                     282,175.287    148,033.913     143,986.035     (4,204.926)    569,990.309
     American Leveraged AllCap            53,044.470     37,468.208      59,275.281     (1,245.320)    148,542.639
 
Fidelity Management & Research Co:
     Asset Manager                       123,908.168    153,704.775     140,410.567     (7,117.404)    410,906.106
     Growth                              470,285.667    266,903.356     255,537.409     (8,884.044)    983,842.388
     Overseas                            367,948.109    188,693.884     401,169.888     (7,482.982)    950,328.899
     Money Market                        753,707.969  6,017,484.702  (5,391,420.354)   (76,712.436)  1,303,059.881
     Index 500                           640,890.650    344,372.391     883,047.870     (5,254.807)  1,863,056.104
 
INVESCO Funds Group, Inc.:
     Total Return                         64,490.483     34,892.581      86,543.479     (1,884.305)    184,042.238
     Industrial Income                    87,035.356     67,888.068     144,731.840     (2,102.231)    297,553.033
     High Yield                          108,999.107     54,880.757     170,263.533       (641.540)    333,501.857
     Utilities                            18,008.490      6,137.976      56,869.352     (2,897.133)     78,118.685
 
Van Eck Associates Corporation:
     Worldwide Balanced                   29,808.787      5,838.562      (2,850.258)      (657.809)     32,139.282
     Worldwide Hard Assets                21,966.093     15,549.154      39,774.054       (242.528)     77,046.773
</TABLE>

                                                                              49
<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, 1996:

<TABLE>
<CAPTION>
                                                                        INCREASE        (DECREASE)
                                        OUTSTANDING     INCREASE       (DECREASE)     FOR BENEFITS,   OUTSTANDING
                                        AT BEGINNING  FOR PAYMENTS   FOR DIVISIONAL    SURRENDERS,      AT END
               DIVISION                   OF YEAR       RECEIVED        TRANSFERS      AND CHARGES      OF YEAR
- -----------------------------------------------------------------------------------------------------------------
<S>                                     <C>           <C>            <C>              <C>             <C>
Neuberger & Berman Management Incorporated:
     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)  133,567.983
     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  3,174,656.740  (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                         12,602.664     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 Associates Corporation:
     Worldwide Balanced                    7,739.274     10,375.993      12,036.370        (342.850)   29,808.787
     Worldwide Hard Assets                 1,765.913      4,573.270      15,683.750         (56.840)   21,966.093
</TABLE>

                                                                              50
<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>
                                                                        INCREASE        (DECREASE)
                                        OUTSTANDING     INCREASE       (DECREASE)     FOR BENEFITS,   OUTSTANDING
                                        AT BEGINNING  FOR PAYMENTS   FOR DIVISIONAL    SURRENDERS,      AT END
               DIVISION                   OF YEAR       RECEIVED        TRANSFERS      AND CHARGES      OF YEAR
- -----------------------------------------------------------------------------------------------------------------
<S>                                     <C>           <C>            <C>              <C>             <C>
Neuberger & Berman Management Incorporated:
     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 Associates Corporation:
     Worldwide Balanced                        0.000        639.571       7,336.953        (237.250)    7,739.274
     Worldwide Hard Assets                     0.000        384.059       1,482.141        (100.287)    1,765.913
</TABLE>

                                                                              51
<PAGE>
 
                       Security Life Separate Account L1

                   Notes to Financial Statements (continued)



NOTE H. NET ASSETS

Net assets at December 31, 1997 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 Management Incorporated:
     Limited Maturity Bond               $  6,286,529   $  232,470     $  (28,218)  $   184,385   $  6,675,166
     Growth                                 4,746,418      223,742         (3,527)      597,039      5,563,672
     Government Income                        714,473       85,892         32,358        60,954        893,677
     Partners                              10,909,312      232,180        517,569     2,132,920     13,791,981
 
Fred Alger Management, Inc.:
     American Small Capitalization          9,677,886      154,500        142,295       484,431     10,459,112
     American MidCap Growth                 4,504,254       30,296        241,701       339,287      5,115,538
     American Growth                        8,139,377       19,156        262,147     1,195,499      9,616,179
     American Leveraged AllCap              2,626,258      (15,471)       327,876       (28,884)     2,909,779
 
Fidelity Management & Research Co:
     Asset Manager                          5,492,129      183,324         41,537       420,083      6,137,073
     Growth                                15,514,959      264,528        686,029     1,609,406     18,074,922
     Overseas                              11,494,919      400,074        369,463       (38,677)    12,225,779
     Money Market                          14,076,418      936,841              -             -     15,013,259
     Index 500                             32,136,385      373,990        350,070     6,324,691     39,185,136
 
INVESCO Funds Group, Inc.:
     Total Return                           2,662,803       88,273         76,885       216,649      3,044,610
     Industrial Income                      4,990,880      488,048        149,036       330,180      5,958,144
     High Yield                             4,692,747      646,328        353,866      (328,857)     5,364,084
     Utilities                              1,009,307       27,157         92,315        31,032      1,159,811
 
Van Eck Associates Corporation:
     Worldwide Balanced                       318,394        4,787         40,764        23,403        387,348
     Worldwide Hard Assets                    924,453        9,046         25,608       (48,357)       910,750
                                         ---------------------------------------------------------------------
 
Total                                    $140,917,901   $4,385,161     $3,677,774   $13,505,184   $162,486,020
                                         =====================================================================
</TABLE>

                                                                              52
<PAGE>
 
                       Security Life Separate Account L1

                   Notes to Financial Statements (continued)



NOTE I. YEAR 2000 (UNAUDITED)

The Company has initiated a program to prepare the Company's computer systems
and applications for the year 2000. This program includes all systems utilized
by the Company as well as the systems of other companies that interface with the
Company. The Company has completed an assessment and is in the process of
modifying portions of its software so that its computer systems will function
properly with respect to dates in the year 2000 and thereafter. Accordingly, the
Company does not expect the amounts required for this project to have a material
effect on its financial position.

The project is estimated to be completed no later than June 1999, which is prior
to any anticipated impact on its operating systems. The Company believes that
with modifications to existing software, and conversions to new software, the
Year 2000 will not pose significant operational problems for its computer
software systems. However, if such modifications and conversions are not made,
or are not completed in a timely manner, it could have a material impact on the
operations of the Company.

The Company has initiated formal communications and interface testing plans with
all of its suppliers and customers to determine the extent to which its
interface systems are vulnerable to those third parties' failure to have their
systems Year 2000 compatible and will act accordingly to prevent operational
disruptions.

                                                                              53
<PAGE>
 
APPENDIX A

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

      Attained
        Age             Male             Female            Unisex
        ---             ----             ------            ------

         0             11.727            14.234            12.149
         1             11.785            14.209            12.194
         2             11.458            13.815            11.857
         3             11.128            13.417            11.515
         4             10.803            13.023            11.178
         5             10.481            12.635            10.845
         6             10.161            12.253            10.514
         7              9.844            11.875            10.187
         8              9.530            11.505             9.863
         9              9.221            11.141             9.545
        10              8.918            10.784             9.233
        11              8.623            10.436             8.928
        12              8.338            10.098             8.634
        13              8.066             9.771             8.353
        14              7.808             9.455             8.085
        15              7.564             9.150             7.831
        16              7.335             8.857             7.592
        17              7.118             8.575             7.364
        18              6.911             8.302             7.148
        19              6.713             8.038             6.939
        20              6.521             7.782             6.737
        21              6.334             7.534             6.540
        22              6.150             7.293             6.347
        23              5.969             7.059             6.158
        24              5.791             6.831             5.971
        25              5.615             6.611             5.788
        26              5.441             6.396             5.608
        27              5.271             6.188             5.431
        28              5.104             5.986             5.258
        29              4.940             5.791             5.089
        30              4.781             5.601             4.925
        31              4.626             5.418             4.765
        32              4.476             5.241             4.610
        33              4.330             5.069             4.459
        34              4.188             4.902             4.314
        35              4.052             4.742             4.173


- --------------------------------------------------------------------------------
FirstLine II                           153
<PAGE>
 
APPENDIX A (CONT.)

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

     Attained
        Age              Male             Female            Unisex
        ---              ----             ------            ------

        36               3.920             4.586             4.037
        37               3.793             4.437             3.906
        38               3.670             4.293             3.780
        39               3.553             4.154             3.658
        40               3.439             4.021             3.541
        41               3.330             3.894             3.429
        42               3.226             3.771             3.322
        43               3.125             3.654             3.218
        44               3.028             3.541             3.119
        45               2.936             3.432             3.023
        46               2.846             3.328             2.931
        47               2.761             3.227             2.843
        48               2.678             3.129             2.758
        49               2.599             3.035             2.676
        50               2.522             2.945             2.597
        51               2.449             2.858             2.522
        52               2.378             2.774             2.449
        53               2.311             2.693             2.379
        54               2.246             2.615             2.312
        55               2.184             2.540             2.248
        56               2.125             2.468             2.187
        57               2.068             2.398             2.128
        58               2.014             2.330             2.071
        59               1.962             2.265             2.017
        60               1.912             2.201             1.965
        61               1.864             2.139             1.915
        62               1.818             2.079             1.867
        63               1.774             2.022             1.821
        64               1.732             1.967             1.777
        65               1.692             1.914             1.735
        66               1.654             1.863             1.695
        67               1.617             1.815             1.657
        68               1.583             1.769             1.620
        69               1.550             1.724             1.585


- --------------------------------------------------------------------------------
FirstLine II                           154
<PAGE>
 
APPENDIX A (CONT.)

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

     Attained
        Age              Male             Female            Unisex
        ---              ----             ------            ------

        70              1.518             1.681             1.552
        71              1.488             1.639             1.520
        72              1.459             1.599             1.489
        73              1.432             1.560             1.460
        74              1.406             1.524             1.433
        75              1.382             1.490             1.407
        76              1.359             1.457             1.383
        77              1.338             1.427             1.360
        78              1.318             1.398             1.338
        79              1.299             1.371             1.318
        80              1.281             1.345             1.298
        81              1.264             1.321             1.280
        82              1.248             1.298             1.262
        83              1.233             1.277             1.245
        84              1.218             1.257             1.230
        85              1.205             1.238             1.215
        86              1.193             1.221             1.202
        87              1.181             1.205             1.189
        88              1.171             1.190             1.177
        89              1.160             1.176             1.166
        90              1.151             1.163             1.155
        91              1.141             1.150             1.144
        92              1.131             1.137             1.133
        93              1.120             1.125             1.122
        94              1.109             1.112             1.110
        95              1.097             1.098             1.097
        96              1.083             1.084             1.084
        97              1.069             1.069             1.069
        98              1.054             1.054             1.054
        99              1.040             1.040             1.040
       100              1.000             1.000             1.000


- --------------------------------------------------------------------------------
FirstLine II                           155
<PAGE>
 
APPENDIX B

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

Attained            Attained             Attained             Attained
  Age      Factor     Age       Factor     Age       Factor     Age       Factor

    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

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.


- --------------------------------------------------------------------------------
FirstLine II                           156
<PAGE>
 
APPENDIX C

Performance Information

POLICY PERFORMANCE

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. 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 $3,750 annual premium, paid at
the beginning of each year, for a hypothetical Policy with a $200,000 face
amount, the Cash Value Accumulation Test, death benefit Option 1, issued to a
preferred, 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 Refund, page 31. This prospectus also contains
illustrations based on assumed rates of return. See Illustrations of Death
Benefits, Account Values, Surrender Values and Accumulated Premiums, page 47.


- --------------------------------------------------------------------------------
FirstLine II                           157
<PAGE>
 
                           HYPOTHETICAL ILLUSTRATIONS

Nonsmoker Male Age 45                               Cash Value Accumulation Test
Standard Risk Class                                 Death Benefit Option 1
Stated Death Benefit $200,000                       Annual Premium $3,750

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

Neuberger & Berman AMT Limited Maturity Bond Portfolio

     Year         Annual Total     Cash Surrender       Account           Death
    Ended:           Return*            Value            Value           Benefit

   12/31/88           7.17%             1,576            3,064           200,000
   12/31/89          10.77%             4,822            6,497           200,000
   12/31/90           8.32%             8,125            9,988           200,000
   12/31/91          11.34%            12,165           14,215           200,000
   12/31/92           5.18%            15,582           17,782           200,000
   12/31/93           6.63%            19,561           21,761           200,000
   12/31/94          (0.15)%           22,047           24,247           200,000
   12/31/95          10.94%            27,735           29,660           200,000
   12/31/96           4.31%            31,758           33,409           200,000
   12/31/97           6.74%            36,728           38,103           200,000

Neuberger & Berman AMT Growth Portfolio

     Year         Annual Total     Cash Surrender       Account           Death
    Ended:           Return*            Value            Value           Benefit

   12/31/88          25.97%             2,170            3,657           200,000
   12/31/89          29.47%             6,743            8,418           200,000
   12/31/90          (8.19)%            8,304           10,166           200,000
   12/31/91          29.73%            14,801           16,851           200,000
   12/31/92           9.54%            19,210           21,410           200,000
   12/31/93           6.79%            23,454           25,654           200,000
   12/31/94          (4.99)%           24,538           26,738           200,000
   12/31/95          31.73%            36,655           38,580           200,000
   12/31/96           9.14%            43,041           44,691           200,000
   12/31/97          29.01%            59,324           60,699           200,000

Neuberger & Berman AMT Partners Portfolio

     Year         Annual Total     Cash Surrender       Account           Death
    Ended:           Return*            Value            Value           Benefit

   12/31/95          36.47%             2,502            3,990           200,000
   12/31/96          29.57%             7,178            8,853           200,000
   12/31/97          31.25%            13,398           15,260           200,000

The assumptions underlying these values are described in Performance
Information, page 159.

* 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.


- --------------------------------------------------------------------------------
FirstLine II                           158
<PAGE>
 
                      HYPOTHETICAL ILLUSTRATION (Continued)

Nonsmoker Male Age 45                               Cash Value Accumulation Test
Standard Risk Class                                 Death Benefit Option 1
Stated Death Benefit $200,000                       Annual Premium $3,750

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

Alger American Small Capitalization Portfolio

  Year          Annual Total     Cash Surrender        Account            Death
 Ended:            Return*            Value             Value            Benefit

12/31/89           64.48%             3,393             4,881            200,000
12/31/90            8.71%             6,661             8,336            200,000
12/31/91           57.54%            15,724            17,586            200,000
12/31/92            3.55%            18,981            21,031            200,000
12/31/93           13.28%            24,668            26,868            200,000
12/31/94           (4.38)%           25,930            28,130            200,000
12/31/95           44.31%            42,201            44,401            200,000
12/31/96            4.18%            46,832            48,757            200,000
12/31/97           11.39%            55,280            56,930            200,000

Alger American MidCap Growth Portfolio

  Year          Annual Total     Cash Surrender        Account            Death
 Ended:            Return*            Value             Value            Benefit

12/31/94           (1.54)%            1,303             2,790            200,000
12/31/95           44.45%             6,512             8,187            200,000
12/31/96           11.90%            10,350            12,213            200,000
12/31/97           15.01%            15,192            17,242            200,000

Alger American Growth Portfolio

  Year          Annual Total     Cash Surrender        Account            Death
 Ended:            Return*            Value             Value            Benefit

12/31/90            4.14%             1,481             2,968            200,000
12/31/91           40.39%             6,521             8,196            200,000
12/31/92           12.38%            10,414            12,276            200,000
12/31/93           22.47%            16,411            18,461            200,000
12/31/94            1.45%            19,228            21,428            200,000
12/31/95           36.37%            30,699            32,899            200,000
12/31/96           13.35%            37,964            40,164            200,000
12/31/97           25.75%            51,715            53,640            200,000

Alger American Leveraged All Cap

  Year          Annual Total     Cash Surrender        Account            Death
 Ended:            Return*            Value             Value            Benefit

12/31/96           12.04%             1,730             3,217            200,000
12/31/97           19.68%             5,555             7,230            200,000

The assumptions underlying these values are described in Performance
Information, page 159.

* 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.


- --------------------------------------------------------------------------------
FirstLine II                           159
<PAGE>
 
                      HYPOTHETICAL ILLUSTRATION (Continued)

Nonsmoker Male Age 45                               Cash Value Accumulation Test
Standard Risk Class                                 Death Benefit Option 1
Stated Death Benefit $200,000                       Annual Premium $3,750

Fidelity VIP Growth Portfolio

  Year          Annual Total     Cash Surrender        Account            Death
 Ended:            Return*            Value             Value            Benefit

12/31/88           15.58%             1,841             3,329            200,000
12/31/89           31.51%             6,451             8,126            200,000
12/31/90          (11.73)%            7,643             9,505            200,000
12/31/91           45.51%            15,938            17,988            200,000
12/31/92            9.32%            20,403            22,603            200,000
12/31/93           19.37%            27,943            30,143            200,000
12/31/94           (0.02)%           30,430            32,630            200,000
12/31/95           35.36%            45,684            47,609            200,000
12/31/96           14.71%            55,679            57,329            200,000
12/31/97           23.48%            72,271            73,646            200,000

Fidelity VIP Overseas Portfolio

  Year          Annual Total     Cash Surrender        Account            Death
 Ended:            Return*            Value             Value            Benefit

12/31/88            8.13%             1,607             3,094            200,000
12/31/89           26.28%             5,819             7,494            200,000
12/31/90           (1.67)%            8,146            10,009            200,000
12/31/91            8.00%            11,751            13,801            200,000
12/31/92          (10.72)%           12,473            14,673            200,000
12/31/93           37.35%            21,695            23,895            200,000
12/31/94            1.72%            24,672            26,872            200,000
12/31/95            9.74%            30,280            32,206            200,000
12/31/96           13.15%            37,507            39,157            200,000
12/31/97           11.56%            44,874            46,249            200,000

The assumptions underlying these values are described in Performance
Information, page 159.

* 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.


- --------------------------------------------------------------------------------
FirstLine II                           160
<PAGE>
 
                      HYPOTHETICAL ILLUSTRATION (Continued)

Nonsmoker Male Age 45                               Cash Value Accumulation Test
Standard Risk Class                                 Death Benefit Option 1
Stated Death Benefit $200,000                       Annual Premium $3,750

Fidelity VIP Money Market Portfolio

  Year          Annual Total     Cash Surrender        Account           Benefit
  Ended           Return *            Value             Value             Death

12/31/88            7.39%             1,583             3,071            200,000
12/31/89            9.12%             4,728             6,403            200,000
12/31/90            8.04%             7,997             9,860            200,000
12/31/91            6.09%            11,344            13,394            200,000
12/31/92            3.90%            14,511            16,711            200,000
12/31/93            3.23%            17,754            19,954            200,000
12/31/94            4.25%            21,256            23,456            200,000
12/31/95            5.87%            25,523            27,448            200,000
12/31/96            5.41%            29,791            31,441            200,000
12/31/97            5.51%            34,211            35,586            200,000

Fidelity VIP II Asset Manager Portfolio

  Year          Annual Total     Cash Surrender        Account           Benefit
 Ended            Return *            Value             Value             Death

12/31/90            6.72%             1,562             3,049            200,000
12/31/91           22.56%             5,533             7,208            200,000
12/31/92           11.71%             9,240            11,103            200,000
12/31/93           21.23%            14,804            16,854            200,000
12/31/94           (6.09)%           16,107            18,307            200,000
12/31/95           16.96%            22,320            24,520            200,000
12/31/96           14.60%            28,842            31,042            200,000
12/31/97           20.65%            38,546            40,471            200,000

Fidelity VIP II Index 500 Portfolio

  Year          Annual Total     Cash Surrender        Account           Benefit
 Ended            Return *            Value             Value             Death

12/31/93            9.74%             1,657             3,145            200,000
12/31/94            1.04%             4,303             5,978            200,000
12/31/95           37.19%            10,181            12,043            200,000
12/31/96           22.82%            16,180            18,230            200,000
12/31/97           32.82%            25,663            27,863            200,000

The assumptions underlying these values are described in Performance
Information, page 159.

* 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.


- --------------------------------------------------------------------------------
FirstLine II                           161
<PAGE>
 
                      HYPOTHETICAL ILLUSTRATION (Continued)

Nonsmoker Male Age 45                               Cash Value Accumulation Test
Standard Risk Class                                 Death Benefit Option 1
Stated Death Benefit $200,000                       Annual Premium $3,750

INVESCO VIF Total Return Portfolio

  Year          Annual Total     Cash Surrender        Account           Benefit
  Ended           Return *            Value             Value             Death

12/31/95           22.79%             2,069             3,557            200,000
12/31/96           12.18%             5,459             7,134            200,000
12/31/97           22.91%            10,301            12,163            200,000

INVESCO VIF Industrial Income Portfolio

  Year          Annual Total     Cash Surrender        Account            Death
 Ended:            Return*            Value             Value            Benefit

12/31/95           29.25%             2,274             3,761            200,000
12/31/96           22.28%             6,382             8,057            200,000
12/31/97           28.17%            12,041            13,877            200,000

INVESCO VIF High Yield Portfolio

  Year          Annual Total     Cash Surrender        Account            Death
 Ended:            Return*            Value             Value            Benefit

12/31/95           19.76%             1,973             3,461            200,000
12/31/96           16.59%             5,642             7,317            200,000
12/31/97           17.33%             9,945            11,807            200,000

INVESCO VIF Utilities Portfolio

  Year          Annual Total     Cash Surrender        Account            Death
 Ended:            Return*            Value             Value            Benefit

12/31/95            9.08%             1,636             3,124            200,000
12/31/96           12.76%             5,012             6,688            200,000
12/31/97           23.41%             9,803            11,665            200,000

Van Eck Worldwide Hard Assets Fund

  Year          Annual Total     Cash Surrender        Account            Death
 Ended:            Return*            Value             Value            Benefit

12/31/91           (2.93)%            1,259             2,746            200,000
12/31/92           (4.09)%            3,603             5,278            200,000
12/31/93           64.83 %           11,541            13,404            200,000
12/31/94           (4.78)%           13,298            15,348            200,000
12/31/95           10.99 %           17,836            20,036            200,000
12/31/96           18.04 %           24,583            26,783            200,000
12/31/97           (1.67)%           26,593            28,793            200,000

The assumptions underlying these values are described in Performance
Information, page 159.

* 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.


- --------------------------------------------------------------------------------
FirstLine II                           162
<PAGE>
 
                      HYPOTHETICAL ILLUSTRATION (Continued)

Nonsmoker Male Age 45                               Cash Value Accumulation Test
Standard Risk Class                                 Death Benefit Option 1
Stated Death Benefit $200,000                       Annual Premium $3,750

Van Eck Worldwide Bond Portfolio

  Year          Annual Total     Cash Surrender        Account            Death
 Ended:            Return*            Value             Value            Benefit

12/31/90           11.25%             1,705             3,192            200,000
12/31/91           18.39%             5,444             7,119            200,000
12/31/92           (5.25)%            7,416             9,279            200,000
12/31/93            7.79%            10,940            12,990            200,000
12/31/94           (1.32)%           13,257            15,457            200,000
12/31/95           17.30%            19,062            21,262            200,000
12/31/96            2.53%            22,199            24,399            200,000
12/31/97            2.38%            25,566            27,491            200,000

Van Eck Worldwide Emerging Markets Portfolio

  Year          Annual Total     Cash Surrender        Account            Death
 Ended:            Return*            Value             Value            Benefit

12/31/96           26.82%             2,197             3,684            200,000
12/31/97          (11.61)%            3,989             5,664            200,000

AIM VI Capital Appreciation Portfolio

  Year          Annual Total     Cash Surrender        Account            Death
 Ended:            Return*            Value             Value            Benefit

12/31/94            2.50%             1,429             2,917            200,000
12/31/95           35.69%             6,165             7,840            200,000
12/31/96           17.58%            10,582            12,445            200,000
12/31/97           13.51%            15,225            17,275            200,000

AIM VI Government Securities Portfolio

  Year          Annual Total     Cash Surrender        Account            Death
 Ended:            Return*            Value             Value            Benefit

12/31/94           (3.73%)            1,234             2,721            200,000
12/31/95           15.56%             4,724             6,399            200,000
12/31/96            2.29%             7,449             9,312            200,000
12/31/97            8.16%            11,021            13,071            200,000

The assumptions underlying these values are described in Performance
Information, page 159.

* 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.


- --------------------------------------------------------------------------------
FirstLine II                           163
<PAGE>
 
                                     PART II

                           UNDERTAKING TO FILE REPORTS

Incorporated herein by reference to Post-Effective Amendment No. 4 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 May 1, 1997 (File No. 33-74190).

                      UNDERTAKING REGARDING INDEMNIFICATION

Incorporated herein by reference to Post-Effective Amendment No. 4 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 May 1, 1997 (File No. 33-74190).

          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 prospectuses.
              FirstLine
              FirstLine II

      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:
          Lawrence D. Taylor (See Exhibit 6B).

   
          Ernst & Young, L.L.P. (See Exhibit 7A).
    
          Mayer, Brown & Platt (See Exhibit 7B).


- --------------------------------------------------------------------------------
FirstLine II                           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.

      (2)   Not Applicable.

      (3)   (a) Security Life of Denver Distribution Agreement. 

            (b) Specimen Broker/Dealer Supervisory and Selling Agreement for
                Variable Contracts with Compensation Schedule.(5) 
                  (i)  Broker/Dealer Supervisory and Selling Agreement for
                       Variable Contracts with Paine Webber Incorporated.(1)

            (c) Commission Schedule for Policies.(5)

      (4)   Not Applicable.

      (5)   (a) Specimen Variable Universal Life Insurance Policy (Form No. 1195
            (VUL)-5/97).(1)

                  (i)   Specimen Variable Universal Life Policy Issued in
                        Massachusetts (Form No. 1195 (VUL)-MA-5/97).(1)
                  (ii)  Specimen Variable Universal Life Policy Issued in
                        Maryland. (Form No. 1195 (VUL)-MA-5/97).(1)
                  (iii) Specimen Variable Universal Life Policy Issued in Texas.
                        (Form No. 1195 (VUL)-MA-5/97).(1)
                  (iv)  Specimen Variable Universal Life Insurance Policy (Form
                        No. 2500 (VUL)-7/97).(2)
                  (v)   Specimen Variable Universal Life Insurance Policy (Form
                        No. 2502 (VUL)-6/98). (5)
            (b)   Adjustable Term Insurance Rider (Form No. R2000-3/96).(1)

      (6)   (a) Security Life of Denver's Restated Articles of Incorporation.
            (b-g) Amendments to Articles of Incorporation through June 12, 1987.
            (h)   Security Life of Denver's By-Laws. 
                  (i)   Bylaws of Security Life of Denver Insurance Company
                        (Restated with Amendments through September 30, 1997).
                        (4)

      (7)   Not Applicable.

      (8)   (a) Addendum to Sales Agreement.

                  (i)   Participation Agreement by and among AIM Variable
                        Insurance Funds, Inc., Security Life of Denver, on
                        Behalf of Itself and its Separate Accounts and ING
                        America Equities, Inc. (5) 
   
                  (ii)  Sales Agreement by and among The Alger American Fund,
                        Fred Alger Management, Inc., and Security Life of Denver
                        Insurance Company.
                  (iii) Sales Agreement by and among Neuberger & Berman Advisers
                        Management Trust, Neuberger & Berman Management
                        Incorporated, and Security Life of Denver Insurance
                        Company.
                  (iv)  Participation Agreement among Variable Insurance
                        Products Fund, Fidelity Distributors Corporation and
                        Security Life of Denver Insurance Company.
                  (v)   Participation Agreement among Variable Insurance
                        Products Fund II, Fidelity Distributors Corporation and
                        Security Life of Denver Insurance Company.
                  (vi)  Participation Agreement among INVESCO Variable
                        Investment Funds, Inc., INVESCO Funds Group, Inc., and
                        Security Life of Denver Insurance Company.
                  (vii) Participation Agreement between Van Eck Investment Trust
                        and the Trust's investment adviser, Van Eck Associates
                        Corporation, and Security Life of Denver Insurance
                        Company.
    

   
                  Amendments to Participation Agreements.
     

            (b)   (i)   First Amendment to Fund Participation Agreement between
                        Security Life of Denver,


- --------------------------------------------------------------------------------
FirstLine II                           II-2
<PAGE>
 
                        Van Eck Investment Trust and Van Eck Associates
                        Corporation. (5)

                  (ii)  Second Amendment to Fund Participation Agreement between
                        Security Life of Denver, Van Eck Worldwide Insurance
                        Trust and Van Eck Associates Corporation. (5)
                  (iii) Assignment and Modification Agreement between Neuberger
                        & Berman Advisers Management Trust, Neuberger & Berman
                        Management Incorporated, Neuberger & Berman Advisers
                        Management Trust, Advisers Managers Trust and Security
                        Life of Denver Insurance Company.(5) 
                  (iv)  First Amendment to Participation Agreement by and among
                        The Alger American Fund, Fred Alger Management, Inc.,
                        Security Life of Denver Insurance Company.
                  (v)   First Amendment to Participation Agreement among
                        Variable Insurance Products Fund, Fidelity Distributors
                        Corporation and Security Life of Denver Insurance
                        Company.
                  (vi)  Second Amendment to Participation Agreement among
                        Variable Insurance Products Fund, Fidelity Distributors
                        Corporation and Security Life of Denver Insurance
                        Company.
                  (vii) First Amendment to Participation Agreement among
                        Variable Insurance Products Fund II, Fidelity
                        Distributors Corporation and Security Life of Denver
                        Insurance Company.
                 (viii) Second Amendment to Participation Agreement among
                        Variable Insurance Products Fund II, Fidelity
                        Distributors Corporation and Security Life of Denver
                        Insurance Company.
                  (ix)  First Amendment to Participation Agreement among
                        Security Life of Denver Insurance Company, INVESCO
                        Variable Investment Funds, Inc. and INVESCO Funds Group,
                        Inc.
    

            (c)   Service Agreement.
            (d)   Administrative Services Agreement between Security Life of
                  Denver and Financial Administrative Services Corporation.
            (e)   Amendment to Administrative Services Agreement between
                  Security Life of Denver and Financial Administrative Services 
                  Corporation.
      (9)   Not Applicable.
        

      (10)  (a) (i)  Specimen Variable Life Insurance Application (Form No.
                     Q-2006-9/97).(2) 
                (ii) Specimen Variable Life Insurance Application (Form No.
                     Q-1155-98).(3)
        

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

3.A   Opinion and Consent of Eugene L. Copeland as to securities being
      registered.

   
  B   Opinion and Consent of Gary W. Waggoner as to securities being registered.
    

4.    Not Applicable.

5.    Not Applicable.

6.A   Opinion and Consent of Shirley A. Knarr.(4) 
  B   Opinion and Consent of Lawrence D. Taylor.

7.A   Consent of Ernst & Young L.L.P. 
  B   Consent of Mayer, Brown & Platt.

8.    Not Applicable. 

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

       

(1)   Incorporated herein by reference to Post-Effective Amendment No. 4 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 April 30, 1997 (File No. 33-88148).

   
(2)   To be used on or before May 1, 1998.
    


- --------------------------------------------------------------------------------
FirstLine II                           II-3
<PAGE>
 
   
(3)   To be used on or before May 1, 1998, where Exhibit 1.A(10)(a)(i) has not
      been approved.
    

   
(4)   Incorporated herein by reference to Post-Effective Amendment No. 5 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 29, 1997 (File No.
      33-74190).
    

   
(5)   Incorporated herein by reference to Post-Effective Amendment No. 6 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 March 2, 1998 (File No. 33-74190).
    


- --------------------------------------------------------------------------------
FirstLine II                           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 all the requirements for effectiveness of this
Registration Statement pursuant to Rule 485(b) under the Securities Act of 1933,
and have duly caused this Post-Effective Amendment No. 7 to the Registration
Statement to be signed on their behalf by the undersigned, hereunto 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 27th day of April 1998.
    

                               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


                                    SECURITY LIFE SEPARATE 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


- --------------------------------------------------------------------------------
FirstLine II                           II-5
<PAGE>
 
Pursuant to the requirements of the Securities Act of 1933, this Post-Effective
Amendment No. 7 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/ Fred S. Hubbell
- -------------------
Fred S. Hubbell
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
Vice President, Treasurer and Chief Financial Officer


PRINCIPAL ACCOUNTING OFFICER

/s/ Stephen J. Yarina
- ---------------------
Stephen J. Yarina
Vice President, Treasurer and Chief Financial Officer


DIRECTORS:

   
/s/ Fred S. Hubbell
- -------------------
Fred S. Hubbell
    

       


/s/ Michael W. Cunningham
- -------------------------
Michael W. Cunningham


/s/ Linda B. Emory
- ------------------
Linda B. Emory


/s/ Stephen M. Christopher
- --------------------------
Stephen M. Christopher


- --------------------------------------------------------------------------------
FirstLine II                           II-6
<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.A(2)            Not Applicable.

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

1.A(3)(b)         Specimen Broker/Dealer Supervisory and Selling Agreement for
                  Variable Contracts with Compensation Schedule.(5)

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

1.A(3)(c)         Commission Schedule for Policies.

1.A(4)            Not Applicable.

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

1.A(5)(a)(i)      Specimen Variable Universal Life Insurance Policy issued in
                  Maryland (Form No. 1195(VUL)-MD-5/97).(1)

1.A(5)(a)(ii)     Specimen Variable Universal Life Insurance Policy issued in
                  Massachusetts (Form No. 1195(VUL)-MA-5/97).(1)

1.A(5)(a)(iii)    Specimen Variable Universal Life Insurance Policy issued in
                  Texas (Form No. 1195(VUL)-TX-5/97).(1)

1.A(5)(a)(iv)     Specimen Variable Universal Life Insurance Policy (Form No.
                  2500 (VUL)-7/97).(2)

1.A(5)(a)(v)      Specimen Variable Universal Life Insurance Policy (Form No.
                  2502 (VUL)-6/98).(5)

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

1.A(6)(a)         Security Life of Denver's Restated Articles of Incorporation.

1.A(6)(b-g)       Amendments to Articles of Incorporation through June 12, 1987.

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

1.A(6)(h)(i)      Bylaws of Security Life of Denver Insurance Company (Restated
                  with Amendments through September 30, 1997). (4)

1.A(7)            Not Applicable.

   
1.A(8)(a)         Addendum to Sales Agreement.
    
    
1.A(8)(a)(i)      Participation Agreement by and among AIM Variable Insurance
                  Funds, Inc., Security Life of Denver, on Behalf of Itself and
                  its Separate Accounts and ING America Equities, Inc. (5)      
   
1.A(8)(a)(ii)     Sales Agreement by and among The Alger American Fund, Fred
                  Alger Management, Inc., and 
    


- --------------------------------------------------------------------------------
FirstLine II                           II-7
<PAGE>
 
   
                  Security Life of Denver Insurance Company.
    

1.A(8)(a)(iii)    Sales Agreement by and among Neuberger & Berman Advisers
                  Management Trust, Neuberger & Berman Management Incorporated,
                  and Security Life of Denver Insurance Company.

1.A(8)(a)(iv)     Participation Agreement among Variable Insurance Products
                  Fund, Fidelity Distributors Corporation and Security Life of
                  Denver Insurance Company.

1.A(8)(a)(v)      Participation Agreement among Variable Insurance Products Fund
                  II, Fidelity Distributors Corporation and Security Life of
                  Denver Insurance Company.

1.A(8)(a)(vi)     Participation Agreement among INVESCO Variable Investment
                  Funds, Inc., INVESCO Funds Group, Inc., and Security Life of
                  Denver Insurance Company.

1.A(8)(a)(vii)    Participation Agreement between Van Eck Investment Trust and
                  the Trust's investment adviser, Van Eck Associates
                  Corporation, and Security Life of Denver Insurance Company.

   
                  Amendments to Participation Agreements.
    

1.A(8)(b)(i)      First Amendment to Fund Participation Agreement between
                  Security Life of Denver, Van Eck Investment Trust and Van Eck
                  Associates Corporation.(5)

1.A(8)(b)(ii)     Second Amendment to Fund Participation Agreement between
                  Security Life of Denver, Van Eck Worldwide Insurance Trust and
                  Van Eck Associates Corporation.(5)

1.A(8)(b)(iii)    Assignment and Modification Agreement between Neuberger &
                  Berman Advisers Management Trust, Neuberger & Berman
                  Management Incorporated, Neuberger & Berman Advisers
                  Management Trust, Advisers Managers Trust and Security Life of
                  Denver Insurance Company.(5)

   
1.A(8)(b)(iv)     First Amendment to Participation Agreement by and among The
                  Alger American Fund, Fred Alger Management, Inc., Security
                  Life of Denver Insurance Company.

1.A(8)(b)(v)      First Amendment to Participation Agreement among Variable
                  Insurance Products Fund, Fidelity Distributors Corporation and
                  Security Life of Denver Insurance Company.

1.A(8)(b)(vi)     Second Amendment to Participation Agreement among Variable
                  Insurance Products Fund, Fidelity Distributors Corporation and
                  Security Life of Denver Insurance Company.

1.A(8)(b)(vii)    First Amendment to Participation Agreement among Variable
                  Insurance Products Fund II, Fidelity Distributors Corporation
                  and Security Life of Denver Insurance Company.

1.A(8)(b)(viii)   Second Amendment to Participation Agreement among Variable
                  Insurance Products Fund II, Fidelity Distributors Corporation
                  and Security Life of Denver Insurance Company.

1.A(8)(b)(ix)     First Amendment to Participation Agreement among Security Life
                  of Denver Insurance Company, INVESCO Variable Investment
                  Funds, Inc. and INVESCO Funds Group, Inc.
    

1.A(8)(c)         Service Agreement.

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

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

1.A(9)            Not Applicable.


- --------------------------------------------------------------------------------
FirstLine II                           II-8
<PAGE>
 
       

1.A(10)(a)(i)     Specimen Variable Life Insurance Application (Form No.
                  Q-2006-9/97).(2),(4)


1.A(10)(a)(ii)    Specimen Variable Life Insurance Application (Form No.
                  Q-1155-98).(3),(4)
       
2.                Included as Exhibit 1.A(5) above.

3.A               Opinion and Consent of Eugene L. Copeland as to securities
                  being registered. 

   
  B               Opinion and Consent of Gary W. Waggoner as to securities being
                  registered.
    

4.                Not Applicable.

5.                Not Applicable.

6.A               Opinion and Consent of Shirley A. Knarr.(4)
  B               Opinion and Consent of Lawrence D. Taylor.

7.A               Consent of Ernst & Young L.L.P. 
  B               Consent of Mayer, Brown and
                  Platt.

8.                Not Applicable.

- ----------
       

   
(1)   Incorporated herein by reference to Post-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 April 30, 1997 (File No. 33-88148).
    

   
(2)   To be used on or before May 1, 1998.
    

   
(3)  To be used on or before May 1, 1998, where Exhibit 1.A(10)(a)(i) has not
      been approved.
    

   
(4)   Incorporated herein by reference to Post-Effective Amendment No. 5 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 29, 1997 (File No.
      33-74190).
    

   
(5)   Incorporated herein by reference to Post-Effective Amendment No. 6 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 March 2, 1998 (File No. 33-74190).
    


- --------------------------------------------------------------------------------
FirstLine II                           II-9

<PAGE>
 
                                                                  EXHIBIT 1.A(1)

RESOLUTION: AUTHORIZATION AND ESTABLISHMENT OF SECURITY LIFE SEPARATE ACCOUNT L1
            --------------------------------------------------------------------


BE IT RESOLVED, That the Executive Committee of the Board of Directors of
Security Life of Denver Insurance Company ("Company"), pursuant to the
provisions of C.R.S. Section 10-7-402 of the Colorado Insurance Laws, hereby
authorizes and directs the establishment of Security Life Separate Account L1
("Separate Account L1") for the following use and purposes, and subject to such
conditions as hereinafter set forth:

FURTHER RESOLVED, That Separate Account L1 is established for the purpose of
providing a funding medium to support reserves under flexible premium adjustable
life insurance policies, or other insurance contracts as may be issued by the
Company and as the President, any Senior Vice President, any Vice President, or
the Treasurer (such persons hereinafter referred to as the "Officers") may
designate for such purpose ("Contracts"), and shall constitute a separate
account into which are allocated amounts paid to or held by the Company under
such contracts.

FURTHER RESOLVED, That the income, gains and losses, realized or unrealized from
assets allocated to Separate Account L1 shall, in accordance with the Contracts,
be credited to or charged against such account without regard to other income,
gains, or losses of the Company; and

FURTHER RESOLVED, That the fundamental investment policy of Separate Account L1
shall be to invest or reinvest the assets of the Separate Account L1 in
securities issued by investment companies registered under the Investment
Company Act of 1940, as amended, as the Officers may designate pursuant to the
provisions of the Contracts; and

FURTHER RESOLVED, That Separate Account L1 shall be divided into Investment
Subdivisions, each Investment Subdivision in Separate Account L1 shall invest in
the shares of a designated mutual fund portfolio, and net premiums under the
Contracts shall be allocated to the eligible Portfolios set forth in the
Contracts in accordance with instructions received from owners of the Contracts;
and

FURTHER RESOLVED, That the Executive Committee of the Board of Directors
expressly reserves the right to add or remove any Investment Subdivision of
Separate Account L1 as it may hereafter deem necessary or appropriate; and

FURTHER RESOLVED, That the President, any Senior Vice President, or the
Treasurer, and each of them, with full power to act without the others, be, and
they hereby are, severally authorized to invest such amount or amounts of the
Company's cash in Separate Account L1 or in any Investment Subdivision thereof
as may be deemed necessary or appropriate to facilitate the commencement of
Separate Account L1's operations and/or to meet any minimum capital requirements
under the Investment Company Act of 1940; and

FURTHER RESOLVED, That the Officers, and each of them, with full power to act
without the others, be, and they hereby are, severally authorized to transfer
cash from time to time 
<PAGE>
 
between the Company's general account and Separate Account L1 as deemed
necessary or appropriate and consistent with the terms of the Contracts; and

FURTHER RESOLVED, That the Officers, and each of them, with full power to act
without the others, with such assistance from the Company's independent
certified public accountants, legal counsel and independent consultants or
others as they may require, be, and they hereby are, severally authorized and
directed to take all action necessary to:  (a) Register Separate Account L1 as a
unit investment trust under the Investment Company Act of 1940, as amended; (b)
Register interests in the Contracts in such amounts, which may be an indefinite
amount, as the Officers of the Company shall from time to time deem appropriate
under the Securities Act of 1933;  (c) Take all other actions which are
necessary in connection with the offering of said Contracts for sale and the
operation of Separate Account L1 in order to comply with the Investment Company
Act of 1940, the Securities Exchange Act of 1934, the Securities Act of 1933,
and other applicable federal laws, including the filing of any registration
statements and amendments thereto, any undertakings, and any applications for
exemptions, including any amendments thereto, from the Investment Company Act of
1940 or other applicable federal laws as the officers of the Company shall deem
necessary or appropriate; and

FURTHER RESOLVED, That the Officers, and each of them, with full power to act
without the other, hereby are severally authorized and empowered to prepare,
execute and cause to be filed with the Securities and Exchange Commission on
behalf of Separate Account L1, and by the Company as sponsor and depositor a
Form of Notification of Registration Statement under the Securities Act of 1933
registering the Contracts, and any and all amendments to the foregoing on behalf
of Separate Account L1 and the Company and on behalf of and as attorneys-in-fact
for the principal executive officer and/or the principal financial officer
and/or the principal accounting officer and/or any other officer of the Company;
and

FURTHER RESOLVED, That Eugene L. Copeland, Senior Vice President, Secretary and
General Counsel, and Stephan M. Largent, Vice President, Variable Life and Pr
oduct Research and Development, are duly appointed as agent for service of
process for the Company to receive communications and notices from the
Securities and Exchange Commission; and

FURTHER RESOLVED, That the Officers, and each of them, with full power to act
without the others, hereby is severally authorized on behalf of Separate Account
L1 and on behalf of the Company to take any and all action that each of them may
deem necessary or advisable in order to offer and sell the Contracts, including
any registrations, filings and qualifications both of the Company, its officers,
agents and employees, and of the policies, under the insurance and securities
laws of any of the states of the United States of America or other
jurisdictions, and in connection therewith to prepare, execute, deliver and file
all such applications, reports, covenants, resolutions, applications for
exemptions, consents to service of process and other papers and instruments as
may be required under such laws, and to take any and all further action which
the Officers or legal counsel of the Company may deem necessary or desirable
(including entering into whatever agreements and contracts may be necessary) in
order to maintain such registrations or qualifications for as long as the
Officers or legal counsel deem it to be in the best interests of Separate
Account L1 and the Company; and
<PAGE>
 
FURTHER RESOLVED, That the Officers, and each of them, with full power to act
without the others, be and they hereby are, severally authorized in the names
and on behalf of Separate Account L1 and the Company to execute and file
irrevocable written consents on the part of Separate Account L1 and of the
Company to be used in such states wherein such consents to service of process
may be requisite under the insurance or securities laws therein in connection
with said registration or qualification of the Contracts and to appoint the
appropriate state official, or such other person as may be allowed by said
insurance or securities laws, agent of Separate Account L1 and of the Company
for the purpose of receiving and accepting process; and

FURTHER RESOLVED, That the Officers, and each of them, with full power to act
without the others, be, and hereby are, severally authorized to establish
procedures under which the Company will institute procedures for providing a
pass-through of voting rights for owners of the Contracts as required by
applicable laws with respect to the shares of any investment companies which are
held in Separate Account L1; and

FURTHER RESOLVED, That the Officers, and each of them, with full power to act
without the others, are hereby severally authorized to execute such agreement or
agreements as deemed necessary and appropriate (i) with SLD Equities, Inc. ("SLD
Equities") or other qualified entity under which SLD Equities or such other
entity will be appointed principal underwriter and distributor for the Contracts
and (ii) with one or more qualified banks or other qualified entities to provide
administrative and/or custodial services in connection with the establishment
and maintenance of Separate Account L1 and the design, issuance, and
administration of the Contracts; and

FURTHER RESOLVED, That the Officers, and each of them, with full power to act
without the others, are hereby severally authorized to execute and deliver such
agreements and other documents and do such acts and things as each of them may
deem necessary or desirable to carry out the foregoing resolutions and the
intent and purposes thereof; and

FURTHER RESOLVED, That the following Standards of Suitability which express the
policy of the Company with respect to determining the suitability for applicants
be adopted:

A.   No recommendation shall be made to a potential applicant to purchase a
     variable life insurance policy and no variable life insurance policy shall
     be issued in the absence of reasonable grounds to believe that the purchase
     of such policy is not unsuitable for such applicant on the basis of
     information furnished after reasonable inquiry of such applicant concerning
     the applicant's insurance and investment objectives, financial situation
     and needs, and any other information known to the Company or to the agent
     making the recommendation.

B.   Lapse rates for variable life insurance within the first two policy years
     which are significantly higher than both those encountered by the Company
     or any affiliate for corresponding fixed benefit life insurance policies
     and lapse rates of other insurers issuing variable life insurance policies
     shall be considered in determining whether the above guidelines adopted by
     the Company are reasonable and also whether the Company and its agents are
     engaging, as a general business practice, in the sale of variable life
     insurance to persons for whom it is unsuitable. For purposes of this 
<PAGE>
 
     Clause B, conversions from variable life insurance to fixed benefit life
     insurance policies pursuant to the NAIC Model Variable Life Insurance
     Regulation shall not be considered lapses.

FURTHER RESOLVED, That the following Standards of Conduct with respect to
variable life insurance separate accounts and variable life insurance operations
be adopted:

A.   With respect to variable life insurance separate accounts, neither the
     Company nor any affiliate shall (unless otherwise approved in writing in
     advance of the transaction by the insurance regulatory official of each
     state requiring such approval in which the Company shall be authorized to
     issue variable life insurance):

     1)   sell to or purchase from any such separate account established by the
          Company any securities or other property, other than variable life
          insurance policies;

     2)   purchase or allow to be purchased for any such separate account any
          securities of which the Company or any affiliate is the issuer;

     3)   accept any compensation, other than regular salary or wages from the
          Company or an affiliate, for the sale or purchase of securities to or
          from any such separate account other than as provided in Clause B(3)
          below;

     4)   engage in any joint transaction, participation, or common undertaking
          whereby the Company or an affiliate participates with such a separate
          account in any transaction in which the Company or any affiliate
          obtains an advantage in the price or quality of the item purchased, in
          the service received, or in the cost of such service and the Company
          or any other affiliate is disadvantaged in any of these respects by
          the same transaction; or

     5)   borrow money or securities from any such separate account other than
          under a policy loan provision.

B.   No provision of this Statement shall be construed to prohibit:

     1)   the investment of separate account assets in securities issued by one
          or more investment companies registered pursuant to the Investment
          Company Act of 1940 which are sponsored or managed by the Company or
          an affiliate and the payment of investment management or advisory fees
          on such assets;

     2)   the combination of orders for the purchase or sale of securities for
          the Company, an affiliate, any separate accounts, or any one or more
          of them, which is for their mutual benefit or convenience, so long as
          any securities so purchased or the proceeds of any sale thereof are
          allocated among the participants on some predetermined basis expressed
          in writing which is designed to assure the equitable treatment of all
          participants;
<PAGE>
 
     3)   the Company or an affiliate to act as a broker or dealer in connection
          with the sale of securities to or by such separate account; however,
          any commission fee or remuneration charged therefore shall not exceed
          the minimum broker's commission established for any such transaction
          by any national securities exchange through which such transaction
          could be effected or where such charges are subject to negotiation or
          where no minimum charge is applicable; then such charge shall be
          consistent with the charges prevailing in the ordinary course of
          business in the community where such transaction is effected; or

     4)   the rendering of investment management or investment advisory services
          by the Company or an affiliate for a fee, subject to any applicable
          variable life insurance regulation.

                       *********************************

The undersigned hereby certifies that she is the Assistant Secretary of 
Security Life of Denver Insurance Company, a corporation organized and existing
under the laws of the State of Colorado; that the foregoing is a true and
correct copy of a resolution duly adopted by the Executive Committee of the
Board of Directors on November 3, 1993; that passage of this resolution is in
all respects legal and that this resolution remains in full force and effect as
of this 16/th/ of June, 1995.
        -------------------- 


                                      /s/ Irene M. Colorosa
                                      ---------------------

                                      Irene M. Colorosa
                                      Assistant Secretary

<PAGE>
 
        SECURITY LIFE OF DENVER INSURANCE COMPANY              EXHIBIT 1.A(3)(a)
                  DISTRIBUTION AGREEMENT



     AGREEMENT made this 22nd day of September 1994, by and between Security
Life of Denver Insurance Company, a Colorado domestic insurance company
("Security Life") on its own behalf and on behalf of Security Life Separate
Account Al ("Separate Account Al") and Security Life Separate Account L1
("Separate Account L1" and both collectively referred to as "Separate
Accounts"), and SLD Equities, Inc., a Colorado corporation, ("SLD Equities")

     WHEREAS, Security Life has established and maintains Separate account Al
and Separate Account L1, which are separate investment accounts, for the purpose
of selling variable annuity contracts and variable life contracts ("Contracts")
to commence after the effectiveness of the Registration Statements relating
thereto filed with the Securities and Exchange Commission pursuant to the
Securities Act of 1933, as amended (the "1933 Act"), through SLD Equities,
acting as general agent of Security Life;

     WHEREAS, the Separate Accounts are registered as unit investment trusts
under the Investment Company Act of 1940 ("the 1940 Act");

     WHEREAS, SLD Equities is registered as a broker-dealer under the Securities
Exchange Act of 1934 (the "Securities Exchange Act") and is a member of the
National Association of Securities Dealers, Inc. ("NASD"); and

     WHEREAS, Security Life desires to retain SLD Equities as the Distributor
and Principal Underwriter to provide for the sale and distribution to the public
of the Contracts issued by Security Life and funded by interests in the General
Account of Security Life and in Separate Account Al or Separate Account L1, and
SLD Equities is willing to render such services:

     NOW, THEREFORE, in consideration of the mutual promises and covenants
hereinafter set forth, the parties agree as follows:

     1.  Principal Underwriter. Security Life hereby appoints SLD Equities,
during the term of this Agreement, subject to the registration requirements of
the 1933 Act and the 1940 Act and the provisions of the Securities Exchange Act,
to be the Distributor and Principal Underwriter for the sale of Contracts to the
public in each state and other jurisdictions in which the Contracts may be
lawfully sold. Security Life also appoints SLD Equities as its independent
General Agent for sale of its Contracts (including any riders which Security
Life may make available in connection therewith or any contracts for which the
Contracts may be exchanged or converted) and for sale of such other insurance
contracts or annuity contracts as Security Life may, from time to time,
authorize in writing by amendment thereto. SLD Equities shall offer the
Contracts for sale and distribution at premium rates set by Security Life.
<PAGE>
 
     2.  Selling Agreements. SLD Equities is hereby authorized to enter into
separate written agreements, on such terms and conditions as SLD Equities
determines are not inconsistent with this Agreement, with such organizations
which agree to participate as a general agent and/or broker-dealer in the
distribution of the Contracts and to use their best efforts to solicit
applications for Contracts. Any such broker-dealer (hereinafter "Broker") shall
be both registered as a broker-dealer under the Securities Exchange Act and a
member of the NASD. SLD Equities shall be responsible for ensuring that Broker
and its agents or representatives and general agent and its sub-agents
soliciting applications for Contracts shall be duly and appropriately licensed,
registered and otherwise qualified for the sale of the Contracts (and the riders
and other contracts offered in connection therewith) under the insurance laws
and any applicable blue sky laws of each state or other jurisdiction in which
such policies may be lawfully sold and in which Security Life is licensed to
sell such Contracts. Security Life shall undertake to appoint Broker's qualified
agents or representatives and general agent's sub-agents as life insurance
agents of Security Life, provided that Security Life reserves the right to
refuse to appoint any proposed representative, agent, or sub-agent, or once
appointed, to terminate such appointment. SLD Equities shall be responsible for
ensuring that Broker and general agent supervise its agents, representatives, or
sub-agents.

     SLD Equities is also authorized to enter into separate written agreements,
on such terms and conditions as SLD Equities determines are not inconsistent
with this Agreement, with such organizations ("wholesalers") that agree to
participate in the distribution of the Contracts and to use their best efforts
to solicit Brokers and general agents that, in turn, will solicit applications
of the Contracts.

     3.  Life Insurance Agents. Security Life shall be responsible for ensuring
that Broker and its agents or representatives and general agent and its sub-
agents meet all qualifications and hold any Licenses or authorizations that may
be required for the solicitation or sale of the Contracts under the insurance
laws of the applicable jurisdictions.

     4.  Suitability. Security Life desires to ensure that Contracts will be
sold to purchasers for whom the Contract will be suitable. SLD Equities shall
take reasonable steps to ensure that the various representatives of Broker and
sub-agents of general agents shall not make recommendations to an applicant to
purchase a contract in the absence of reasonable grounds to believe the purchase
of the Contract is suitable for such applicant. While not limited to the
following, a determination of suitability shall be based on information
furnished to a representative or sub-agent after reasonable inquiry of such
applicant concerning the applicant's other security holdings, 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 Policy in force for a sufficient period of time so
that Security Life's acquisition costs are amortized over a reasonable period of
time.

                                       2
<PAGE>
 
     5.  Conformity With Registration Statement and Approved Sales Materials. In
performing its duties as Distributor, SLD Equities will act in conformity with
the Prospectus and with the instructions and directions of Security Life, the
requirements of the 1933 Act, the 1940 Act, the Securities Exchange Act, and all
other applicable federal and state laws and regulations. SLD Equities shall not
give any information nor make any representations, concerning any aspect of the
Contract or of Security Life's operations to any persons or entity unless such
information or representations are contained in the Registration Statement and
the pertinent prospectus filed with the Securities and Exchange Commission, or
are contained in sales or promotional literature approved by Security Life. SLD
Equities will not use and will take reasonable steps to ensure Broker will not
use any sales promotion material and advertising which has not been previously
approved by Security Life.

     6.  Expenses. During the term of this Agreement, SLD Equities will bear all
of its expenses in complying with this Agreement, including the following
expenses:

            (a)  costs of sales presentations, mailings, sales promotion
                 materials, advertising, and any other marketing efforts by
                 SLD Equities in connection with the distribution or sale of
                 the Contracts; and

            (b)  any compensation paid to employees of SLD Equities and to
                 wholesalers, Brokers and general agents in connection with
                 the distribution or sale of the Contracts.

Notwithstanding any other provision of this Agreement, it is understood and
agreed that Security Life shall at all times retain the ultimate responsibility
for and control of all functions performed pursuant to this Agreement, and for
marketing the Contract, and reserves the right to direct, approve or disapprove
any action hereunder taken on its behalf by SLD Equities.

     7.  Applications. Completed applications for Contracts solicited by such
Broker through its agents or representatives or by general agent through its 
sub-agents shall be transmitted directly to Security Life. All payments under
the Contracts shall be made by check to Security Life, or by other method
acceptable to Security Life, and if received by SLD Equities, shall be held at
all times in a fiduciary capacity and remitted promptly to Security Life. All
such payments will be the property of Security Life. Security Life has the sole
authority to approve or reject such applications or payments and maintains
ultimate responsibility for underwriting. Anything in this Agreement to the
contrary notwithstanding, Security Life retains the ultimate right to control
the sale of the Contracts and to appoint and discharge life insurance agents of
Security Life.

     8.  Standard of Care. SLD Equities shall be responsible for exercising
reasonable care in carrying out the provisions of this Agreement.

                                       3
<PAGE>
 
     9.  Reports. SLD Equities shall be responsible for maintaining the records
of Broker and general agent and their agents, representatives or sub-agents who
are licensed, registered and otherwise qualified to sell the Contracts;
calculating and furnishing the fees payable to Brokers or general agents; and
for furnishing periodic reports to Security Life as to the sale of Contracts
made pursuant to this Agreement.

     10. Records. SLD Equities shall maintain and preserve such records as are
required of it by applicable laws and regulations. The books, accounts and
records of Security Life, the Separate Accounts and SLD Equities shall be
maintained so as to clearly and accurately disclose the nature and details of
the transactions, including such accounting information as necessary to support
the reasonableness of the amounts to be paid by Security Life hereunder.

     11. Compensation. For the service rendered and product development in the
initial sales efforts and continuing obligations under this Agreement, Security
Life shall pay SLD Equities in the amounts set forth in Schedule A, which
schedule is incorporated herein. Security Life shall arrange for the payment of
commissions, through SLD Equities to those Brokers and general agents that sell
Contracts under agreements entered into pursuant to Section 2, hereof, and to
wholesalers that solicit brokers and general agents to sell Contracts under
agreements entered into pursuant to Section 2, hereof, in amounts as may be
agreed to by Security Life and SLD Equities specified in such written
agreements.

     12. Investigation and Proceedings. SLD Equities and Security Life agree to
cooperate fully in any insurance regulatory investigation or proceeding or
judicial proceeding arising in connection with the Contracts distributed under
this Agreement. SLD Equities further agrees to furnish regulatory authorities
with any information or reports in connection with such services which may be
requested in order to ascertain whether the operations of Security Life and the
Separate Account are being conducted in a manner consistent with applicable laws
and regulations. SLD Equities and Security Life further agree to cooperate fully
in any securities regulatory investigation or proceeding with respect to
Security Life, SLD Equities, their affiliates and their agents or
representatives to the extent that such investigation or proceeding is in
connection with Contracts distributed under this Agreement. Without limiting the
foregoing:

            (a)  SLD Equities will be notified promptly of any customer
                 complaint or notice of any regulatory investigation or
                 proceeding or judicial proceeding received by Security Life
                 with respect to SLD Equities or any agent, representative, or
                 sub-agent of a Broker or general agent or which may affect
                 Security Life's issuance of any Contract sold under this
                 Agreement; and

            (b)  SLD Equities will promptly notify Security Life of any customer
                 complaint or notice of any regulatory investigation or
                 proceeding received by SLD Equities or its affiliates with
                 respect to Security Life or any agent, representative, or sub-
                 agent of a Broker or general agent in connection

                                       4
<PAGE>
 
                 with any Contract distributed under this Agreement or any
                 activity in connection with any such Contract.

In the case of a meritorious customer complaint, SLD Equities and Security Life
will cooperate in investigating such complaint and any response will be sent to
the other party to this Agreement 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 or telegraph.

     13. Indemnification. Security Life hereby agrees to indemnify and hold
harmless SLD Equities and its officers and directors, and employees for any
expenses (including legal expenses), losses, claims, damages, or liabilities
incurred by reason of any untrue or alleged untrue statement or representation
of a material fact or any omission or alleged omission to state a material fact
required to be stated to make other statements not misleading, if made in
reliance on any prospectus, registration statement, post-effective amendment
thereof, or sales materials supplied or approved by Security Life or the
Separate Accounts. Security Life shall reimburse each such person for any legal
or other expenses reasonably incurred in connection with investigating or
defending any such loss, liability, damage, or claim. However, in no case shall
Security Life be required to indemnify for any expenses, losses, claims,
damages, or liabilities which have resulted from the willful misfeasance, bad
faith, negligence, misconduct, or wrongful act of SLD Equities.

     SLD Equities hereby agrees to indemnify and hold harmless Security Life,
its officers, directors, and employees, and the Separate Accounts for any
expenses, losses, claims, damages, or liabilities arising out of or based upon
any of the following in connection with the offer or sale of the contracts: 1)
except for such statements made in reliance on any prospectus, registration
statement or sales material supplied or approved by Security Life or the
Separate Accounts, any untrue or alleged untrue statement or representation
made; 2) any failure to deliver a currently effective prospectus; 3) the use of
any unauthorized sales literature by any officer, employee, agent, or sub-agent
of SLD Equities, Broker or general agent; or 4) any willful misfeasance, bad
faith, negligence, misconduct or wrongful act. SLD Equities shall reimburse each
such person for any legal or other expenses reasonably incurred in connection
with investigating or defending any such loss, liability, damage, or claim.

     Promptly after receipt by a party entitled to indemnification ("indemnified
party") of notice of the commencement of any action, if a claim for
indemnification in respect thereof is to be made against Security Life or SLD
Equities ("indemnifying party") such indemnified party will notify indemnifying
party in writing of the commencement thereof, but failure to notify the
indemnifying party of any claim shall not relieve it from any liability which it
may have to the person against whom such action is brought otherwise than on
account of this agreement contained in this Section 13. The indemnifying party
will be entitled to participate in the defense of the indemnified party and such
participation will not relieve such indemnifying party of the obligation to
reimburse the indemnified party, for reasonable legal and other expenses
incurred by such indemnified party in defending himself.

                                       5
<PAGE>
 
     14. Agent of Security Life or Separate Accounts. Any person, even though
also an officer, director, employee, or agent of SLD Equities, who may be or
become an officer, director, employee, or agent of Security Life or the Separate
Accounts shall be deemed, when rendering services to Security Life or the
Separate Accounts or acting in any business of Security Life or the Separate
Accounts, to be rendering such services to or acting solely for Security Life or
the Separate Accounts and not as an officer, director, employee, or agent or one
under the control or direction of SLD Equities even though paid by SLD Equities.
Likewise, any person, even though also an officer, director, employee, or agent
of Security Life or the Separate Accounts, who may be or become an officer,
director, employee, or agent of SLD Equities shall be deemed, when rendering
services to SLD Equities or acting in any business of SLD Equities to be
rendering such services to or acting solely for SLD Equities and not as an
officer, director, employee, or agent or one under the control or direction of
Security Life or the Separate Accounts even though paid by Security Life or the
Separate Accounts.

     15. Books and Records. It is expressly understood and agreed that all
documents, reports, records, books, files and other materials relating to this
Agreement and the services to be performed hereunder shall be the sole property
of Security Life and the Separate Accounts and that such property shall be held
by SLD Equities as agent, during the effective term of this Agreement. This
material shall be delivered to Security Life upon the termination of this
Agreement free from any claim or retention of rights by SLD Equities. During the
term of this Agreement and for a period of three years from the date of
termination of this Agreement, SLD Equities will not disclose or use any records
or information and will regard and preserve as confidential all information
related to the business of Security Life or the Separate Accounts that may be
obtained by SLD Equities from any source as a result of this Agreement and will
disclose such information only if Security Life or the Separate Accounts have
authorized such disclosure, or if such disclosure is expressly required by
applicable federal or state regulatory authorities. SLD Equities further
acknowledges and agrees that, in the event of a breach or threatened breach by
it of the provisions of this article, Security Life will have no adequate remedy
in moneys or damages and, accordingly, Security Life shall be entitled in its
discretion to seek an injunction against such breach. However, no specification
in this Agreement of a specific legal or equitable remedy shall be construed as
a waiver or prohibition against any other legal or equitable remedy in the event
of a breach of a provision of this Agreement.

     16. Employees. SLD Equities will not employ, except with the prior written
approval of the Commissioner of Insurance of the state of Colorado, in any
material connection with the handling of the Separate Accounts' assets any
person who, to the knowledge of SLD Equities:

            (a)  in the last 10 years has been convicted of any felony or
                 misdemeanor arising out of conduct involving embezzlement,
                 fraudulent conversion, or misappropriation of funds or
                 securities, or involving violations of Sections 1341, 1342, or
                 1343 of Title 18, United States Code; or

                                       6
<PAGE>
 
            (b)  within the last 10 years has been found by any state regulatory
                 authority to have violated or has acknowledged violation of any
                 provision of any state insurance law involving fraud, deceit,
                 or knowing misrepresentation or

            (c)  within the last 10 years has been found by any federal or state
                 regulatory authorities to have violated or have acknowledged
                 violation of any provision of federal or state securities laws
                 involving fraud, deceit, or knowing misrepresentation.

     17. Termination. This Agreement shall terminate automatically upon its
assignment without the prior written consent of both parties. This Agreement may
be terminated at any time, for any reason, by either party on 60 days' written
notice to the other party, without the payment of any penalty. Upon termination
of this Agreement, all authorizations, rights and obligations shall cease except
the obligation to settle accounts hereunder, including commissions on premiums
subsequently received for Contracts in effect at time of termination, and the
agreements contained in Sections 12 and 13 hereof.

     18. Regulation. This Agreement shall be subject to the provisions of the
1940 Act and the Securities Exchange Act and the rules, regulations and rulings
thereunder, and of the applicable rules and regulations of the NASD, and
applicable state insurance law and other applicable law, from time to time in
effect, and the terms hereof shall be interpreted and construed in accordance
therewith.

     19. Independent Contractor. SLD Equities shall act as an independent
contractor and nothing herein contained shall constitute SLD Equities or its
agents, officers or employees as agents, officers, or employees of Security Life
in connection with the sale of the Contacts.

     20. Notices. Notices of any kind to be given to SLD Equities by Security
Life or the Separate Accounts shall be in writing and shall be duly given if
mailed, first class postage prepaid, or delivered to SLD Equities at 1290
Broadway, Denver, Colorado 80203, or at such other address or to such individual
as shall be specified by SLD Equities. Notices of any kind to be given to
Security Life or the Separate Accounts shall be in writing and shall be duly
given if mailed, first class postage prepaid, or delivered to them at 1290
Broadway, Denver, Colorado 80203, or at such other address or to such individual
as shall be specified by Security Life.

     If any provisions of this Agreement shall be held or made invalid by a
court decision, statute rule or otherwise, the remainder of this Agreement shall
not be affected thereby.

     21. Governing Law. This Agreement shall be construed and enforced in
accordance with and governed by the laws of the State of Colorado.

                                       7
<PAGE>
 
     IN WITNESS WHEREOF, the parties hereto have caused this Agreement to be
duly executed as of the day and year first above written.



                                       SECURITY LIFE OF DENVER INSURANCE COMPANY



                                       By:  /s/ V. S. Benfell
                                            PRESIDENT

ATTEST:


/s/ Eugene L. Copeland
SECRETARY


                                       SLD EQUITIES, INC.


                                       By:  /s/ Steve Largent
                                            PRESIDENT


WITNESS:


/s/ Bonnie C. Dailey
VICE PRESIDENT

                                       8
<PAGE>
 
                                 SCHEDULE "A"

                             COMPENSATION SCHEDULE


This Schedule "A" to the Distribution Agreement between Security Life of Denver
Insurance Company ("Security Life") and SLD Equities, Inc. ("SLD Equities"),
dated September 22, 1994, sets forth the compensation to be paid to SLD Equities
for its services as underwriter and distributor of the following products, as
follows:

1.  EXCHEQUER ANNUITY
    A Flexible Premium Deferred Combination Fixed & Variable Annuity Contract
    Form 1192(VA)

    Total Gross Dealer Concessions earned in the first year by Selling Broker-
    Dealer pursuant to its Selling Agreement with Security Life and SLD Equities
    (pursuant to the Selling Broker-Dealer's election, this will be either 5% or
    6% of funds actually received and accepted by Security Life during the first
    year of the contract), plus an additional 1% of funds actually received and
    accepted by Security Life during the first year of the contract.

    After the first year, all Trail Commissions calculated by Security Life to
    be due and payable to the Selling Broker-Dealers under the Selling
    Agreements.

2.  FIRSTLINE
    Variable Life Policy
    Form 1191(VUL)

    Total Gross Dealer Concessions earned by Selling Broker-Dealer pursuant to
    its Selling Agreement with Security life and SLD Equities (this will be 95%
    of all premium allocated to the first target, regardless of policy year),
    plus 10% of all such target premium.

    All Trail Commissions, including Renewal and Ultimate Commissions,
    calculated by Security Life to be due and payable to the Selling Broker-
    Dealers under the Selling Agreements.

All commissions shall be paid only on an earned basis, as calculated on the next
Commission cycle.

                                       9

<PAGE>
 
                                                             EXHIBIT 1.A (6) (a)

                 RESTATED ARTICLES OF INCORPORATION OF       
                      SECURITY LIFE AND ACCIDENT COMPANY
                             AS PRESENTLY AMENDED

     KNOW ALL MEN BY THESE PRESENTS, That pursuant to Section 7-2-112 Colorado
Revised Statutes (1973), as amended, the following are Restated Articles of
Incorporation of Security Life and Accident Company, which correctly set forth
without change the corresponding provisions of the Articles of Incorporation as
heretofore amended, and these Restated Articles of Incorporation supersede the
original Articles of Incorporation and all Amendments thereto:

                                   ARTICLE I
                                    
     The corporate name of our said company shall be     

                      SECURITY LIFE AND ACCIDENT COMPANY
                                
                                  ARTICLE II

     The objects and said purposes for which our said company is formed and
incorporated are: To make insurance or reinsurance upon the lives of persons,
and every insurance pertaining thereto or connected therewith, including health
and accident insurance, and to grant, purchase or dispose of annuities.

                                  ARTICLE III

     The authorized capital stock of said company is $2,995,200 consisting of
1,497,600 shares of $2.00 par value COMMON STOCK which shall be divided into
1,364,500 shares of SERIES A COMMON STOCK having one (1) vote each, and 133,100
shares of SERIES B COMMON STOCK having eight (8) votes each. In no event shall
each share of SERIES A COMMON STOCK have more than one-eighth (1/8th) the number
of votes allowed to each share of SERIES B COMMON STOCK. Each share of each
series shall share equally with each share of the other series of stock in all
types of dividends, distributions and in the assets distributed in liquidation
of the company. Any or all of such shares shall be issued by the company from
time to time, for such consideration in money, property, or services as may be
fixed by the Board of Directors without the necessity of action by the
shareholders. All such shares shall be issued fully paid and non-assessable.

                                  ARTICLE IV

     The term of existence of our said company shall be perpetual.

                                   ARTICLE V

     The business and affairs of the company shall be under the control and
management of a Board of Directors consisting of not less than five (5) and not
more than seven (7) members, the
<PAGE>
 
number to be fixed by the bylaws of the company.

                                  ARTICLE VI

     The principal business and operations of our said company shall be
conducted and carried on in the City and County of Denver, Sate of Colorado.
However, the company shall have the right to conduct its business, carry on its
operations, and have officers and exercise the powers granted by the corporation
laws of the State of Colorado in any state, territory, district, or possession
of the United States, or in any foreign country. The address of the company's
registered offices is The Security Life Building, 1616 Glenarm Place, Denver,
Colorado 80202, which is located in Denver County, Colorado, and the name of its
registered agent is Shelby F. Harper, whose address is the Security Life
Building 1616 Glenarm Place, Denver, Colorado 80202.

                                  ARTICLE VII

     The Board of Directors and shareholders of our said company shall have the
power to meet and transact any business which they are empowered to transact in
any state, territory, district, or possession of the United States, or in any
foreign country that may be designated by the bylaws of the company, or by order
of the Board of Directors.

                                 ARTICLE VIII

     Cumulative voting shall not be allowed at any stockholders meeting of our
said company.

                                  ARTICLE IX

     The Board of Directors shall have the power to enact, alter, amend and
repeal such bylaws not inconsistent with the laws of the State of Colorado and
these Articles of Incorporation as it may deem best for the management of the
corporation.

                                   ARTICLE X

     Shareholders shall not have a preemptive right to subscribe for additional
shares of the corporation issued from time to time by the Board of Directors.

                                  ARTICLE XI

     A majority of the votes entitled to be cast by the shareholders, exclusive
of any votes attributable to unissued or treasury stock, shall be necessary to
constitute a quorum at meetings of shareholders.

                                  ARTICLE XII

     The Board of Directors of the company shall have the powers to indemnify
any director or
<PAGE>
 
officer or former director or officer of the corporation or any person who may
have served at its request as a director or officer of another corporation in
which this company owns shares of capital stock or of which this company is a
creditor, and the personal representatives of all such persons, against expenses
actually and necessarily incurred by him in connection with the defense of any
action, suit or proceeding in which he is made a party by reason of being or
having been such director or officer, except in relation to matters as to which
he shall he adjudged in such action, suit or proceeding to be liable for
negligence or misconduct in the performance of duty. "Expenses actually and
necessarily incurred" shall be deemed to include the cost to such director or
officer of reasonable settlements made with the consent of the company,
including amounts paid with such consent upon a plea of nolo contendere or
similar plea. Such indemnification shall not be deemed exclusive of any other
rights to which such director or officer may be entitled, under any bylaw,
agreement, vote of shareholders, or otherwise.

ATTEST:                                 SECURITY LIFE AND ACCIDENT COMPANY


/s/ Shelby F. Harper                    By:  /s/ Fred A. Deering
Shelby F. Harper, Secretary             Fred A. Deering


STATE OF COLORADO                    )
                                     ) SS.
CITY AND COUNTY OF DENVER            )

     I Denise C. Crumbaker, a notary public within and for said city and county,
in the state aforesaid, do hereby certify that FRED A. DEERING and SHELBY F.
HARPER, known to me to be the persons whose names are subscribed to the annexed
and foregoing Restated Articles of Incorporation, appeared before me this day in
person, and severally acknowledged that they signed, sealed and delivered the
said instrument of writing as their free and voluntary act and deed for the uses
and purposes therein set forth, and that the statements therein contained are
true.

     Given under my hand and notarial seal this 16th day of February, 1977.

     My commission expires:  My Commission expires Nov. 12, 1977

                                        /s/ Denise C. Crumbaker

<PAGE>
 
                                                             EXHIBIT 1.A (6) (b)

                             ARTICLES OF AMENDMENT
                                    TO THE
                           ARTICLES OF INCORPORATION

     Pursuant to the provisions of the Colorado Corporation Act, the undersigned
corporation adopts the following Articles of Amendment to its Articles of
Incorporation:

     FIRST:  The name of the corporation is SECURITY LIFE AND ACCIDENT
COMPANY.

     SECOND: The following amendment was adopted by the shareholders of the
corporation on July 27, 1977, in the manner prescribed by the Colorado
Corporation Act:
             (See the page attached hereto and made a part hereof)

     THIRD: The number of shares of the corporation outstanding at the time of
such adoption was 1,375,143 and the number of shares entitled to vote thereon
was 1,375,143.

     FOURTH: The designation and number of outstanding shares of each series
entitled to vote thereon as a Series were as follows:

          SERIES A  (1 vote per share)     1,242,043 shares
          SERIES B  (8 votes per share)      133,100 shares

     FIFTH: The number of shares voted for such amendment was 1,252, 534; and
the number of shares voted against such amendment was 986.

     SIXTH: The number of shares of each series entitled to vote thereon as a
series voted for and against such amendment, respectively, was:

                                                NUMBER OF SHARES VOTED
                                              For                Against
          SERIES A  (1 vote per share)     1,119,434               986
          SERIES B  (8 votes per share)      133,100              - 0 -

     SEVEN: The manner, if not set forth in such amendment, in which any
exchange, reclassification, or cancellation of issued shares provided for in the
amendment shall be effected, is as follows:

                                   No Change

     EIGHTH: The manner in which such amendment effects a change in the amount
of stated capital, and the amount of stated capital as changed by such
amendment, are as follows:

                                   No Change
<PAGE>
 
                      SECURITY LIFE AND ACCIDENT COMPANY


(SEAL)                By:  /s/ Fred A. Deering
                                President

                      and  /s/ Shelby F. Harper
                                Secretary

STATE OF COLORADO                   )
                                    ) SS.
CITY AND COUNTY OF DENVER           )

     Before me, Helen M. McCartney, a Notary Public within and for the said
County and State, personally appeared FRED A. DEERING and SHELBY F. HARPER, who
acknowledged before me that they are the President and Secretary, respectively,
of SECURITY LIFE AND ACCIDENT COMPANY, a Colorado corporation and that they
signed the foregoing Articles of Amendment as their free and voluntary act and
deed for the uses and purposes therein set forth, and that the facts therein
contained are true.

     In Witness Whereof, I have hereunto set my hand and seal this 9th day of
August, 1977.

     My commission expires April 9, 1980

                                        /s/ Helen M. McCartney
(NOTARY SEAL)                               (Notary Public)
<PAGE>
 
The next to the last sentence of ARTICLE III is amended by adding an
introductory phrase, "Subject to Article XIII," so that it reads:

     Subject to Article XIII, any or all such shares shall be issued by the
     company from time to time for such consideration in money, property, or
     services as may be fixed by the Board of Directors without the necessity of
     action by the shareholders.

A new Article XIII is added:

                                 ARTICLE XIII

     No action shall be taken to issue or authorize the issuance of additional
     shares of capital stock or any class of securities convertible into capital
     stock, or issue or authorize the issuance of any other securities in
     respect of, in lieu of, or in substitution for the company's stock or
     change any of the terms of the company's outstanding capital stock or
     effect any merger, consolidation, acquisition of assets, disposition of
     assets or change in the company's capitalization, or other comparable event
     not in the ordinary course of its business, without the approval of the
     holders of a majority (or greater percentage if required by the corporation
     laws of the State of Colorado) of each series of the company's capital
     stock.

     No amendment of these Articles of Incorporation with regard to any action
     of the character referred to in this Article XIII shall be made without the
     approval of the holders of shares representing 66-2/3% of the votes
     represented by the outstanding capital stock.
<PAGE>
 
                                                            EXHIBIT 1.A (6)  (c)

                             ARTICLES OF AMENDMENT
                                    TO THE
                           ARTICLES OF INCORPORATION

     Pursuant to the provisions of the Colorado corporation Act, the undersigned
corporation adopts the following Articles of Amendment to its Articles of
Incorporation:

     FIRST:  The name of the corporation is SECURITY LIFE AND ACCIDENT
COMPANY.

     SECOND: The following amendment was adopted by the shareholders of the
corporation on May 14, 1980, in the manner prescribed by the Colorado
Corporation Act:

     Article V is amended to increase the maximum number of Directors from seven
     (7) to twelve (12) so that it reads:

                                   ARTICLE V

          The business and affairs of the company shall be under the control and
          management of a Board of Directors consisting of not less than five
          (5) and not more than twelve (12) members, the number to be fixed by
          the bylaws of the company.

     THIRD: The number of shares of the corporation outstanding at the time of
such adoption was 1,436,737 and the number of shares entitled to vote thereon
was 1,436,737. No class voting was required upon the proposed amendment.

     FOURTH: The number of shares voted for such amendment was 1,324,093, and
the number of shares voted against such amendment was 5,413.

     FIFTH: The manner, if not set forth in such amendment, in which any
exchange, reclassification, or cancellation of issued shares provided for in the
amendment shall be effected, is as follows:

                                   No Change

     SIXTH: The manner in which such amendment effects a change in the amount of
stated capital, and the amount of stated capital as changed by such amendment,
are as follows:

                                   No Change
<PAGE>
 
                      SECURITY LIFE AND ACCIDENT COMPANY


                      By /s/ Fred A. Deering
                               President
(SEAL)
                      and /s/ Shelby F. Harper
                               Secretary

STATE OF COLORADO                   )
                                    ) SS.
CITY AND COUNTY OF DENVER           ) 

     Before me, Bonnie Joy Miller, a Notary Public within and for said city and
county, in the State aforesaid, personally appeared FRED A. DEERING and SHELBY
F. HARPER, who, being first duly sworn, declared that they are the President and
Secretary, respectively, of SECURITY LIFE AND ACCIDENT COMPANY, a Colorado
corporation, and severally acknowledged that they signed, sealed and delivered
the foregoing Articles of Amendment to the Articles of Incorporation as their
free and voluntary act and deed for the uses and purposes therein set forth, and
that the statements therein contained are true.

     Given under my hand and notarial seal this 27th day of May, 1980.

     My commission expires March 12, 1984

                                        /s/ Bonnie Joy Miller
                                            (Notary Public)
<PAGE>
 
                                                            EXHIBIT 1.A (6)  (d)

                             ARTICLES OF AMENDMENT
                                    TO THE
                           ARTICLES OF INCORPORATION

     Pursuant to the provisions of the Colorado Corporation Act, the undersigned
corporation adopts the following Articles of Amendment to its Articles of
Incorporation:

     FIRST:  The name of the corporation is SECURITY LIFE AND ACCIDENT
COMPANY.

     SECOND: The following amendment was adopted by the shareholders of the
corporation on May 13, 1981, in the manner prescribed by the Colorado
Corporation Act:

     Article I is  amended to change the corporate name so that it reads:

                                   ARTICLE I

     The corporate name of our said company shall be:

                   SECURITY LIFE OF DENVER INSURANCE COMPANY

     THIRD: The number of shares of the corporation outstanding at the time of
such adoption was 1,436,737 and the number of shares entitled to vote thereon
was 1,436,737. No class voting was required upon the proposed amendment.

     FOURTH: The number of shares voted for such amendment was 1,405,505, and
the number of shares voted against such amendment was 180.

     FIFTH: The manner, if not set forth in such amendment, in which any
exchange, reclassification, or cancellation of issued shares provided for in the
amendment shall be effected, is as follows:

                                   No Change

     SIXTH: The manner in which such amendment effects a change in the amount of
stated capital, and the amount of stated capital as changed by such amendment,
are as follows:

                                   No Change

                      SECURITY LIFE AND ACCIDENT COMPANY


                      By /s/ Fred A. Deering
                               President
(SEAL)
<PAGE>
 
                         and /s/ Shelby F. Harper
                                   Secretary

STATE OF COLORADO                   )
                                    ) SS.
CITY AND COUNTY OF DENVER           )
    
     Before me, Doris I. Stepudis, a Notary Public within and for said city and
county, in the State aforesaid, personally appeared FRED A. DEERING and SHELBY
F. HARPER, who, being first duly sworn, declared that they are the President and
Secretary, respectively, of SECURITY LIFE AND ACCIDENT COMPANY, a Colorado
corporation, and severally acknowledged that they signed, sealed and delivered
the foregoing Articles of Amendment to the Articles of Incorporation as their
free and voluntary act and deed for the uses and purposes therein set forth, and
that the statements therein contained are true.      

     Given under my hand and notarial seal this 13th day of May, 1981.

     My commission expires:  My Commission Expires June 30, 1984
    
                                        /s/ Doris I. Stepudis
                                            (Notary Public)      
<PAGE>
 
                                                            EXHIBIT 1.A (6)  (e)

                             ARTICLES OF AMENDMENT
                                    TO THE
                           ARTICLES OF INCORPORATION

     Pursuant to the provisions of the Colorado Corporation Act, the undersigned
corporation adopts the following Articles of Amendment to its Articles of
Incorporation:

     FIRST:  The name of the corporation is SECURITY LIFE OF DENVER INSURANCE
COMPANY.

     SECOND: The following amendment was adopted by the shareholders of the
Corporation on April 16, 1982, in the manner prescribed by the Colorado
Corporation Act:

     Article III of the Restated Articles of Incorporation, as amended, is
     hereby deleted, and the following Article III is inserted in lieu thereof:

                                  ARTICLE III

          The authorized capital stock of said company is $2,980,000 Consisting
          of 149 shares of $20,000 par value Common Stock having one (l) vote
          each. Subject to Article XIII, any or all of such shares shall be
          issued by the company from time to time, for such consideration in
          money, property, or services as may be fixed by the Board of Directors
          without the necessity of action by the shareholders. All such shall be
          issued fully paid and non-assessable. No fractional shares shall be
          issued.

     Article XIII is amended by deleting the words "of each series" from the
     last sentence of the first paragraph.

     THIRD: The number of shares of the corporation outstanding at the time of
such adoption was 1,436,737 and the number of shares entitled to vote thereon
was 1,436,737. The number of votes represented by such shares was 2,368,437.

     FOURTH: The designation and number of outstanding shares of each series
entitled to vote thereon as a Series were as follows:

          SERIES A  (1 vote per share)     1,303,637 shares
          SERIES B  (8 votes per share)      133,100 shares
                                           (1,064,800 votes)

     FIFTH:  The number of votes for or against such amendment was as follows:
<PAGE>
 
                                               For               Against
          SERIES A  (1 vote per share)     1,268,665              5,138
          SERIES B  (8 votes per share)    1,064,800                  0

     SIXTH: The number of shares of each series entitled to vote thereon as a
series voted for and against such amendment, respectively, was:

                                               For               Against
          SERIES A  (1 vote per share)     1,268,665              5,138
          SERIES B  (8 votes per share)      133,100                  0 

     SEVENTH: The manner, if not set forth in such amendment, in which any
exchange, reclassification, or cancellation of issued shares provided for in the
amendment shall be effected, is as follows:

     Each 10,000 shares of the present Series A Common Stock is reclassified
     into one (1) share of New Common Stock. Each 10,000 shares of the present
     Series B Common Stock is reclassified into one (1) share of New Common
     Stock.

     EIGHTH: The manner in which such amendment effects a change in the amount
of stated capital, and the amount of stated capital as changed by such
amendment, are as follows:

     The stated capital will be decreased by $93,474

                         SECURITY LIFE OF DENVER
                           INSURANCE COMPANY


                         By /s/ Fred A. Deering
                                  President

                         and /s/ Shelby F. Harper
                                  Secretary
(SEAL)


STATE OF COLORADO                   )
                                    ) SS.
CITY AND COUNTY OF DENVER           )

     Before me, Helen M. McCartney, a notary public within and for said city and
county, in the state aforesaid, personally appeared FRED A. DEERING and SHELBY
F. HARPER, who, being first duly sworn, declared that they are the President and
Secretary, respectively, of SECURITY LIFE OF DENVER INSURANCE COMPANY, a
Colorado corporation, and severally acknowledged that they signed, sealed and
delivered the foregoing Articles of
<PAGE>
 
Amendment to the Articles of Incorporation as their free and voluntary act and
deed for the uses and purposes therein set forth, and that the statements
therein contained are true.

     Given under my hand and notarial seal this 16 day of April, 1982.

     My commission expires April 9, 1984

                                        /s/ Helen M. McCartney
                                            (Notary Public)
<PAGE>
 
                                                            EXHIBIT 1.A (6)  (f)


                             ARTICLES OF AMENDMENT
                       TO THE ARTICLES OF INCORPORATION
                   SECURITY LIFE OF DENVER INSURANCE COMPANY

     Pursuant to the provisions of the Colorado Corporation Act, the undersigned
corporation adopts the following Articles of Amendment to its Articles of
Incorporation:

     FIRST:  The name of the corporation is:

                  SECURITY LIFE OF DENVER INSURANCE COMPANY.

     SECOND: On May 29, 1985, the Shareholders of the corporation adopted an
amendment to the Restated Articles of Incorporation deleting Article XII thereof
in its entirety and redesignating Article XIII as Article XII.

     THIRD: The number of shares of the corporation outstanding at the time of
such adoption was 144 and the number of shares entitled to vote thereon was 144.
The number of votes represented by such shares was 144.

     FOURTH: The designation and number of outstanding shares of each class
entitled to vote thereon as a class were as follows:

                                      Number
                       Class        of Shares
                       Common          144

     FIFTH: The number of shares for such amendment was 144 and the number of
shares voted against such amendment was -0-.

     SIXTH: The number of shares of each class entitled to vote thereon as a
class voted for and against such amendment, respectively, was:

                                    Number of Shares Voted
                    Class       For                   Against
                    Common      144                      -0-

     SEVENTH: The manner, if not set forth in such amendment, in which any
exchange, reclassification, or cancellation of issued shares provided for in the
amendment shall be effected, is as follows:

                                   NO CHANGE

     EIGHTH: The manner in which such amendment effects a change in the amount
of stated capital, and the amount of stated capital as changed by such
amendment, are as follows:

                                   NO CHANGE
<PAGE>
 
Dated this 30th day of May, 1985

                              SECURITY LIFE OF DENVER INSURANCE
                              COMPANY


                              By:  /s/ Richard G. Horn
                                         President
(SEAL)
                              By:  /s/ Eugene L. Copeland
                                         Secretary

STATE OF COLORADO                   )
                                    ) SS.
CITY AND COUNTY OF DENVER           )

     Before me, Irene M. Colorosa, a notary public within and for said city and
county, in the State aforesaid, personally appeared Richard G. Horn and Eugene
L. Copeland, who, being first duly sworn, declared that they are the President
and Secretary, respectively, of SECURITY LIFE OF DENVER INSURANCE COMPANY, a
Colorado corporation, and severally acknowledged that they signed, sealed and
delivered the foregoing Articles of Amendment to the Articles of Incorporation
as their free and voluntary act and deed for the uses and purposes therein set
forth, and that the statements therein contained are true.

     Given under my hand and notarial seal this 30th day of May, 1985.

                                        /s/ Irene M. Colorosa
                                            Notary Public

     My commission expires: My commission expires Feb. 21, 1987
<PAGE>
 
                                                            EXHIBIT 1.A (6)  (g)

                            ARTICLES OF AMENDMENT 
                                    TO THE
                           ARTICLES OF INCORPORATION
                   SECURITY LIFE OF DENVER INSURANCE COMPANY


     Pursuant to the provisions of the Colorado Corporation Code, the
undersigned corporation adopts the following Articles of Amendment to its
Restated Articles of Incorporation:

     FIRST:  The name of the corporation is:

                  SECURITY LIFE OF DENVER INSURANCE COMPANY.

     SECOND: On May 8, 1987 The Shareholder of the corporation adopted an
amendment to the Restated Articles of Incorporation adding the following as a
new ARTICLE XII and redesignating the existing ARTICLE XII as ARTICLE XIII:

                                  ARTICLE III

     To the fullest extent permitted by the Colorado Corporation Code as it
     exists or may hereafter be amended, a director of the Company shall not be
     liable to the Company or its shareholders for monetary damages for breach
     of fiduciary duty as a director.

     THIRD: 100% of the issued and outstanding shares voted to approve this
amendment.

     FOURTH: This amendment does not provide for an exchange, reclassification
or cancellation of issued shares.

     FIFTH: This amendment does not effect a change in the amount of stated
capital.

Dated this 26th day of May, 1987

                                    SECURITY LIFE OF DENVER INSURANCE
                                    COMPANY

                                    By:  /s/ Richard G. Horn
                                    Richard G. Horn, President

                                    By:  /s/ Eugene L. Copeland
                                    Eugene L. Copeland, Secretary

STATE OF COLORADO                   )
                                    ) SS.
CITY AND COUNTY OF DENVER           )
<PAGE>
 
     Before me, Josephine S. Ochoa, a notary public within and for said city and
county, in the state aforesaid, personally appeared Richard G. Horn and Eugene
L. Copeland, who, being first duly sworn, declared that they are the President
and Secretary, respectively, of SECURITY LIFE OF DENVER INSURANCE COMPANY, a
Colorado corporation, and severally acknowledged that they signed, sealed and
delivered the foregoing Articles of Amendment to the Articles of Incorporation
as their free and voluntary act and deed for the uses and purposes therein set
forth, and that the statements therein contained are true.

     Given under my hand and notarial seal this 26th day of May, 1987.

                                        /s/ Josephine S. Ochoa
                                            Notary Public

     My commission expires: 
     My commission expires May 17, 1988

<PAGE>
 
                                    BYLAWS                     EXHIBIT 1.A(6)(h)
                                      OF
                   SECURITY LIFE OF DENVER INSURANCE COMPANY
                   With Amendments through February 14, 1994



                                   ARTICLE I

                                   Officers

     Section 1. Number. The executive Officers of the corporation shall be the
     ---------  ------
Chairman of the Board, President, and Chief Executive Officer, Secretary,
Treasurer and Actuary. As additional Executive Officers, there shall be any
number of Executive Vice Presidents, Senior Vice Presidents, Vice Presidents,
Second Vice Presidents, and General Auditors, who shall be elected by the Board
of Directors. The Board of Directors may, in its discretion, designate an
Honorary Chairman, honorary members of the Board and emeritus officers, who
shall not be Board members, officers or employees of the corporation. The Board
of Directors may, in its discretion, designate other officers: Assistant Vice
Presidents, Assistant Secretaries, Assistant Treasurers, Assistants to the
President and Chief Executive Officer, Associate and the Assistant Actuaries,
Controllers, Associate and Assistant Controllers, Assistant Auditors, Directors
of Agencies, Medical Directors, General Counsel, Associate and Assistant General
Counsel, for such terms of office as it may direct and to perform such acts and
carry out duties as the Board of Directors or the President and Chief Executive
Officer may determine. Any sales director who has been recognized for his
performance of services by being given the honorary title of Regional Vice
President shall not be an "officer" of the Company. Any employee who has been
recognized for his performance of services by being given the honorary title of
Field Vice President shall not be an "officer" of the Company. One person may
hold any two of the executive offices of the corporation (except the same person
shall not be both President and Secretary) but no such officer shall execute,
acknowledge or verify any instrument in more than one capacity if such
instrument is required by law or by these Bylaws or by resolution of the Board
of Directors to be executed, acknowledged or verified by any two or more
officers.

     Section 2. Election, Term of Office and Qualifications. The Executive
     ---------  -------------------------------------------
Officers of the corporation shall be chosen annually by the Board of Directors.
Each officer shall hold his office until a successor shall have been duly chosen
and qualified, or until his death, or until he shall resign or shall have been
removed in the manner hereinafter provided.

     Section 3. Removal. The officers designated in Section 1 of this Article
     ---------  -------
may be removed, either with or without cause, by a vote of a majority of the
whole Board of Directors at a meeting called for the purpose.

                                      -1-
<PAGE>
 
     Section 4. Resignation. Any officer may resign at any time by giving
     ---------  -----------
written notice to the Board of Directors, to the President and Chief Executive
Officer, or to the Secretary of the corporation. Any such resignation shall take
effect at the same time specified therein; and, unless otherwise specified
therein, the acceptance of such resignation shall not be necessary to make it
effective.

     Section 5. Vacancies. A vacancy in any office because of death,
     ---------  ---------
resignation, removal, disqualification or any other cause, shall be filled for
the unexpired portion of the term by the Board of Directors.

     Section 6. The Chairman of the Board. The Chairman of the Board shall be
     ---------  -------------------------
responsible to the Board of Directors. He shall perform all duties usual and
incident to the office of the Chairman of the Board and such other duties as
from time to time may be assigned to him by the Board of Directors.

     Section 7. The President and Chief Executive Officer. The President shall
     ---------  -----------------------------------------
be the chief executive officer of the corporation and shall be responsible to
the Board of Directors for the operation of the corporation and the conduct of
its business. The President and Chief Executive Officer shall perform such
duties as are given to him by these Bylaws and by the Chairman of the Board, and
the Board of Directors. In the event of a vacancy in the office of the Chairman
of the Board or in the absence of the Chairman of the Board, the President and
Chief Executive Officer shall perform all the duties of the Chairman of the
Board, and, when so acting, shall have all the powers of, and be subject to all
the restrictions upon, the Chairman of the Board.

     Section 8. Executive Vice Presidents, Senior Vice Presidents, Vice
     ---------  -------------------------------------------------------
Presidents, Second Vice Presidents, and General Auditors. Executive Vice
- --------------------------------------------------------
Presidents, Senior Vice Presidents, Vice Presidents, Second Vice Presidents, and
General Auditors shall perform such duties as are assigned by these Bylaws and
by the Board of Directors, the Chairman of the Board and the President.

     Section 9. The Secretary. The Secretary shall be sworn to the faithful
     ---------  -------------
discharge of his duty. He shall:

      A. Keep the minutes of the meetings of the Stockholder and of the Board of
      Directors in books provided for the purpose.

      B. See that all notices are duly give in accordance with the provisions of
      these Bylaws or as required by law.

      C. Be custodian of the records and seal of the corporation, and see that
      such seal is affixed to all stock certificates prior to their issue and to
      all documents the execution of which on behalf of the corporation under
      its seal is duly authorized in accordance with these Bylaws.

      D. Have charge of the stock books of the corporation and keep or cause to
      be kept the stock and transfer books in such manner as to show at any time
      the amount of the 

                                      -2-
<PAGE>
 
      stock of the corporation issued and outstanding, the manner in which and
      the time when such stock was transferred, the names, alphabetically 
      arranged, and the addresses of the holders of record thereof, the number
      of shares held by each, and the time when each became such holder of 
      record; and exhibit at all reasonable times to any Director, upon 
      application, the original or duplicate stock ledger.

      E. Sign, with the President, certificates of stock of the corporation.

      F. See that the books, reports, statements, certificates and all other
      documents and records of the corporation required by law are properly kept
      and filed.

      G. In general, perform all duties incident to the office of Secretary, and
      such other duties as, from time to time, may be assigned to him by the
      Board of Directors, the Chairman of the Board, or the President.

      Section 10. The Treasurer. The treasurer shall:
      ----------  -------------

      A. Have charge of, and be responsible for, all funds and securities of the
      corporation.

      B. From time to time, render a statement of the condition of the finances
      of the corporation at the request of the Board of Directors.

      C. Receive, and give receipt for, monies due and payable to the
      corporation from any source whatsoever.

      D. In general, perform all the duties incident to the office of Treasurer
      and such other duties as, from time to time, may be assigned to him by the
      Board of Directors, the Chairman of the Board, or the President.

      The Treasurer may be required to give a bond for the faithful performance
of his duties in such sum and with such surety as may be determined by the Board
of Directors.

      Section 11. The Actuary. The Actuary shall perform all duties incident to
      ----------  -----------
the office of the Actuary, and such other duties as, from time to time, may be
assigned to him by the Board of Directors, by the Chairman of the Board, or by
the President.

      Section 12. Modification of Policies. The executive officers designated in
      ----------  ------------------------
Section 1 of this Article, together with any officers designated by the Board of
Directors, shall have the authority to sign and modify insurance policies for
the company.

      Section 13. Salaries and Compensation of Officers. Salaries and
      ----------  -------------------------------------
compensation of all Executive Officers shall be fixed by the Board of Directors.
In addition, the Board of Directors may, in its discretion, delegate its
authority in whole or part, to the extent permitted by law, to 

                                      -3-
<PAGE>
 
an Executive Officer to approve salaries and compensation for officers as 
designated in Section 1.


                                  ARTICLE II
                                  ----------

                                   Directors
                                   ---------

     Section 1. Number and Qualifications. The property, interests, business and
     ---------  -------------------------
transactions of the corporation shall be managed by a Board of Directors
consisting of not less than five(5) nor more than twelve (12) persons elected
annually by the holder of the capital stock for the term of one (1) year, and
shall serve until the election and qualification of their successors, unless
they sooner resign.

     Section 2. Vacancies. Any vacancy occurring in the Board of Directors may
     ---------  ---------
be filled for the unexpired term by a majority vote of the remaining members of
the Board of Directors. In the event that the membership of the Board of
Directors falls below the number necessary for a quorum, a special meeting of
the Stockholders shall be called, and such number of Directors shall be elected
thereat as may be necessary to restore the membership of the Board to its full
number.

     Section 3. Meetings. Regular meetings of the Board of Directors shall be
     ---------  --------
held three times in each calendar each year. The exact dates for the regular
meetings in a calendar year will be set in the preceding year at the last
regular meeting of the Board of Directors and included as part of the minutes
thereof. The Board of Directors shall meet at such other time as it may, from
time to time, determine. No notice need be given of the time of the meeting of
any regular meeting of the Board of Directors.

     Section 4. Place of Meetings. The Board of Directors may hold its meetings
     ---------  -----------------
at such place or places within or without the State of Colorado as the Board
may, from time to time, determine, or with respect to its meetings, as shall be
specified or fixed in the respective notices or waivers of notice of such
meetings.

     Section 5. Special Meetings; Notice. Special meetings of the Board of
     ---------  ------------------------
Directors shall be held whenever called by the Chairman of the Board or by the
President or three (3) of the Directors. Notice of each such meeting shall be
mailed to each Director, addressed to him at his address as it appears on the
records of the corporation, at least three (3) days before the day on which the
meeting is to be held. No notice need be given to any Director of the meeting,
either before or after the holding thereof, who waives such notice. No notice
need be given of an adjourned meeting of the Board of Directors.

     As to any Directors who shall sign the minutes of any Directors' meeting,
such meeting shall be deemed to have been legally and duly called, noticed, held
and conducted, and the action thereof approved, and, for all purposes and as to
such persons, the minutes of the Directors' meeting shall be construed as if all
the Directors were actually present at said 

                                      -4-
<PAGE>
 
meeting, and all who signed the minutes were duly noticed, and the signature of
any Director to the minutes of a meeting shall, for all purposes and as to all
persons, be held to be an approval of the actions taken thereat.

     Section 6. Quorum and Manner of Action. A majority of the number of
     ---------  ---------------------------
Directors, determined pursuant to ARTICLE II, Section 1, shall form a quorum for
the transaction of business at any regular or special meeting of the Board of
Directors. Except as otherwise provided by law, by the charter, or by these
Bylaws, the act of a majority of the Directors present at any meeting, at which
a quorum is present, shall be the act of the Board of Directors. In the absence
of a quorum, the Director present may adjourn the meeting from time to time
until a quorum be had.

     Section 7. Election of Officers. At the first meeting of the Board of
     ---------  --------------------
Directors after the annual election, the Executive Officers named in Section 1
of ARTICLE I of these Bylaws shall be elected to serve for the ensuing year and
until the election of their respective successors. In addition, the Board of
Directors shall elect their Chairman and may elect an Executive Committee and
such other committees, including an Investment Committee, with such membership,
duties and authority as the Board may designate. Elections shall be by ballot,
and a majority of the votes cast shall be necessary to elect. Any vacancies that
occur may be filled by the Board for the unexpired term. All other officers who
are not Executive Officers shall serve for such terms as may be determined by
the Board of Directors electing them subject, however, to the right of removal
with or without cause by any subsequent Board of Directors.

     Section 8. Chairman. The Board of Directors shall designate a Chairman who
     ---------  --------
shall preside at all meetings of the Board of Directors and Shareholders'
meetings. If no Chairman is so designated, or in the absence of the Chairman,
the President and Chief Executive Officer of the corporation shall act as
Chairman.

     Section 9. Duties. The Board of Directors shall exercise a general
     ---------  ------
supervision over the affairs of the corporation, and receive and pass upon the
reports of the officers. The Board may direct any officer or officers of the
corporation to transact any particular branch of business which it may see fit
to designate. The Board of Directors may, from time to time, employ such persons
as the Board may deem necessary for the carrying on of the business of the
corporation, any of whom may also be Officers or Directors of the corporation.

     Section 10. Removal. Any Director may be removed from office, either with
     ----------  -------
or without cause, at any time, and another person may be elected to his place,
to serve for the remainder of his term, at any special meeting of the
Stockholder called for the purpose, by a majority vote of the total number of
votes entitled to be cast by the Stockholder. In case any vacancy so created
shall not be filled by the Stockholder at such meeting, such vacancy my be
filled by the Directors as provided hereinabove.

     Section 11. Executive Committee. At the first meeting of the Board of
     ----------  -------------------
Directors after the annual election, an Executive Committee may be elected from
the membership of the 

                                      -5-
<PAGE>
 
Board of Directors. Said Committee shall consist of not more than four (4)
members, among whom shall be the Chairman of the Board. The Executive Committee
may meet at any time or place in or out of the State of Colorado, with or
without notice, and a majority of the members of the Committee shall constitute
a quorum for the transaction of business. Except when the Board of Directors is
in session the Executive Committee shall have an exercise every right, power and
authority of the Board of Directors permitted by law. Any act ratified by a
majority of the Executive Committee shall be of the same force, effect and
validity as if such act had been authorized in advance. The members of the
Executive Committee shall hold office until the first meeting of the Board of
Directors after the next annual election and until their successors shall have
been duly elected and qualified, unless prior thereto they shall have been
removed by the Board of Directors. The Board of Director may, at any time,
remove any member or all members of the Executive Committee and elect another or
others in lieu thereof, excepting the Chairman of the Board. The Executive
Committee shall keep a record of all meetings and all business done thereat and
the records shall be at all times subject to inspection by the Board of
Directors. The Executive Committee may annually designate one member of the
Committee as its Chairman, who shall preside at meetings of the Committee. If no
Chairman is so designated, or in the absence of the Chairman, the Chairman of
the Board of the corporation shall act as Chairman of the Executive Committee.

     Section 12. Retirement. Mandatory retirement from the Board will occur for
     ----------  ----------
members of the Board of Directors in office on January 1, 1978 at the first
Annual Shareholders' Meeting following the attainment of age 72. Thereafter,
Board members will be retired from the Board at the December 31st next following
the attainment of age 70.


                                  ARTICLE III
                                  -----------
  
                                     Stock
                                     -----

     Section 1. Certificates. The Stockholder of the corporation whose stock has
     ---------  ------------
been paid for in full shall be entitled to a certificate showing the amount of
stock of the corporation standing on the books in his name. Each certificate
shall be numbered, shall bear the signatures of the President and of the
Secretary or an Assistant Secretary, and shall be manually countersigned by an
authorized officer of any transfer agent which has been duly appointed by the
corporation. Each certificate shall bear the seal of the corporation and be
issued in numerical order. The signatures of the President, the Secretary and
any Assistant Secretary may all be facsimiles, and the seal of the corporation
may be facsimile reproduction, but the countersignature of any transfer agent
shall be manual.

     Section 2. Transfer. Transfers of all stock shall be made upon the proper
     ---------  --------
stock books of the corporation, and must be accompanied by the surrender of the
duly endorsed certificates representing the transferred stock. Surrendered
certificates shall be canceled and new certificates issued to the parties
entitled thereto. The stock book shall be closed to transfers fifteen (15) days
before general elections and fifteen (15) days before dividend dates.

                                      -6-
<PAGE>
 
     Section 3. Lost Certificates. The Board of Directors may order a new
     ---------  -----------------
certificate of stock to be issued in the place of any certificate of the
corporation alleged to have been lost or destroyed, but in either such case the
owner of the lost certificate shall first cause to be given to the corporation a
bond in such sum and with such surety as said Board may direct as indemnity
against any loss or claim that the corporation may incur by reason of the
issuance of such certificate, but the Board of Directors may, in its discretion,
refuse to replace any lost certificate, save upon the order of some court having
jurisdiction in such matters.

     Section 4. Stock and Transfer Books. The stock and transfer books and all
     ---------  ------------------------
other books and records of the corporation shall be kept at its principal office
in Denver, Colorado, except that the stock and transfer books may be kept in the
office of any duly appointed transfer agent of the corporation. All such books
and records shall be open for inspection by the shareholder and judgment
creditors of the corporation and their personal representatives, at the
principal office of the corporation in Denver, Colorado, or with regard to stock
and transfer books at the office of any duly appointed transfer agent of the
corporation, and extracts may be made therefrom, as provided by law; provided,
however, as permitted by law, the following limitations of such right of
inspection and making extracts shall be and is hereby made, to-wit:

      A. Prior to any such inspection being made, the requesting party first
      shall give written notice to the Secretary of the corporation of the
      requesting party's desire to inspect and/or make extracts from such books
      and records of the corporation, said written notice to identify the
      particular books desired to be examined and to set forth the purpose or
      purposes of such examination. Within fifteen (15) days after receipt of
      such notice, the Secretary, in writing or orally, shall inform the
      requesting party of the date, time and place the requested books and/or
      records of the corporation may be examined by the requesting party.

      B. The requesting party shall not remove any of the requested books and/or
      records of the corporation from the place of examination indicated by the
      Secretary, as set forth in paragraph "A" above.

      C. The Secretary and/or any person designated by the Secretary shall be
      permitted to remain present with the requesting party at all times during
      the examination of the books and/or records of the corporation by the
      requesting party.

      D. All notes, memoranda, or extracts of books and/or records of the
      corporation, made and/or taken by the requesting party, shall be made in
      duplicate by the requesting party, and a copy thereof shall be delivered
      forthwith by the requesting party to the Secretary or to the designated
      representative of the Secretary, as the case may be.

      E. Before making any such examination of said books and/or records of the
      corporation and upon demand therefor by the Secretary or by the designated
      representative of the Secretary, the requesting party shall pay the
      corporation for all 

                                      -7-
<PAGE>
 
      reasonable costs and/or expenses, if any, incurred by the corporation in
      connection with the examination, said costs and/or expenses to be itemized
      and set forth in a written statement to be furnished by the Secretary or
      by the Secretary's designated representative to the requesting party at
      the time of the aforesaid demand for reimbursement therefor.

      F. The Secretary, in his discretion, may refuse to permit any examination
      of the books and/or records of the corporation during the fifteen (15) day
      period referred to in Section 2 of ARTICLE III of these Bylaws, anything
      hereinabove set forth in this section of the Bylaws to the contrary
      notwithstanding.


                                  ARTICLE IV
                                  ----------

     Section 1. Annual Meetings. The regular Annual Meeting of the Shareholder
     ---------  ---------------
of the corporation shall be held at the office of the corporation in Denver,
Colorado, or at such other place, either within or without the State of
Colorado, as may be ordered by the Chairman of the Board, President and Chief
Executive Officer, or the Board of Directors. The Annual Meeting shall be held
immediately preceding the first regular Board of Directors meeting in each
calendar year, or at such other time as the Board of Directors in its discretion
may determine. At such meeting, the Directors for the ensuing year shall be
elected. The officers of the corporation may present their annual reports.

     Section 2. Special Meetings. Special Shareholders' meetings may be called
     ---------  ----------------
by the Chairman of the Board or the President and Chief Executive Officer, or
the Secretary, or by resolution adopted at a meeting of the Board of Directors
or on call signed by the corporation's Shareholder. Unless the Board of
Directors directs otherwise, said meetings shall be held at the office of the
corporation in Denver, Colorado, but may be held at such other place, within or
without the State of Colorado, as may be designated by the Board of Directors.
Calls for special meetings shall specify the time, place and objects therefor,
and no other business than that specified in the call shall be considered in any
such meeting.

     Section 3. Notice of Meetings. Notice of the time and place of all regular
     ---------  ------------------
and special meetings shall be prepared by the Secretary, and may be delivered
personally, or deposited in the post office, properly addressed, with postage
prepaid, to the Shareholder not less than ten (10) nor more than fifty (50) days
before such meeting. If the Shareholder shall fail to furnish the Secretary with
its correct post office address, it shall not be entitled to the separate,
personal notice referred to herein. Regular and special meetings may be held
upon waiver duly signed by the Shareholder of record, without notice thereof
being published or mailed. No notice of any Shareholder's meeting shall be
required when the Shareholder is present, either in person or by proxy at such
meeting.

     Section 4. Election of Directors. At each annual meeting of the Shareholder
     ---------  ---------------------
of the corporation not less than five (5) nor more than fifteen (15) Directors
shall be elected who shall 

                                      -8-
<PAGE>
 
serve until their successors are duly elected and qualified, unless they sooner
resign. Election of Directors shall be by the Shareholder, either in person or
by proxy.

     Section 5. Proxies. The Shareholder entitled to vote may be represented at
     ---------  -------
any regular or special meeting of the Shareholder by a duly executed proxy. The
proxy shall be in writing and properly signed, and no proxy shall be recognized
unless executed within eleven (11) months of the date of the meeting at which it
is presented unless otherwise provided in the proxy.

     Section 6. Order of Business. The order of business at the annual meeting
     ---------  -----------------
and, so far as is practicable, at all other meetings of the Shareholder, shall
include, but not be limited to, the following:

      1. Call of roll.

      2. Proof of due notice of meeting.

      3. Reading and disposal of any unapproved minutes.
     
      4. Annual reports of officers and committees.

      5. Election of Directors.

                                      -9-
<PAGE>
 
                                   ARTICLE V
                                   ---------

                                   Dividends
                                   ---------

     Section 1. Dividends. Dividends shall be declared at such times and in such
     ---------  ---------
amounts as the Board may direct, but no dividends shall be declared which will
violate the statutes of the State of Colorado.


                                  ARTICLE VI
                                  ----------

                           Miscellaneous Provisions
                           ------------------------

     Section 1. Corporate Seal. The corporate seal of the corporation shall
     ---------  --------------
consist of two concentric circles, between which shall be "Security Life of
Denver Insurance Company" and in the center shall be inscribed the word "Seal",
which seal, as impressed on the margin hereof, is adopted as the seal of the
corporation.

     Section 2. Depositories and Withdrawals. The Board of the Directors may
     ---------  ----------------------------
designate depositories for the funds of the corporation and funds deposited
therein by any officer or other person connected with the corporation shall not
place any personal liability upon the person or persons authorized to make such
deposits should any loss occur through failure of any such depository. Funds
shall not be withdrawn from any depository except upon two authorized signatures
unless the instrument for withdrawal of funds bears the authorized facsimile
signature produced by a check signing device, the use of which may be authorized
by the Board of Directors or the Executive Committee.

     Section 3. Bonds. Such bond or bonds may be required of the officers and
     ---------  -----
employees of the corporation as the Board of Directors shall require. The
corporation may pay the charges for any bond or for bonds that may be otherwise
given in favor of the corporation.


                                  ARTICLE VII
                                  -----------

     Section 1. Amendments. Any and all provisions of these Bylaws may be
     ---------  ----------
altered, amended, repealed or added to by the Board of Directors.

                                      -10-
<PAGE>
 
                                 ARTICLE VIII
                                 ------------

                         Indemnification of Directors,
                         -----------------------------
                         Officers and Other Personnel
                         ----------------------------

     Section 1. Non-Derivative Actions. The corporation shall indemnify any
     ---------  ----------------------
person who was or is a party or is threatened to be made a party to any
threatened, pending, or completed action, suit or proceeding, whether civil,
criminal, administrative, or investigative (other than an action by or in the
right of the corporation), by reason of the fact that he is or was a director,
member of a committee appointed by the Board of Directors, officer, salaried
employee, or fiduciary of the corporation or is or was serving at the request of
the corporation (whether or not as a representative of the corporation) as a
director, officer, employee, (for example, acting in a fiduciary capacity for
welfare benefit plans including but not limited to Employees' Retirement Plan,
Savings Incentive Plan, Group Medical Plan, Prescription Drug Program, Group
Term Life Insurance, Group Dental Plan, Travel Accident Plan or Deferred
Compensation Plan, et al.), or fiduciary of another corporation, partnership,
joint venture, trust, or other enterprise, against expenses (including attorney
fees), judgments, fines, and amounts paid in settlement actually and reasonably
incurred by him in connection with such action, suit or proceeding if he acted
in good faith and in a manner he reasonably believed to be in the best interests
of the corporation and, with respect to any criminal action or proceeding, had
no reasonable cause to believe his conduct was unlawful. The termination of any
action, suit, or proceeding by judgement, order, settlement, or conviction or
upon a plea of nolo contendere or its equivalent shall not of itself create a
presumption that the person did not act in good faith and in a manner which he
reasonably believed to be in the best interests of the corporation and, with
respect to any original criminal action or proceeding, had reasonable cause to
believe that his conduct was unlawful.

     Section 2. Derivative Actions. The corporation shall indemnify any person
     ---------  ------------------
who was or is a party or is threatened to be made a party to any threatened,
pending, or completed action or in suit by or in the right of the corporation to
procure a judgment in its favor by reason of the fact that he is or was a
director, member of a committee appointed by the Board of Directors, officer,
salaried employee, or fiduciary of the corporation or is or was serving at the
request of the corporation (whether or not as a representative of the
corporation) as a director, officer, employee, (for example, acting in a
fiduciary capacity for welfare benefit plan including but not limited to
Employee's Retirement Plan, Savings Incentive Plan, Group Medical Plan,
Prescription Drug Program, Group Term Life Insurance, Group Dental Plan, Travel
Accident Plan or Deferred Compensation Plan, et al.), or fiduciary of another
corporation, partnership, joint venture, trust or other enterprise against
expenses (including attorney fees) actually and reasonably incurred by him in
connection with the defense or settlement of such action or suit if he acted in
good faith and in a manner he reasonably believed to be in the best interests of
the corporation; but no indemnification shall be made in respect of any claim,
issue, or matter as to which such person has been adjudged to be liable for the
negligence or misconduct in the performance of his duty to the corporation
unless and only to the extent that the court in which such action or suit was
brought determines upon application that, despite the 

                                      -11-
<PAGE>
 
adjudication of liability, but in view of all circumstances of the case, such 
person is fairly and reasonably entitled to indemnification for such expenses 
which such court deems proper.

     Section 3. Expenses. To the extent that a director, member of a committee
     ---------  --------
appointed by the Board of Directors, officer, salaried employee, or fiduciary of
the corporation shall be successful on the merits in defense of any action,
suit, or proceeding referred to in Section 1 or Section 2 of this Article VIII
or in defense of any claim, issue, or matter therein, he shall be indemnified by
the corporation against expenses (including attorney fees) actually and
reasonably incurred by him in connection therewith.

     Section 4. Authorization. Any indemnification under Section 1 or Section 2
     ---------  -------------
of this Article VIII (unless ordered by a court) shall be made by the
corporation only as authorized in the specific case upon a determination that
indemnification of the director, member of a committee appointed by the Board of
Directors, officer, salaried employee, or fiduciary is proper in the
circumstances because he has met the applicable standard of conduct set forth in
Section 1 or Section 2. Such determination shall be made by the Board of
Directors by a majority vote of a quorum consisting of directors who were not
parties to such action, suit, or proceeding, or, if such a quorum is not
obtainable or even if obtainable a quorum of disinterested directors so directs,
by independent legal counsel in a written opinion, or by the Stockholder.

     Section 5. Advance Payment of Expenses. Expenses (including attorney fees)
     ---------  ---------------------------
incurred in defending a civil or criminal action, suit, or proceeding may be
paid by the corporation in advance of the final disposition of such action,
suit, or proceeding as authorized in Section 4 of this Article VIII upon receipt
of an undertaking by or on behalf of the director, member of a committee
appointed by the Board of Directors, officer, salaried employee, or fiduciary to
repay such amount unless it is ultimately determined that he is entitled to be
indemnified by the corporation as authorized in this Article VIII.

     Section 6. Non-Exclusivity and Continuance. The indemnification provided by
     ---------  -------------------------------
this Article VIII shall not be deemed exclusive of any other rights to which any
person indemnified may be entitled under the Articles of Incorporation, any
agreement, insurance policy, vote of the Stockholder or disinterested directors,
or otherwise, and any procedure provided for by any of the foregoing, both as to
action in his official capacity and as to action in another capacity while
holding such office. Any indemnity otherwise payable under this Article VIII on
account of any specific loss or expense shall be reduced by the amount of any
insurance proceeds paid or payable to the person to be indemnified on account of
the same loss or expense is such insurance is provided by the corporation or any
of its affiliates. The indemnification provided by this Article VIII shall
continue as to a person who has ceased to be a director, member of a committee
appointed by the Board of Directors, officer, salaried employee, or fiduciary
with regard to acts or omissions of such person occurring or alleged to have
occurred while the person was so engaged, and shall inure to the benefit of
heirs, executors, and administrators of such a person.

                                      -12-
<PAGE>
 
     Section 7. Application of this Article. The provisions of this Article VIII
     ---------  ---------------------------
shall apply to all actions, suits or proceedings described in Section 1 or
Section 2 arising or alleged to arise out of any acts or omissions on the part
of any person referred to in Section 1 or Section 2 occurring or alleged to
occur prior to the adoption of this Article VIII or at any time while it remains
in force.

     Section 8. Exclusions. No indemnification is provided under this Article
     ---------  ----------
VIII for unsalaried persons under contract with the corporation in sales
capacities such as General Agents, Agents and Brokers. Except as expressly
provided in this Article VIII no indemnity is provided for persons performing
services to the corporation as independent contractors.

     I certify that the foregoing is a full and complete copy of the Bylaws of
Security Life of Denver Insurance Company as amended on January 29, February 18,
1969, October, 1974, May 11, July 27, 1977, February 17, 1978, February 22,
1980, April 28, 1980, May 14, 1980, May 29, 1981, November 10, 1982, May 10,
1984, May 29, 1985, May 5, 1988, November 2, 1989, October 31, 1990, November 8,
1991, and February 14, 1994.



Date: February 21, 1995                        /s/ Irene M. Colorosa
                                               ---------------------
                                               Irene M. Colorosa
                                               Assistant Secretary

                                      -13-

<PAGE>
 
                                                               EXHIBIT 1.A(8)(a)
                                
        Addendum to the Sales Agreement dated August 26, 1994
                            by and between
      The Alger American Fund, Fred Alger Management, Inc. and
                 Security Life of Denver Insurance Company



Section 2 of the Sales Agreement is hereby amended to read as follows:

2.   FUND represents and warrants that all shares of the Portfolios of FUND will
     be sold only to other insurance companies which have agreed to participate
     in FUND to fund their Separate Accounts and to such other entities as may
     be permitted by Section 817(h) of the Internal Revenue Code of 1986, as
     amended ("Code"), which may include FUND's Distributor or its affiliates.
     Shares of the Portfolios of FUND will not be sold directly to the general
     public.





Date:  May 31, 1995

     THE ALGER AMERICAN FUND

     By:  /s/ Gregory Duch


     SECURITY LIFE OF DENVER
       INSURANCE COMPANY

     By:  /s/ Frank Wright

     FRED ALGER MANAGEMENT, INC.

     By:  /s/ Gregory Duch

<PAGE>
 
                        SALES AGREEMENT                EXHIBIT 1.A (8) (a) (ii)


     THIS AGREEMENT is made by and between The Alger American Fund ("FUND"), a
Massachusetts business trust, FRED ALGER MANAGEMENT, INC., a New York
corporation ("ADVISER"), and SECURITY LIFE OF DENVER INSURANCE COMPANY ("LIFE
COMPANY"), a life insurance company organized under the laws of the State of
Colorado.

     WHEREAS, FUND is registered with the Securities and Exchange Commission
("SEC") under the Investment Company Act of 1940 (" '40 Act") as an open-end
diversified management investment company; and

     WHEREAS, FUND is organized as a series fund, comprised of several
Portfolios which are listed on Appendix A hereto; and

     WHEREAS, FUND was initially organized to act as the funding vehicle for
certain variable life insurance and/or variable annuity contracts ("Variable
Contracts") offered by life insurance companies through separate accounts of
such life insurance companies; and

     WHEREAS, ADVISER is registered with the SEC as an investment adviser under
the Investment Advisers Act of 1940 and as a broker-dealer under the Securities
Exchange Act of 1934, as amended; and

     WHEREAS, ADVISER is the investment adviser to FUND and the distributor of
the shares of FUND; and

     WHEREAS, LIFE COMPANY has established or will establish one or more
separate accounts ("Separate Accounts") to offer Variable Contracts and is
desirous of having FUND as one of the underlying funding vehicles for such
Variable Contracts; and

     WHEREAS, to the extent permitted by applicable insurance laws and
regulations, LIFE COMPANY intends to purchase shares of FUND to fund the
aforementioned Variable Contracts and FUND is authorized to sell such shares to
LIFE COMPANY at net asset value;

     NOW, THEREFORE, in consideration of their mutual promises, LIFE COMPANY,
FUND and ADVISER agree as follows:

      1.FUND will make available to the designated Separate Accounts of LIFE
COMPANY shares of the selected Portfolios for investment of purchase payments of
Variable Contracts allocated to the designated Separate Accounts as provided in
FUND's Prospectus.

      2.FUND represents and warrants that all shares of the Portfolios of FUND
will be sold only to other insurance companies which have agreed to participate
in FUND to fund their Separate Accounts, all in accordance with the requirements
of Section 817(h) of the Internal Revenue Code of 1986, as amended ("Code") and
Treasury Regulation 1.817-5. Shares of the 
<PAGE>
 
Portfolios of FUND will not be sold directly to the general public.

       3.(a)FUND agrees to sell to LIFE COMPANY those shares of the selected
Portfolios of FUND which LIFE COMPANY orders, executing such orders on a daily
basis at the net asset value next computed after receipt by FUND or its designee
of the order for the shares of FUND. For purposes of this Section 3(a), LIFE
COMPANY shall be the designee of FUND for receipt of such orders and receipt by
such designee shall constitute receipt by FUND; provided that FUND receives
notice of such order by 9:30 a.m. New York time on the next following Business
Day. "Business Day" shall mean any day on which the New York Stock Exchange is
open f or trading and on which FUND calculates its net asset value pursuant to
the rules of the SEC.

      (b)FUND agrees to redeem for cash, on LIFE COMPANY's request, any full or
fractional shares of FUND held by LIFE COMPANY, executing such requests on a
daily basis at the net asset value next computed after receipt by FUND or its
designee of the request for redemption. For purposes of this Section 3(b), LIFE
COMPANY shall be the designee of FUND for receipt of requests for redemption and
receipt by such designee shall constitute receipt by FUND; provided that FUND
receives notice of such request for redemption by 9:30 a.m. New York time on the
next following Business Day.

      (c)FUND shall make the net asset value per share for the selected
Portfolio(s) available to LIFE COMPANY on a daily basis as soon as reasonably
practical after the net asset value per share is calculated but shall use its
best efforts to make such net asset value available by 6:15 p.m. New York time.
If FUND provides LIFE COMPANY with the incorrect share net asset value
information through no fault of LIFE COMPANY, LIFE COMPANY on behalf of the
Separate Accounts, shall be entitled to an adjustment to the number of shares
purchased or redeemed to reflect the correct share net asset value. Any error in
the calculation of net asset value, dividend and capital gain information
greater than or equal to $.01 per share of FUND, shall be reported immediately
upon discovery to LIFE COMPANY. Any error of a lesser amount shall be corrected
in the next Business Day's net asset value per share for FUND.

      (d)At the end of each Business Day, LIFE COMPANY shall use the information
described in Section 3 (c) to calculate Separate Account unit values for the
day. Using these unit values, LIFE COMPANY shall process each such Business
Day's Separate Account transactions based on requests and premiums received by
it by the close of trading on the floor of the New York Stock Exchange
(currently 4:00 p.m. New York time) to determine the net dollar amount of FUND
shares which shall be purchased or redeemed at that day's closing net asset
value per share. The net purchase or redemption orders so determined shall be
transmitted to FUND by LIFE COMPANY by 9:30 a.m. New York time on the Business
Day next following LIFE COMPANY's receipt of such requests and premiums 'in
accordance with the terms of Sections 3(a) and 3(b) hereof.

      (e)If LIFE COMPANY's order requests the purchase of FUND shares, LIFE
COMPANY shall pay for such purchase by wiring federal funds to FUND or its
designated custodial account on the day the order is transmitted by LIFE
COMPANY. If LIFE 
<PAGE>
 
COMPANY's order requests a net redemption resulting in a payment of redemption
proceeds to LIFE COMPANY, FUND shall wire the redemption proceeds to LIFE
COMPANY by the next Business Day, unless doing so would require FUND to dispose
of portfolio securities or otherwise incur additional costs, but in such event,
proceeds shall be wired to LIFE COMPANY within seven days and FUND shall notify
the person designated in writing by LIFE COMPANY as the recipient for such
notice of such delay by 3:00 p.m. New York time the same Business Day that LIFE
COMPANY transmits the redemption order to FUND. If LIFE COMPANY's order requests
the application of redemption proceeds from the redemption of shares to the
purchase of shares of another portfolio managed or distributed by ADVISER, FUND
shall so apply such proceeds the same Business Day that LIFE COMPANY transmits
such order to FUND.

      4.(a) FUND will bear the printing costs (or duplicating costs with respect
to the statement of additional information) and mailing costs associated with
the delivery of the following FUND (or individual portfolio) documents, and any
supplements thereto, to existing Variable Contract owners of LIFE COMPANY whose
Variable Contract values are invested in the Fund:

      (i)   prospectuses and statements of additional information;

      (ii)  annual and semi-annual reports; and

      (iii) proxy materials.

     LIFE COMPANY will submit any bills for printing, duplicating and/or mailing
costs, relating to the FUND documents described above, to FUND for reimbursement
by FUND. LIFE COMPANY shall monitor such costs and shall use its best efforts to
control these costs. LIFE COMPANY will provide FUND on a semi-annual basis, or
more frequently as reasonably requested by FUND, with a current tabulation of
the number of existing Variable Contract owners of LIFE COMPANY whose Variable
Contract values are invested in FUND. This tabulation will be sent to FUND in
the form of a letter signed by a duly authorized officer of LIFE COMPANY
attesting to the accuracy of the information contained in the letter.

      (b)ADVISER will provide, at its expense, LIFE COMPANY with the following
FUND (or individual Portfolio) documents, and any supplements thereto, with
respect to prospective Variable Contract owners of LIFE COMPANY:

     (i)   camera ready copy of the current prospectus for printing by the LIFE
           COMPANY;

     (ii)  a copy of the statement of additional information suitable for
           duplication;

     (iii) camera ready copy of proxy material suitable for printing; and

     (iv)  camera ready copy of the annual and semiannual reports for
<PAGE>
 
           printing by the LIFE COMPANY.

      (c)FUND shall provide LIFE COMPANY with as many copies of the current
prospectus of FUND as LIFE COMPANY may reasonably request. Where FUND is not
obligated to bear the costs of such prospectuses under Sections 4 (a) and (b) ,
LIFE COMPANY will reimburse FUND for the cost of providing the requested
prospectuses. If requested by LIFE COMPANY, FUND shall provide such
documentation (including a final copy of FUND's prospectus as set in type or in
camera-ready copy) and other assistance as is reasonably necessary in order for
LIFE COMPANY to print together in one document the current prospectus for the
Variable Contracts issued by LIFE COMPANY and the current prospectus for FUND.

       5.(a)LIFE COMPANY will furnish, or will cause to be furnished, to FUND
and ADVISER, each piece of sales literature or other promotional material in
which FUND or ADVISER is named at least fifteen Business Days prior to its
intended use. No such material will be used if FUND or ADVISER objects to its
use in writing within ten Business Days after receipt of such material. LIFE
COMPANY will be responsible for making submissions to the NASD or other
regulatory authorities of such sales literature or other promotional materials.

      (b)FUND and ADVISER will furnish, or will cause to be furnished, to LIFE
COMPANY, each piece of sales literature or other promotional material in which
LIFE COMPANY is named, at least fifteen Business Days prior to its intended use.
No such material will be used if LIFE COMPANY objects to its use in writing
within ten Business Days after receipt of such material. FUND or ADVISOR will be
responsible for making submissions to the NASD or other regulatory authorities
of such sales literature or other promotional materials.

      (c)FUND and its affiliates and agents shall not give any information or
make any representations on behalf of LIFE COMPANY or concerning LIFE COMPANY,
the Separate Accounts, or the Variable Contracts issued by LIFE COMPANY, other
than the information or representations contained in a registration statement or
prospectus for such Variable Contracts, as such registration statement and
prospectus may be amended or supplemented from time to time, or in reports for
the Separate Accounts or prepared for distribution to owners of such Variable
Contracts, or in sales literature or other promotional material approved by LIFE
COMPANY or its designee, except with the permission of LIFE COMPANY.

      (d)LIFE COMPANY and its affiliates and agents shall not give any
information or make any representations on behalf of FUND or concerning FUND or
ADVISER other than the information or representations contained in a
registration statement or prospectus for FUND, as such registration statement
and prospectus may be amended or supplemented from time to time, or in published
reports for FUND which are in the public domain or approved by FUND or ADVISER
for distribution, or in sales literature or other promotional material approved
by FUND or its designee, except with the permission of FUND.

      (e)For purposes of this Agreement, the phrase "sales literature or other
promotional material,, or words of similar import include, without limitation,
advertisements (such as material published, or designed for use, in a newspaper,
magazine or other periodical, radio, 
<PAGE>
 
television, telephone or tape recording, videotape display, signs or billboards,
motion pictures or other public media), sales literature (such as any written
communication distributed or made generally available to customers or the
public, including brochures, circulars, research reports, market letters, form
letters, seminar texts, or reprints or excerpts or any other advertisement,
sales literature, or published article) , educational or training materials or
other communications distributed or made generally available to some or all
agents or employees, registration statements, prospectuses, statements of
additional information, shareholder reports and proxy materials, and any other
material constituting sales literature or advertising under National Association
of Securities Dealers, Inc. rules, the 140 Act or the Securities Act of 1933
(11133 Act").

      6.Each Portfolio of FUND will comply with Section 817 (h) of the Code and
Treasury Regulation 1.817-5, relating to the diversification requirements for
variable annuity, endowment, or life insurance contracts and any amendments or
other modifications to such Section or Regulation. In the event FUND becomes
aware that any Portfolio of FUND has failed to comply, it will take all
reasonable steps (a) to notify LIFE COMPANY of such failure, and

      (b)to adequately diversify the Portfolio so as to achieve compliance.

      7.(a) Except as limited by and in accordance with the provisions of
Sections 7 (b) and 7 (c) hereof, LIFE COMPANY agrees to indemnify and hold
harmless FUND and ADVISER, each of the officers and members of the Board of
Trustees of FUND, each of the directors and officers of ADVISER, and each
person, if any, who controls FUND or ADVISER within the meaning of Section 15 of
the 133 Act (collectively, the "Indemnified Parties" for purposes of this
Section 7) against any and all losses, claims, damages, liabilities (including
amounts paid in settlement with the written consent of LIFE COMPANY) or
litigation (including legal and other expenses), to which the Indemnified
Parties may become subject under any statute, regulation, at common law or
otherwise, insofar as such losses, claims, damages, liabilities or expenses (or
actions in respect thereof) or settlements are related to the sale or
acquisition of FUND's shares or the Variable Contracts and:

     (i)  arise out of or are based upon any untrue statements or alleged
          untrue statements of any material fact contained in the registration
          statement or prospectus for the Variable Contracts or contained in
          the Variable Contracts or sales literature therefore (or any
          amendment or supplement to any of the foregoing) , or arise out of
          or are based upon the omission or the alleged omission of a material
          fact required to be stated therein or necessary to make the
          statements therein not misleading, provided that this agreement to
          indemnify shall not apply as to any Indemnified Party if such
          statement or omission or such alleged statement or omission was
          made in reliance upon and in conformity with information furnished
          to LIFE COMPANY by or on behalf of FUND for use in the
          registration statement or prospectus for the Variable Contract or in
          the Variable Contracts or sales literature (or any amendment or
<PAGE>
 
               supplement) or otherwise for use in connection with the sale of
               the Variable Contracts or FUND shares; or

     (ii)      arise out of or as a result of statements or representations
               (other than statements or representations contained in the
               registration statement, prospectus or sales literature of FUND
               not supplied by LIFE COMPANY, or persons under its contract) or
               wrongful conduct of LIFE COMPANY or persons under its control,
               with respect to the sale or distribution of the Variable
               Contracts or FUND shares; or

     (iii)     arise out of any untrue statement or alleged untrue statement- of
               a material fact contained in a registration statement,
               prospectus, or sales literature of FUND or any amendment thereof
               or supplement thereto or the omission or alleged omission to
               state therein a material fact required to be stated therein or
               necessary to make the statements therein not misleading if such
               statement or omission or such alleged statement or omission was
               made in reliance upon and in conformity with information
               furnished to FUND or ADVISER by or on behalf of LIFE COMPANY; or

     (iv)      arise as a result of any failure by LIFE COMPANY to substantially
               provide the services and furnish the materials under the terms of
               this Agreement; or

     (v)       arise out of or result from any material breach of any
               representation and/or warranty made by LIFE COMPANY in this
               Agreement or arise out of or result from any other material
               breach of this Agreement by LIFE COMPANY.

      (b)LIFE COMPANY shall not be liable under this indemnification provision
for any losses, claims, damages, or liabilities incurred or assessed against an
Indemnified Party arising from such Indemnified Party's willful misfeasance, bad
faith, or gross negligence in the performance of such Indemnified Party's duties
or by reason of such Indemnified Party's reckless disregard of obligations or
duties under this Agreement or to FUND, whichever is applicable.

      (c)LIFE COMPANY shall not be liable under this indemnification provision
with respect to any claim made against an Indemnified Party unless such
Indemnified Party shall have notified LIFE COMPANY in writing within a
reasonable time after the summons or other first legal process giving
information of the nature of the claim shall have been served upon such
Indemnified Party (or after such Indemnified Party shall have received notice of
such service on any designated agent), but failure to notify LIFE COMPANY of any
such claim shall not relieve LIFE COMPANY from any liability which it may have
to the Indemnified Party against whom such action is brought otherwise than on
account of this indemnification provision. In case any such action is brought
against an Indemnified Party, LIFE COMPANY shall be entitled to assume 
<PAGE>
 
the defense thereof, with counsel satisfactory to the party named in the action.
After notice from LIFE COMPANY to such party of LIFE COMPANY's election to
assume the defense thereof, the Indemnified Party shall bear the fees and
expenses of any additional counsel retained by it, and LIFE COMPANY will not be
liable to such party under this Agreement for any legal or other expenses
subsequently incurred by such party independently in connection with the defense
thereof other than reasonable costs of investigation.

       8.(a)Except as limited by and in accordance with the provisions of
Sections 8(b) and 8(c) hereof, ADVISER agrees to indemnify and hold harmless
LIFE COMPANY and each of its directors and officers and each person, if any, who
controls LIFE COMPANY within the meaning of Section 15 of the 133 Act
(collectively, the "Indemnified Parties" for purposes of this Section 8) against
any and all losses, claims, damages, liabilities (including amounts paid in
settlement with the written consent of ADVISER) or litigation (including legal
and other expenses) to which the Indemnified Parties may become subject under
any statute, regulation, at common law or otherwise, insofar as such losses,
claims, damages, liabilities or expenses (or actions in respect thereof) or
settlements are related to the sale or acquisition of FUND's shares or the
Variable Contracts and:

     (i)       arise out of or are based upon any untrue statement or alleged
               untrue statement of any material fact contained in the
               registration statement or prospectus or sales literature of FUND
               (or any amendment or supplement to any of the foregoing), or
               arise out of or are based upon the omission or the alleged
               omission to state therein a material fact required to be stated
               therein or necessary to make the statements therein not
               misleading, provided that this agreement to indemnify shall not
               apply as to any Indemnified Party if such statement or omission
               or such alleged statement or omission was made in reliance upon
               and in conformity with information furnished to ADVISER or FUND
               by or on behalf of LIFE COMPANY for use in the registration
               statement or prospectus for FUND or in sales literature (or any
               amendment or supplement) or otherwise for use in connection with
               the sale of the Variable Contracts or FUND shares; or

     (ii)      arise out of or as a result of statements or representations
               (other than statements or representations contained in the
               registration statement, prospectus or sales literature for the
               Variable Contracts not supplied by ADVISER or persons under its
               control) or wrongful conduct of FUND, ADVISER or persons under
               their control, with respect to the sale or distribution of the
               Variable Contracts or FUND shares; or

     (iii)     arise out of any untrue statement or alleged untrue statement of
               a material fact contained in a registration statement,
               prospectus, or sales literature covering the Variable Contracts,
               or any amendment 
<PAGE>
 
               thereof or supplement thereto or the omission or alleged omission
               to state therein a material fact required to be stated therein or
               necessary to make the statements therein not misleading, if such
               statement or omission or such alleged statement or omission was
               made in reliance upon and in conformity with information
               furnished to LIFE COMPANY by or on behalf of FUND; or

     (iv)      arise as a result of (a) a failure by FUND to substantially
               provide the services and furnish the materials under the terms of
               this Agreement; (b) a failure by FUND to comply with the
               diversification requirements of Section 817 (h) of the Code; (c)
               a failure by FUND to qualify as a Regulated Investment Company
               under Subchapter M of the Code; or (d) a failure by FUND to
               register its shares f or sale as required by the laws of the
               various states.

     (v)       arise out of or result from any material breach of any
               representation and/or warranty made by ADVISER in this Agreement
               or arise out of or result from any other material breach of this
               Agreement by ADVISER.

      (b)ADVISER shall not be liable under this indemnification provision for
any losses, claims, damages, or liabilities incurred or assessed against an
Indemnified Party arising from the Indemnified Party's willful misfeasance, bad
faith, or gross negligence in the performance of such Indemnified Party's duties
or by reason of such Indemnified Party's reckless disregard of obligations and
duties under this Agreement or to LIFE COMPANY.

      (c)ADVISER shall not be liable under this indemnification provision with
respect to any claim made against an Indemnified Party unless such Indemnified
Party shall have notified ADVISER in writing within a reasonable time after the
summons or other first legal process giving information of the nature of the
claim shall have been served upon such Indemnified Party (or after such
Indemnified Party shall have received notice of such service on any designated
agent) , but failure to notify ADVISER of any such claim shall not relieve
ADVISER from any liability which it may have to the Indemnified Party against
whom such action is brought ,otherwise than on account of this indemnification
provision. In case any such action is brought against an Indemnified Party,
ADVISER shall be entitled to participate at its own expense in the defense
thereof. ADVISER also shall be entitled to assume the defense thereof, with
counsel satisfactory to the party named in the action. After notice from ADVISER
to such party of ADVISER's election to assume the defense thereof, the
Indemnified Party shall bear the fees and expenses of any additional counsel
retained by it, and ADVISER will not be liable to such party under this
Agreement for any legal or other expenses subsequently incurred by such party
independently in connection with the defense thereof other than reasonable costs
of investigation.

      9.FUND represents and warrants that FUND Shares sold pursuant to this
Agreement 
<PAGE>
 
shall be registered under the '33 Act and duly authorized for issuance, and
shall be issued, in compliance in all material respects with applicable law, and
that FUND is and shall remain registered under the 140 Act for so long as
required thereunder. FUND further represents and warrants that FUND currently
qualifies and will make every effort to continue to qualify as a Regulated
Investment Company under Subchapter M of the Code, and to maintain such
qualification (under Subchapter M or any successor or similar provisions), and
that FUND will notify LIFE COMPANY immediately upon having a reasonable basis
for believing that it has ceased to so qualify or that it might not so qualify
in the future. FUND will register and qualify its shares for sale in accordance
with the laws of the various states as may be required by law.

      10.FUND will provide LIFE COMPANY with at least one complete copy of all
prospectuses, statements of additional information, annual and semi-annual
reports, proxy statements, exemptive applications and all amendments or
supplements to any of the above that relate to the Portfolios promptly after the
filing of each such document with the SEC or other regulatory authority. LIFE
COMPANY will provide FUND with at least one complete copy of all prospectuses,
statements of additional information, annual and semi-annual reports, proxy
statements, exemptive applications and all amendments or supplements to any of
the above that relate to a Separate Account promptly after the filing of each
such document with the SEC or other regulatory authority.

      11.FUND will disclose in its prospectus that (1) shares of FUND are
offered to affiliated or unaffiliated insurance company separate accounts which
fund both annuity and life insurance contracts, (2) due to differences in tax
treatment or other considerations, the interests of various Variable Contract
owners participating in FUND might at some time be in conflict, and (3) the
Board of Trustees of FUND will monitor for any material conflicts and determine
what action, if any, should be taken. FUND hereby notifies LIFE COMPANY that
prospectus disclosure may be appropriate regarding potential risks of offering
shares of FUND to separate accounts funding both variable annuity contracts and
variable life insurance policies and to separate accounts funding variable
contracts of unaffiliated life insurance companies.

      12.Each party hereto shall cooperate with each other party and all
appropriate governmental authorities having Jurisdiction (including, without
limitation, the SEC, the NASD, and state insurance regulators) and shall permit
such authorities reasonable access to its books and records in connection with
any investigation or inquiry relating to this Agreement or the transactions
contemplated hereby.

      13.LIFE COMPANY agrees to inform the Board of Trustees of FUND of the
existence of or any potential for any material irreconcilable conflict of
interest between the interest of the contract owners of the Separate Accounts of
LIFE COMPANY investing in FUND and/or any other separate account of any other
insurance company investing in FUND upon LIFE COMPANY having knowledge of same.
'FUND agrees to inform LIFE COMPANY of the existence of or any potential for any
material irreconcilable conflict of interest between the interests of the
contract owners of the Separate Accounts of LIFE COMPANY investing in FUND
and/or any other separate account of any other insurance company investing in
FUND (upon FUND having knowledge of same).
<PAGE>
 
     A material irreconcilable conflict may arise for any one of a variety of
reasons, including:

      (a) an action by any state insurance regulatory authority;

      (b) a change in applicable federal or state insurance, tax, or securities
          laws or regulations, or a public ruling, private letter ruling, no-
          action or interpretive letter, or any similar action by insurance, tax
          or securities regulatory authorities;

      (c) an administrative or judicial decision in any relevant proceeding;

      (d) the manner in which the investments of any Portfolio are being
          managed;

     (e)  a difference in voting. instructions given by variable annuity
          contract owners and variable life insurance contract owners or by
          contract owners of different life insurance companies utilizing FUND;
          or

     (f)  a decision by a participating life insurance company to disregard the
          voting instructions of contract owners.

     The Board of Trustees of FUND shall promptly inform LIFE COMPANY if it
determines that an irreconcilable material conflict exists and the implications
thereof.

     LIFE COMPANY will be responsible for assisting the Board of Trustees of
FUND in carrying out its responsibilities by providing the Board with all
information reasonably necessary for the Board to consider any issue raised
including information as to a decision by LIFE COMPANY to disregard voting
instructions of contract owners.

     It is agreed that if it is determined by a majority of the members of the
Board of Trustees of FUND or a majority of its disinterested Trustees that a
material irreconcilable conflict exists affecting LIFE COMPANY, LIFE COMPANY
shall, at its own expense, to the extent reasonably practicable, take whatever
steps are necessary to remedy or eliminate the material irreconcilable conflict,
which steps may include, but are not limited to,

     (a)  withdrawing the assets allocable to some or all of the Separate
          Accounts from FUND or any Portfolio and reinvesting such assets in a
          different investment medium, including another Portfolio of FUND or
          submitting the questions of whether such segregation should be
          implemented to a vote of all affected contract owners and, as
          appropriate, segregating the assets of any particular group (i.e.,
          annuity contract owners or life insurance contract owners) that votes
          in favor of such segregation, or offering to the affected contract
          owners the option of making such a change;

     (b)  establishing a new registered management investment company or managed
          separate account.
<PAGE>
 
     If a material irreconcilable conflict arises because of LIFE COMPANY' s
decision to disregard contract owner voting instructions and that -decision
represents a minority position or would preclude a majority vote, the LIFE
COMPANY may be required, at FUND's election, to withdraw its Separate Account's
investment in FUND. No charge or penalty will be imposed against a Separate
Account of LIFE COMPANY as a result of such withdrawal. LIFE COMPANY agrees that
any remedial action taken by it in resolving any material conflicts of interest
will be carried out in the interests of contract owners.

     For purposes hereof, a majority of the disinterested members of the Board
of Trustees of FUND shall determine whether or not any proposed action
adequately remedies any material irreconcilable conflict. In no event will FUND
be required to establish a new funding medium for any Variable Contracts. LIFE
COMPANY shall not be required by the terms hereof to establish a new funding
medium for any Variable Contracts if an offer to do so has been declined by vote
of a majority of affected contract owners.

      14.LIFE COMPANY shall provide pass-through voting privileges, as provided
in this paragraph, to all Variable Contract owners so long as the SEC or its
staff continues to interpret the 140 Act to require such pass-through voting
privileges for Variable Contract owners. LIFE COMPANY will vote shares for which
it has not received voting instructions as well as shares attributable to it in
the same proportion as it votes shares for which it has received instructions.
LIFE COMPANY shall be responsible for assuring that each of its Separate
Accounts participating in FUND calculates voting privileges in a manner
consistent with other life companies utilizing FUND provided that each
participating life insurance company enters into an agreement containing a
provision or provisions, which do not vary in any material respect, from the
terms of Section 13 hereof.

      15.(a)   This Agreement shall be effective as of the date hereof and shall
               continue in force until terminated in accordance with the
               provisions herein.

      (b) This Agreement shall terminate automatically in the event of its
assignment unless such assignment is made with the written consent of LIFE
COMPANY and FUND.

      (c) This Agreement shall terminate without penalty at the option of the
terminating party in accordance with the following provisions:

      (i) At the option of LIFE COMPANY or FUND at any time from the
          date hereof upon 180 days' advance written notice, unless a shorter
          time is agreed to in writing by the parties;

     (ii) At the option of LIFE COMPANY if FUND shares are not
          reasonably available to meet the requirements of the Variable
          Contracts as determined by LIFE COMPANY.  Notice of election
          to terminate shall be furnished by LIFE COMPANY and
          termination shall be effective ten days after FUND's receipt of said
          notice unless FUND makes available a sufficient number of shares,
<PAGE>
 
               to the satisfaction of LIFE COMPANY, to meet the requirements
               of the Variable Contracts within said ten-day period;

     (iii)     At the option of LIFE COMPANY, upon the institution of formal
               proceedings against FUND by the SEC, the National Association of
               Securities Dealers, Inc., or any other regulatory body, the
               expected or anticipated ruling, judgment or outcome of which
               would, in LIFE COMPANY'S reasonable judgment, materially impair
               FUND'S ability to meet and perform FUND'S obligations and duties
               hereunder. Prompt notice of election to terminate under this
               paragraph shall be furnished by LIFE COMPANY with said
               termination to be effective upon receipt of notice;

     (iv)      At the option of LIFE COMPANY, upon its good faith determination,
               or at the option of FUND upon a determination by a majority of
               the Board, or a majority of disinterested Board members, that an
               irreconcilable material conflict exists among the interests of
               (i) owners of Variable Contracts issued by participating life
               insurance companies; or (ii) the interest of participating life
               insurance companies;

     (v)       At the option of FUND, upon the institution of formal proceedings
               against LIFE COMPANY by the SEC, the National Association of
               Securities Dealers, Inc., or any other regulatory body, the
               expected or anticipated ruling, judgement or outcome which would,
               in FUND'S reasonable judgment, materially impair LIFE COMPANY'S
               ability to meet and perform its obligations and duties hereunder.
               Prompt notice of election to terminate under this paragraph shall
               be furnished by FUND with said termination to be effective upon
               receipt of notice;

     (vi)      At the option of FUND, if (1) FUND shall determine in its sole
               judgement reasonably exercised in good faith, that LIFE COMPANY
               has suffered a material adverse change in its business or
               financial condition or -is the subject of material adverse
               publicity and such material adverse change or material adverse
               publicity is likely to have a material adverse impact upon the
               business and operation of FUND and ADVISER, (2) FUND shall have
               notified LIFE COMPANY in writing of such determination and its
               intent to terminate this Agreement, and, (3) after consideration
               of the actions taken by LIFE COMPANY and any other changes in
               circumstances since the giving of such notice, the determination
               of FUND shall continue to apply on the sixtieth (60th) day since
               giving of such notice, then such sixtieth day shall be the
               effective date of termination;
<PAGE>
 
     (vii)     At the option of LIFE COMPANY after having been notified by
               FUND of a termination or proposed termination of the Investment
               Advisory Agreement between FUND and ADVISER or its
               successors, which notice FUND shall provide promptly to LIFE
               COMPANY, the effective date of termination of the Agreement to
               be as determined by LIFE COMPANY;

     (viii)    in the event FUND's shares are not registered, issued or sold in
               accordance with applicable federal law, or such law precludes the
               use of such shares as the underlying investment medium of
               Variable Contracts issued or to be issued by LIFE COMPANY.
               Termination shall be effective immediately upon such occurrence
               without notice;

     (ix)      At the option of FUND upon a reasonable determination by the
               Board in good faith that it is no longer advisable and in the
               best interests of shareholders for FUND to continue to operate
               pursuant to this Agreement;

     (x)       At the option of FUND if the Variable Contracts cease to qualify
               as annuity contracts or life insurance contracts, as applicable,
               under the Code, or if FUND reasonably believes that the Variable
               Contracts may fail to so qualify;

     (xi)      At the option of LIFE COMPANY, upon FUND'S breach of any material
               provision of this Agreement, which breach has not been cured to
               the satisfaction of LIFE COMPANY within ten days after written
               notice of such breach is delivered to FUND;

     (xii)     At the option of FUND, upon LIFE COMPANY's breach of any
               material provision of this Agreement, which breach has not been
               cured to the satisfaction of FUND within ten days after written
               notice of such breach is delivered to LIFE COMPANY;

     (xiii)    At the option of FUND, if the Variable Contracts are not
               registered, issued or sold in accordance with applicable federal
               and/or state law. Termination shall be effective immediately upon
               such occurrence without notice;

     (xiv)     At the option of LIFE COMPANY, if LIFE COMPANY shall determine,
               in its sole judgment reasonably exercised in good faith, that
               FUND is the subject of material adverse publicity and such
               material adverse publicity is likely to have a material adverse
               impact on the sale of the Variable Contracts and/or the
               operations or business reputation of LIFE COMPANY, the LIFE
               COMPANY 
<PAGE>
 
               shall have notified FUND in writing of such determination
               and its intent to terminate this Agreement, and, after
               consideration of the actions taken by FUND and any other changes
               in circumstances since the giving of such notice, the
               determination of the LIFE COMPANY shall continue to apply on the
               sixtieth (60th) day since giving of such notice, which sixtieth
               day shall be the effective date of termination; or

     (xv)      Upon requisite vote of the Variable Contract owners having an
               interest in the Separate Accounts to substitute the shares of
               another investment company for the corresponding shares of FUND
               in accordance with the terms of the Variable Contracts f or which
               those shares had been selected to serve as the underlying
               investment media.

      (d)Notwithstanding any termination of this Agreement pursuant to Section
15 (c) hereof, at the election of LIFE COMPANY, FUND shall continue to make
available additional FUND shares, as provided below, pursuant to the terms and
conditions of this Agreement, for all Variable Contracts in effect on the
effective date of termination of this Agreement (hereinafter referred to as
"Existing Contracts"). Specifically, without limitation, at the .election of
LIFE COMPANY, the owners of the Existing Contracts or LIFE COMPANY, whichever
shall have legal authority to do so, shall be permitted to reallocate
investments in FUND, redeem investments in FUND and/or invest in FUND upon the
payment of additional premiums under the Existing Contracts. In the event of a
termination of this Agreement pursuant to Section 15(c) hereof, LIFE COMPANY, as
promptly as is practicable under the circumstances, shall notify FUND whether
LIFE COMPANY shall elect to continue to have FUND make shares available after
such termination. If FUND shares continue to be made available after such
termination, the provisions of this Agreement shall remain in effect and
thereafter either FUND or LIFE COMPANY may terminate the Agreement, as so
continued pursuant to this Section 15(d), upon prior written notice to the other
party such notice to be for a period that is reasonable under the circumstances
but, if given by FUND, need not be for more than six months. In determining
whether to elect to continue to make available additional FUND shares, LIFE
COMPANY shall act in good faith, giving due consideration to the interests of
existing shareholders, including holders of Existing Contracts.

      16.This Agreement shall be subject to the provisions of the '40 Act and
the rules and regulations thereunder, including any exemptive relief therefrom
and the orders of the SEC setting forth such relief.

      17.Each party hereto agrees to furnish the California Insurance
Commissioner with any information or reports in connection with services
provided under this Agreement which such Commissioner may request in order to
ascertain whether the insurance operations of LIFE COMPANY are being conducted
in a manner consistent with the California Insurance Regulations and any other
applicable law or regulations. FUND agrees that LIFE COMPANY shall have the
right to inspect, audit and copy all records pertaining to the performance of
services under this 
<PAGE>
 
Agreement pursuant to the requirements of the California insurance Department.
However, FUND and ADVISER shall own and control all the pertinent records
pertaining to their performance of services under this Agreement.

      18.This Agreement shall be construed and the provisions hereof interpreted
under and in accordance with the laws of the State of Colorado.

      19.It is understood by the parties that this Agreement is not an exclusive
arrangement.

      20.FUND represents that a copy of its Agreement and Declaration - of
Trust, dated April 6, 1988, together with all amendments thereto, is on file in
the office of the Secretary of the Commonwealth of Massachusetts. This Agreement
has been executed on behalf of FUND by the undersigned officer of FUND in his
capacity as an officer of FUND. The obligations of this Agreement shall be
binding on the assets and property of FUND only and shall not be binding on any
Trustee, officer, or shareholder of FUND individually.

Executed this 26th day of August, 1994.

     THE ALGER AMERICAN FUND


ATTEST:  Nanci Staple             BY:  Gregory Duch


     SECURITY LIFE INSURANCE
     COMPANY OF DENVER


ATTEST:  Bonnie C. Dailey         BY:  Stephan M. Largent


     FRED ALGER MANAGEMENT, INC.


ATTEST:  Nanci Staple             BY:  Gregory Duch
<PAGE>
 
                 APPENDIX A


Alger American Small Capitalization Portfolio
Alger American MidCap Growth Portfolio

<PAGE>
 
                                                       EXHIBIT 1.A (8) (a) (iii)

                                SALES AGREEMENT


     THIS AGREEMENT is made by and between NEUBERGER & BERMAN ADVISERS
MANAGEMENT TRUST ("TRUST") , a Massachusetts business trust, NEUBERGER & BERMAN
MANAGEMENT INCORPORATED ("N&B MANAGEMENT"), a New York corporation, and SECURITY
LIFE OF DENVER INSURANCE COMPANY ("LIFE COMPANY") , a life insurance company
organized under the laws of the State of Colorado.

     WHEREAS, TRUST is registered with the Securities and Exchange Commission
("SEC") under the Investment Company Act of 1940 (11"40 Act") as an open-end
diversified management investment company; and

     WHEREAS, TRUST is organized as a series fund, comprised of several
Portfolios which are listed on Appendix A hereto; and

     WHEREAS, TRUST was initially organized to act as the funding vehicle for
certain variable life insurance and/or variable annuity contracts ("variable
contracts") offered by life insurance companies through separate accounts of
such life insurance companies and now also offers its shares to certain
qualified pension and retirement plans; and

     WHEREAS, N&B MANAGEMENT is registered with the SEC as an investment adviser
under the Investment Advisers Act of 1940 and as a broker-dealer under the
Securities Exchange Act of 1934, as amended; and

     WHEREAS, N&B MANAGEMENT is the investment adviser to TRUST and the
distributor of the shares of TRUST; and

     WHEREAS, LIFE COMPANY has established or will establish one or more
separate accounts ("Separate Accounts") to offer variable contracts and is
desirous of having TRUST as one of the underlying funding vehicles for such
variable contracts; and

     WHEREAS, to the extent permitted by applicable insurance laws and
regulations, LIFE COMPANY intends to purchase shares of TRUST to fund the
aforementioned variable contracts and TRUST is authorized to sell such shares to
LIFE COMPANY at net asset value;

     NOW, THEREFORE, in consideration of their mutual promises, LIFE COMPANY,
TRUST and N&B MANAGEMENT agree as follows:

      1. TRUST will make available to the designated Separate Accounts of LIFE
COMPANY shares of the selected Portfolios for investment of purchase payments of
variable contracts allocated to the designated Separate Accounts as provided in
TRUST's Prospectus.
<PAGE>
 
      2. TRUST represents and warrants that all shares of the Portfolios of
TRUST will be sold only to other insurance companies which have agreed to
participate in TRUST to fund their Separate Accounts and/or to certain qualified
pension and other retirement plans, all in accordance with the requirements of
Section 817(h) of the Internal Revenue Code of 1986, as amended ("Code") and
Treasury Regulation 1.817-5. Shares of the Portfolios of TRUST will not be sold
directly to the general public.

       3. (a) TRUST agrees to sell to LIFE COMPANY those shares of the selected
Portfolios of TRUST which LIFE COMPANY orders, executing such orders on a daily
basis at the net asset value next computed after receipt by TRUST or its
designee of the order for the shares of TRUST. For purposes of this Section
3(a), LIFE COMPANY shall be the designee of TRUST for receipt of such orders
from LIFE COMPANY and receipt by such designee shall constitute receipt by
TRUST; provided that TRUST receives notice of such order by 9:30 a.m. New York
time on the next following Business Day. "Business Day" shall mean any day on
which the New York Stock Exchange is open for trading and on which TRUST
calculates its net asset value pursuant to the rules of the SEC.

      (b) TRUST agrees to redeem for cash, on LIFE COMPANY's request, any full
or fractional shares of TRUST held by LIFE COMPANY, executing such requests on a
daily basis at the net asset value next computed after receipt by TRUST or its
designee of the request for redemption. For purposes of this Section 3(b), LIFE
COMPANY shall be the designee of TRUST for receipt of requests for redemption
from LIFE COMPANY and receipt by such designee shall constitute receipt by
TRUST; provided that TRUST receives notice of such request for redemption by
9:30 a.m. New York time on the next following Business Day.

      (c) TRUST shall make the net asset value per share for the selected
Portfolio(s) available to LIFE COMPANY on a daily basis as soon as reasonably
practical after the net asset value per share is calculated but shall use its
best efforts to make such net asset value available by 6:15 p.m. New York time.
If TRUST provides LIFE COMPANY with the incorrect share net asset value
information through no fault of LIFE COMPANY, LIFE COMPANY on behalf of the
Separate Accounts, shall be entitled to an adjustment to the number of shares
purchased or redeemed to reflect the correct share net asset value. Any error in
the calculation of net asset value, dividend and capital gain information
greater than or equal to $.01 per share of TRUST, shall be reported immediately
upon discovery to LIFE COMPANY. Any error of a lesser amount shall be corrected
in the next Business Day's net asset value per share for TRUST.

      (d) At the end of each Business Day, LIFE COMPANY shall use the
information described in Section 3(c) to calculate Separate Account unit values
f or the day. Using these unit values, LIFE COMPANY shall process each such
Business Day's Separate Account transactions based on requests and premiums
received by it by the close of trading on the floor of the New York Stock
Exchange (currently 4:00 p.m. New York time) to determine the net dollar amount
of TRUST shares which shall be purchased or redeemed at that day's closing net
asset value per share. The net purchase or redemption orders so determined shall
be transmitted to TRUST by LIFE

                                      -2-
<PAGE>
 
COMPANY by 9:30 a.m. New York time on the Business Day next following LIFE
COMPANY's receipt of such requests and premiums in accordance with the terms of
Sections 3(a) and 3(b) hereof.

      (e) If LIFE COMPANY's order requests the purchase of TRUST shares, LIFE
COMPANY shall pay for such purchase by wiring federal funds to TRUST or its
designated custodial account on the day the order is transmitted by LIFE
COMPANY. If LIFE COMPANY's order requests a net redemption resulting in a
payment of redemption proceeds to LIFE COMPANY, TRUST shall wire the redemption
proceeds to LIFE COMPANY by the next Business Day, unless doing so would require
TRUST to dispose of portfolio securities or otherwise incur additional costs,
but in such event, proceeds shall be wired to LIFE COMPANY within seven days and
TRUST shall notify the person designated in writing by LIFE COMPANY as the
recipient for such notice of such delay by 3:00 p.m. New York time the same
Business Day that LIFE COMPANY transmits the redemption order to TRUST. If LIFE
COMPANY's order requests the application of redemption proceeds from the
redemption of shares to the purchase of shares of another fund managed or
distributed by N&B MANAGEMENT, TRUST shall so apply such proceeds the same
Business Day that LIFE COMPANY transmits such order to TRUST.

       4. (a) TRUST will bear the printing costs (or duplicating costs with
respect to the statement of additional information) and mailing costs associated
with the delivery of the following TRUST (or individual portfolio) documents,
and any supplements thereto, to existing variable contract owners of LIFE
COMPANY:

                 (i)   prospectuses and statements of additional information;

                 (ii)  annual and semi-annual reports; and

                 (iii) proxy materials.

     LIFE COMPANY will submit any bills for printing, duplicating and/or mailing
costs, relating to the TRUST documents described above, to TRUST for
reimbursement by TRUST. LIFE COMPANY shall monitor such costs and shall use its
best efforts to control these costs. LIFE COMPANY will provide TRUST on a semi-
annual basis, or more frequently as reasonably requested by TRUST, with a
current tabulation of the number of existing variable contract owners of LIFE
COMPANY whose variable contract values are invested in TRUST. This tabulation
will be sent to TRUST in the form of a letter signed by a duly authorized
officer of LIFE COMPANY attesting to the accuracy of the information contained
in the letter. if requested by LIFE COMPANY, the TRUST shall provide such
documentation (including a final copy of the TRUST's prospectus as set in type
or in camera-ready copy) and other assistance as is reasonably necessary in
order for LIFE COMPANY to print together in one document the current prospectus
for the variable contracts issued by LIFE COMPANY and the current prospectus for
the TRUST.

                                      -3-
<PAGE>
 
      (b) TRUST will provide, at its expense, LIFE COMPANY with the following
TRUST (or individual Portfolio) documents, and any supplements thereto, with
respect to prospective variable contract owners of LIFE COMPANY:

                 (i)    camera ready copy of the current prospectus for printing
                        by the LIFE COMPANY;

                 (ii)   a copy of the statement of additional information
                        suitable for duplication;

                 (iii)  camera ready copy of proxy material suitable for
                        printing; and

                 (iv)   camera ready copy of the annual and semiannual reports
                        for printing by the LIFE COMPANY.

       5. (a) LIFE COMPANY will furnish, or will cause to be furnished, to TRUST
and N&B MANAGEMENT, each piece of sales literature or other promotional material
in which TRUST or N&B MANAGEMENT is named at least fifteen days prior to its
intended use. No such material will be used if TRUST or N&B MANAGEMENT objects
to its use in writing within ten Business Days after receipt of such material.

      (b) TRUST and N&B MANAGEMENT will furnish, or will cause to be furnished,
to LIFE COMPANY, each piece of sales literature or other promotional material in
which LIFE COMPANY or its Separate Accounts are named, at least fifteen Business
Days prior to its intended use. No such material will be used if LIFE COMPANY
objects to its use in writing within ten Business Days after receipt of such
material.

      (c) The TRUST and its affiliates and agents shall not give any information
or make any representations on behalf of LIFE COMPANY or concerning LIFE
COMPANY, the Separate Accounts, or the variable contracts issued by LIFE
COMPANY, other than the information or representations contained in a
registration statement or prospectus for such variable contracts, as such
registration statement and prospectus may be amended or supplemented from time
to time, or in reports for the Separate Accounts or reports prepared for
distribution to owners of such variable contracts, or in sales literature or
other promotional material approved by LIFE COMPANY or its designee, except with
the permission of LIFE COMPANY.

      (d) LIFE COMPANY and its affiliates and agents shall not give any
information or make any representations on behalf of TRUST or concerning TRUST
other than the information or representations contained in a registration
statement or prospectus for TRUST, as such registration statement and prospectus
may be amended or supplemented from time to time, or in sales literature or
other promotional material approved by TRUST or its designee, except with the
permission of TRUST.

                                      -4-
<PAGE>
 
      (e) For purposes of this Agreement, the phrase "sales literature or other
promotional material" or words of similar import include, without limitation,
advertisements (such as material published, or designed for use, in a newspaper,
magazine or other periodical, radio, television, telephone or tape recording,
videotape display, signs or billboards, motion pictures or other public media) ,
sales literature (such as any written communication distributed or made
generally available to customers or the public, including brochures, circulars,
research reports, market letters, form letters, seminar texts, or reprints or
excerpts or any other advertisement, sales literature, or published article) ,
educational or training materials or other communications distributed or made
generally available to some or all agents or employees, registration statements,
prospectuses, statements of additional information, shareholder reports and
proxy materials, and any other material constituting sales literature or
advertising under National Association of Securities Dealers, Inc. rules, the
140 Act or the Securities Act of 1933 (11"33 Act").

      6. Each Portfolio of TRUST will comply with Section 817(h) of the Code and
Treasury Regulation 1.817-5, relating to the diversification requirements for
variable annuity, endowment, or life insurance contracts and any amendments or
other modifications to such Section or Regulations. In the event TRUST becomes
aware that any Portfolio of TRUST has failed to comply, it will take all
reasonable steps (a) to notify LIFE COMPANY of such failure, and (b) to
adequately diversify t@e Portfolio so as to achieve compliance.

      7. (a) Except as limited by and in accordance with the provisions of
Sections 7(b) and 7(c) hereof, LIFE COMPANY agrees to indemnify and hold
harmless TRUST and N&B MANAGEMENT and each trustee of the Board of Trustees of
TRUST and officers and each person, if any, who controls TRUST and each of the
directors and officers of N&B MANAGEMENT and each person, if any, who controls
N&B MANAGEMENT within the meaning of Section 15 of the 133 Act (collectively,
the "Indemnified Parties" for purposes of this Section 7) against any and all
losses, claims, damages, liabilities (including amounts paid in settlement with
the written consent of LIFE COMPANY) or litigation (including legal and other
expenses), to which the Indemnified Parties may become subject under any
statute, regulation, at common law or otherwise, insofar as such losses, claims,
damages, liabilities or expenses (or actions in respect thereof) or settlements
are related to the sale or acquisition of TRUST's shares or the variable
contracts and:

                 (i)  arise out of or are based upon any untrue statements or
                      alleged untrue statements of any material fact contained
                      in the registration statement or prospectus for the
                      variable contracts or contained in the variable contracts
                      (or any amendment or supplement to any of the foregoing) ,
                      or arise out of or are based upon the omission or the
                      alleged omission to state therein or necessary to make the
                      statements therein not misleading, provided that this
                      agreement to indemnify shall not apply as to any
                      Indemnified Party if such statement or omission or such
                      alleged statement or omission was made in reliance upon
                      and in conformity with information furnished to LIFE
                      COMPANY by or on behalf of

                                      -5-
<PAGE>
 
                         TRUST for use in the registration statement or
                         prospectus for the variable contract or in the variable
                         contracts or sales literature (or any amendment or
                         supplement) or otherwise for use in connection with the
                         sale of the variable contracts or TRUST shares; or

                 (ii)    arise out of or as a result of statements or
                         representations (other than statements or
                         representations contained in the registration
                         statement, prospectus or sales literature of TRUST not
                         supplied by LIFE COMPANY, or persons under its
                         contract) or wrongful conduct of LIFE COMPANY or
                         persons under its control, with respect to the sale or
                         distribution of the variable contracts or TRUST shares;
                         or

                 (iii)   arise out of any untrue statement or alleged untrue
                         statement of a material fact contained in a
                         registration statement, prospectus, or sales literature
                         of TRUST or any amendment thereof or supplement thereto
                         or the omission or alleged omission to state therein a
                         material fact required to be stated therein or
                         necessary to make the statements therein not misleading
                         if such statement or omission or such alleged statement
                         or omission was made in reliance upon and in conformity
                         with information furnished to TRUST by or on behalf of
                         LIFE COMPANY; or

                 (iv)    arise as a result of any failure by LIFE COMPANY to
                         substantially provide the services and furnish the
                         materials under the terms of this Agreement; or

                 (v)     arise out of or result from any material breach of any
                         representation and/or warranty made by LIFE COMPANY in
                         this Agreement or arise out of or result from any other
                         material breach of this Agreement by LIFE COMPANY.

      (b)LIFE COMPANY shall not be liable under this indemnification provision
with respect to any losses, claims, damages, liabilities or litigation incurred
or assessed against an Indemnified Party as such may arise from such Indemnified
Party's willful misfeasance, bad faith, or gross negligence in the performance
of such Indemnified Party's duties or by reason of such Indemnified Party's
reckless disregard of obligations or duties under this Agreement or to TRUST,
whichever is applicable.

      (c)LIFE COMPANY shall not be liable under this indemnification provision
with respect to any claim made against an Indemnified Party unless such
Indemnified Party shall have notified LIFE COMPANY in writing within a
reasonable time after the summons or other first legal process giving
information of the nature of the claim shall have been served upon such
Indemnified Party (or after such Indemnified Party shall have received notice of
such service on any designated agent), but failure to notify LIFE COMPANY of any
such claim shall not relieve LIFE COMPANY from any liability which it may have
to the Indemnified Party against whom such action is brought otherwise than on
account of this indemnification provision. In case any such action is brought
against an Indemnified Party, LIFE COMPANY shall be entitled to assume

                                      -6-
<PAGE>
 
the defense thereof, with counsel satisfactory to the party named in the action.
After notice from LIFE COMPANY to such party of LIFE COMPANY's election to
assume the defense thereof, the Indemnified Party shall bear the fees and
expenses of any additional counsel retained by it, and LIFE COMPANY will not be
liable to such party under this Agreement for any legal or other expenses
subsequently incurred by such party independently in connection with the defense
thereof other than reasonable costs of investigation.

       8. (a) Except as limited by and in accordance with the provisions of
sections 8(b) and 8(c) hereof, N&B MANAGEMENT agrees to indemnify and hold
harmless LIFE COMPANY and each of its directors and officers and each person, if
any, who controls LIFE COMPANY within the meaning of Section 15 of the 133 Act
(collectively, the "Indemnified Parties" for purposes of this Section 8) against
any and all losses, claims, damages, liabilities (including amounts paid in
settlement with the written consent of N&B MANAGEMENT) or litigation (including
legal and other expenses) to which the Indemnified Parties may become subject
under any statute, or regulation, at common law or otherwise, insofar as such
losses, claims, damages, liabilities or expenses (or actions in respect thereof)
or settlements are related to the sale or acquisition of TRUST's shares or the
variable contracts and:

                 (i)     arise out of or are based upon any untrue statement or
                         alleged untrue statement of any material fact contained
                         in the registration statement or prospectus or sales
                         literature of TRUST (or any amendment or supplement to
                         any of the foregoing), or arise out of or are based
                         upon the omission or the alleged. omission to state
                         therein a material fact required to be stated therein
                         or necessary to make the statements therein not
                         misleading, provided that this agreement to indemnify
                         shall not apply as to any Indemnified Party if such
                         statement or omission or such alleged statement or
                         omission was made in reliance upon and in conformity
                         with information furnished to N&B MANAGEMENT or TRUST
                         by or on behalf of LIFE COMPANY for use in the
                         registration statement or prospectus for TRUST or in
                         sales literature (or any amendment or supplement) or
                         otherwise for use in connection with the sale of the
                         variable contracts or TRUST shares; or

                 (ii)    arise out of or as a result of statements or
                         representations (other than statements or
                         representations contained in the registration
                         statement, prospectus or sales literature for the
                         variable contracts not supplied by N&B MANAGEMENT or
                         persons under its control) or wrongful conduct of
                         TRUST, its adviser or N&B MANAGEMENT or persons under
                         their control, with respect to the sale or distribution
                         of the variable contracts or TRUST shares; or

                 (iii)   arise out of any untrue statement or alleged untrue
                         statement of a material fact contained in a
                         registration statement, prospectus, or sales literature
                         covering the variable contracts, or any amendment
                         thereof or supplement thereto or the omission or
                         alleged omission to state therein a material fact
                         required to be stated therein or necessary to make the
                         statements therein not misleading, if such

                                      -7-
<PAGE>
 
                         statement or omission or such alleged statement or
                         omission was made in reliance upon and in conformity
                         with information furnished to LIFE COMPANY by or on
                         behalf of TRUST; or

                 (iv)    arise as a result of (a) a failure by TRUST to
                         substantially provide the services and furnish the
                         materials under the terms of this Agreement; or (b) a
                         failure by TRUST to comply with the diversification
                         requirements of Section 817 (h) of the Code; or (c) a
                         failure by TRUST to qualify as a Regulated Investment
                         Company under Subchapter M of the Code; or

                 (v)     arise out of or result from any material breach of any
                         representation and/or warranty made by N&B MANAGEMENT
                         in this Agreement or arise out of or result from any
                         other material breach of this Agreement by N&B
                         MANAGEMENT.

      (b) N&B MANAGEMENT shall not be liable under this indemnification
provision with respect to any losses, claims, damages, liabilities or litigation
to which an Indemnified Party would otherwise be subject by reason of such
Indemnified Party's willful misfeasance, bad faith, or gross negligence in the
performance of such Indemnified Party's duties or by reason of such Indemnified
Party's reckless disregard of obligations and duties under this Agreement or to
LIFE COMPANY.

      (c) N&B MANAGEMENT shall not be liable under this indemnification
provision with respect to any claim made against an Indemnified Party unless
such Indemnified Party shall have notified N&B MANAGEMENT in writing within a
reasonable time after the summons or other first legal process giving
information of the nature of the claim shall have been served upon such
Indemnified Party (or after such Indemnified Party shall have received notice of
such service on any designated agent), but failure to notify N&B MANAGEMENT of
any such claim shall not relieve N&B MANAGEMENT from any liability which it may
have to the Indemnified Party against whom such action is brought otherwise than
on account of this indemnification provision. In case any such action is brought
against the Indemnified Parties, N&B MANAGEMENT shall be entitled to participate
at its own expense in the defense thereof. N&B MANAGEMENT. also shall be
entitled to assume the defense thereof, with counsel satisfactory to the party
named in the action. After notice from N&B MANAGEMENT to such party of N&B
MANAGEMENT'S election to assume the defense thereof, the Indemnified Party shall
bear the fees and expenses of any additional counsel retained by it, and N&B
MANAGEMENT will not be liable to such party under this Agreement for any legal
or other expenses subsequently incurred by such party independently in
connection with the defense thereof other than reasonable costs of
investigation.

       9. (a) TRUST represents and warrants that TRUST shares sold pursuant to
this Agreement shall be registered under the 133 Act and duly authorized for
issuance, and shall be issued, in compliance in all material respects with
applicable law, and that TRUST is and shall remain registered under the 140 Act
for so long as required thereunder.

                                      -8-
<PAGE>
 
      (b) TRUST represents and warrants that it currently qualifies and will
make every effort to continue to qualify as a Regulated Investment Company under
Subchapter M of the Code, and to maintain such qualification (under Subchapter M
or any successor or similar provisions) , and that TRUST will notify LIFE
COMPANY immediately upon having a reasonable basis for believing that it has
ceased to so qualify or that it might not so qualify in the future.

      (c) TRUST will register and qualify its shares for sale in accordance with
the laws of the various states as may be required by law.

      10. TRUST will provide LIFE COMPANY with at least one complete copy of all
prospectuses, statements of additional information, annual and semi-annual
reports, proxy statements, exemptive applications and all amendments or
supplements to any of the above that relate to the Portfolios promptly after the
filing of each such document with the SEC or other regulatory authority. LIFE
COMPANY will provide TRUST with at least one complete copy of all prospectuses,
statements of additional information, annual and semi-annual reports, proxy
statements, exemptive applications and all amendments or supplements to any of
the above that relate to a Separate Account promptly after the filing of each
such document with the SEC or other regulatory authority.

      11. TRUST will disclose in its prospectus that (1) shares of the TRUST are
offered to affiliated or unaffiliated insurance company separate accounts and
qualified plans which fund both annuity and life insurance contracts, (2) due to
differences in tax treatment or other considerations, the interests of various
variable contract owners and qualified plans participating in the TRUST might at
some time be in conflict, and (3) the Board of Trustees of the TRUST will
monitor for any material conflicts and determine what action, if any, should be
taken. The TRUST hereby notifies LIFE COMPANY that prospectus disclosure may be
appropriate regarding potential risks of offering shares of the TRUST to
separate accounts and qualified plans funding both variable annuity contracts
and variable life insurance policies and to separate accounts and qualified
plans funding variable contracts of unaffiliated life insurance companies.

      12. Each party hereto shall cooperate with each other party and all
appropriate governmental authorities having Jurisdiction (including, without
limitation, the SEC, the NASD, and state insurance regulators) and shall permit
each other and such authorities reasonable access to its books and records in
connection with any investigation or inquiry relating to this Agreement or the
transactions contemplated hereby. TRUST and N&B MANAGEMENT shall own and control
all the pertinent records pertaining to their performance of services under this
Agreement.

      13. LIFE COMPANY agrees to inform the Board of Trustees of TRUST of the
existence of or any potential for any material irreconcilable conflict of
interest between the interest of the contract owners of the Separate Accounts of
LIFE COMPANY investing in TRUST and/or any other separate account of any other
insurance company investing in TRUST upon LIFE COMPANY having knowledge of same.

                                      -9-
<PAGE>
 
     A material irreconcilable conflict may arise for a variety of reasons,
including:

      (a)  an action by any state insurance regulatory authority; 

      (b)  a change in applicable federal or state insurance, tax, or securities
           laws or regulations, or a-public ruling, private letter ruling, no-
           action or interpretive letter, or any similar action by insurance,
           tax or securities regulatory authorities;

      (c)  an administrative or judicial decision in any relevant proceeding;

      (d)  the manner in which the investments of any Portfolio are being
           managed;

      (e)  a difference in voting instructions given by variable annuity
           contract owners and variable life insurance contract owners or by
           contract owners of different life insurance companies utilizing
           TRUST; or

      (f)  a decision by a participating life insurance company to disregard the
           voting instructions of contract owners.

     LIFE COMPANY will be responsible for assisting the Board of Trustees of
TRUST in carrying out its responsibilities by providing the Board with all
information reasonably necessary for the Board to consider any issue raised
including information as to a decision by LIFE COMPANY to disregard voting
instructions of contract owners.

     It is agreed that if it is determined by a majority of the members of the
Board of Trustees of TRUST or a majority of its disinterested Trustees that an
irreconcilable material conflict exists affecting LIFE COMPANY, LIFE COMPANY
shall, at its own expense, take whatever steps are necessary to remedy or
eliminate the material irreconcilable conflict, which steps may include, but are
not limited to,

      (a)  withdrawing the assets allocable to some or all of the Separate
           Accounts from TRUST or any Portfolio and reinvesting such assets in a
           different investment medium, including another Portfolio of TRUST or
           submitting the questions of whether such segregation should be
           implemented to a vote of all affected contract owners and, as
           appropriate, segregating the assets of any particular group (i.e.,
           annuity contract owners, life insurance contract owners or qualified
           contract owners) that votes in favor of such segregation, or offering
           to the affected contract owners the option of making such a 'change;

      (b)  establishing a new registered management investment company or
           managed separate account.

     If a material irreconcilable conflict arises because of LIFE COMPANY's
decision to disregard contract owner voting instructions and that decision
represents a minority position or

                                      -10-
<PAGE>
 
would preclude a majority vote, the LIFE COMPANY may be required, at TRUST's
election, to withdraw its Separate Account's investment in TRUST. No charge or
penalty will be imposed against a Separate Account of LIFE COMPANY as a result
of such withdrawal. LIFE COMPANY agrees that any remedial action taken by it in
resolving any material conflicts of interest will be carried out with a view
only to the interest of contract owners.

     For purposes hereof, a majority of the disinterested members of the Board
of Trustees of TRUST shall determine whether or not any proposed action
adequately remedies any material irreconcilable conflict. In no event will TRUST
be required to establish a new funding medium for any variable contracts. LIFE
COMPANY shall not be required by the terms hereof to establish a new funding
medium for any variable contracts if an offer to do so has been declined by vote
of a majority of affected contract owners.

     TRUST agrees to inform LIFE COMPANY of the existence of or any potential
for any material irreconcilable conflict of interest between the interests of
the contract owners of the Separate Accounts of LIFE COMPANY investing in TRUST
and/or any other separate account of any other insurance company investing in
TRUST (upon TRUST having knowledge of same).

     A material irreconcilable conflict may arise for a variety of reasons,
including:

      (a)  an action by any state insurance regulatory authority;

      (b)  a change in applicable federal or state insurance, tax,, or
           securities law or regulations, or a public ruling, private letter
           ruling, or any similar action by insurance, tax, or securities
           regulatory authorities;

      (c)  an administrative or judicial decision in any relevant proceeding;

      (d)  the manner in which the investments of any Portfolio are being
           managed;

      (e)  a difference in voting instructions given by variable annuity
           contract owners and variable life insurance contract owners or by
           contract owners of different Participating life insurance companies
           utilizing TRUST; or

      (f)  a decision by a participating life insurance company to disregard the
           voting instructions of contract owners.

The Board of Trustees of TRUST shall promptly inform LIFE COMPANY if it
determines that an irreconcilable material conflict exists and the implications
thereof.

      14.LIFE COMPANY shall provide pass-through voting privileges, as provided
in this paragraph, to all variable contract owners so long as the SEC or its
staff continues to interpret the 140 Act to require such pass-through voting
privileges for variable contract owners. LIFE

                                      -11-
<PAGE>
 
COMPANY will vote shares for which it has not received voting instructions as
well as shares attributable to it in the same proportion as it votes shares for
which it has received instructions. LIFE COMPANY shall be responsible for
assuring that each of its Separate Accounts participating in TRUST calculates
voting privileges in a manner consistent with other life companies utilizing
TRUST provided that each participating life insurance company enters into an
agreement containing a provision or provisions, which do not vary in any
material respects, from the terms of Section 13 hereof.

       15. (a) This Agreement shall be effective as of the date hereof and shall
continue in force until terminated in accordance with the provisions herein.

      (b) This Agreement shall terminate automatically in the event of its
assignment unless such assignment is made with the written consent of LIFE
COMPANY and TRUST.

      (c) This Agreement shall terminate without penalty at the option of the
terminating party in accordance with the following provisions:

                 (i)     At the option of LIFE COMPANY or TRUST at any time from
                         the date hereof upon 180 days' advance written notice,
                         unless a shorter time is agreed to by the parties;

                 (ii)    At the option of LIFE COMPANY, if TRUST shares are not
                         reasonably available to meet the requirements of the
                         variable contracts as determined by LIFE COMPANY.
                         Prompt notice of election to terminate shall be
                         furnished by LIFE COMPANY, said termination to be
                         effective ten days after receipt of notice unless TRUST
                         makes available a sufficient number of shares to
                         reasonably meet the requirements of the variable
                         contracts within said ten-day period;

                 (iii)   At the option of LIFE COMPANY, upon the institution of
                         formal proceedings against TRUST by the SEC, the
                         National Association of Securities Dealers, Inc., or
                         any other regulatory body, the expected or anticipated
                         ruling, judgment or outcome of which would, in LIFE
                         COMPANY'S reasonable judgment, materially impair
                         TRUST'S ability to meet and perform TRUST'S obligations
                         and duties hereunder. Prompt notice of election to
                         terminate shall be furnished by LIFE COMPANY with said
                         termination to be effective upon receipt of notice;

                 (iv)    At the option of LIFE COMPANY, upon its good faith
                         determination, or at the option of TRUST upon a
                         determination by a majority of the Board, or a majority
                         of disinterested Board members, that an irreconcilable
                         material conflict exists among the interests of (i)
                         owners of variable contracts issued by participating
                         life insurance companies; or (ii) the interests of
                         participating life insurance companies.

                                      -12-
<PAGE>
 
                 (v)     At the option of TRUST, upon the institution of formal
                         proceedings against LIFE COMPANY by the SEC, the
                         National Association of Securities Dealers, Inc., or
                         any other regulatory body, the expected or anticipated
                         ruling, judgement or outcome which would, in TRUST'S
                         reasonable judgment, materially impair LIFE COMPANY'S
                         ability to meet and perform its obligations and duties
                         hereunder. Prompt notice of election to, terminate
                         shall be furnished by TRUST with said termination to be
                         effective upon receipt of notice;

                 (vi)    At the option of TRUST, if (i) TRUST shall determine in
                         its sole judgement reasonably exercised in good faith,
                         that LIFE COMPANY has suffered a material adverse
                         change in its business or financial condition or is the
                         subject of material adverse publicity and such material
                         adverse change or material adverse publicity is likely
                         to have a material adverse impact upon business and
                         operation of TRUST and N&B MANAGEMENT, (ii) TRUST shall
                         have notified LIFE COMPANY in writing of such
                         determination and its intent to terminate this
                         Agreement, and, (iii) after consideration of the
                         actions taken by LIFE COMPANY and any other changes in
                         circumstances since the giving of such notice, the
                         determination of TRUST shall continue to apply on the
                         sixtieth (60th) day since giving of such notice, then
                         such sixtieth day shall be the effective date of
                         termination;

                 (vii)   At the option Of LIFE COMPANY after having been
                         notified by TRUST of a termination or proposed
                         termination of the Investment Advisory Agreement
                         between TRUST and N&B MANAGEMENT or its successors,
                         which notice TRUST shall provide promptly to LIFE
                         COMPANY, the effective date of termination of the
                         Agreement to be as determined by LIFE COMPANY;

                 (viii)  In the event TRUST's shares are not registered, issued
                         or sold in accordance with applicable state or federal
                         law, or such law precludes the use of such shares of
                         the underlying investment medium of variable contracts
                         issued or to be issued by LIFE COMPANY. Termination
                         shall be effective immediately upon such occurrence
                         without notice;

                 (ix)    At the option of TRUST upon a reasonable determination
                         by the Board in good faith that it is no longer
                         advisable and in the best interests of shareholders for
                         TRUST to continue to operate pursuant to this
                         Agreement;

                 (x)     At the option of TRUST if the variable contracts cease
                         to qualify as annuity contracts or life insurance
                         contracts, as applicable, under the Code, or if TRUST
                         reasonably believes that the variable contracts may
                         fail to so qualify;

                 (xi)    At the option of LIFE COMPANY, upon TRUST'S breach of
                         any material provision of this Agreement, which breach
                         has not been cured to the satisfaction

                                      -13-
<PAGE>
 
                         of LIFE COMPANY within ten days after written notice of
                         such breach is delivered to TRUST;

                 (xii)   At the option of TRUST, upon LIFE COMPANY's breach of
                         any material provision of this Agreement, which breach
                         has not been cured to the satisfaction of TRUST within
                         ten days after written notice of such breach is
                         delivered to LIFE COMPANY;

                 (xiii)  At the option of TRUST, if the variable contracts are
                         not registered, issued or sold in accordance with
                         applicable federal and/or state law. Termination shall
                         be effective immediately upon such occurrence without
                         notice;

                 (xiv)   At the option of LIFE COMPANY, if LIFE COMPANY shall
                         determine, in its sole judgment reasonably exercised in
                         good faith, that TRUST is the subject of material
                         adverse publicity and such material adverse publicity
                         is likely to have a material adverse impact on the sale
                         of the variable contracts and/or the operations or
                         business reputation of LIFE COMPANY, the LIFE COMPANY
                         shall have notified TRUST in writing of such
                         determination and its intent to terminate this
                         Agreement, and, after consideration of the actions
                         taken by TRUST and any other changes in circumstances
                         since the giving of such notice, the determination of
                         the LIFE COMPANY shall continue to apply on the
                         sixtieth day since giving of such notice, which
                         sixtieth (60th) day shall be the effective date of
                         termination; or

                 (xv)    Upon requisite vote of the variable contract owners
                         having an interest in the Separate Accounts to
                         substitute the shares of another investment company for
                         the corresponding shares of the TRUST in accordance
                         with the terms of the variable contracts for which
                         those shares had been selected to serve as the
                         underlying investment media, such termination to be
                         effective sixty days after notification of TRUST.

      (d) Notwithstanding any termination of this Agreement pursuant to Section
15(c) hereof, TRUST at its option may elect to continue to make available
additional TRUST shares, as provided below, for so long as TRUST desires
pursuant to the terms and conditions of this Agreement, for all variable
contracts in effect on the effective date of termination of this Agreement
(hereinafter referred to as "Existing Contracts"). Specifically, without
limitation, if TRUST so elects to make additional TRUST shares available, the
owners of the Existing Contracts or LIFE COMPANY, whichever shall have legal
authority to do so, shall be permitted to reallocate investments in TRUST,
redeem investments in TRUST and/or invest in TRUST upon the payment of
additional premiums under the Existing Contracts. In the event of a termination
of this Agreement pursuant to Section 15(c) hereof, TRUST and N&B MANAGEMENT, as
promptly as is practicable under the circumstances, shall notify LIFE COMPANY
whether TRUST shall elect to continue to make TRUST shares available after such

                                      -14-
<PAGE>
 
termination. If TRUST shares continue to be made available after such
termination, the provisions of this Agreement shall remain in effect and
thereafter either TRUST or LIFE COMPANY may terminate the Agreement, as so
continued pursuant to this Section 15 (d) , upon prior written notice to the
other party such notice to be for a period that is reasonable under the
circumstances but, if given by TRUST, need not be for more than six months. In
determining whether to elect to continue to make available additional TRUST
shares, TRUST shall act in good faith, giving due consideration to the interests
of existing shareholders, including holders of Existing Contracts.

      16. This Agreement shall be subject to the provisions of the '40 Act and
the rules and regulations thereunder, including any exemptive relief therefrom
and the orders of the SEC setting forth such relief.

      17. This Agreement shall be construed and the provisions hereof
interpreted under and in accordance with the laws of the State of Colorado.

      18. It is understood by the parties that this Agreement is not an
exclusive arrangement.

      19. This Agreement is made by TRUST pursuant to authority granted by the
Trustees, and the obligations created hereby are binding on the Trust and its
property, but not on any of the Trustees or shareholders of TRUST individually.
A copy of the Declaration of Trust is on file with the Secretary of the
Commonwealth of Massachusetts and notice is hereby given that the Agreement has
been executed by a Trustee on behalf of the TRUST in his or her capacity as
Trustee and not individually.

     Executed this 28th day of September, 1994.

                                    NEUBERGER & BERMAN
                                      ADVISERS MANAGEMENT TRUST

ATTEST: /s/ Stacy Cooper            BY:  /s/ Stanley Egener
                                         Stanley Egener, Chairman

                                    SECURITY LIFE INSURANCE
                                      COMPANY OF DENVER

ATTEST: /s/ Bonnie C. Dailey        BY:  /s/ Steve Largent

                                    NEUBERGER & BERMAN MANAGEMENT
                                      INCORPORATED

ATTEST: /s/ Ellen Metzger           BY:  /s/ Alan Dynner

                                      -15-
<PAGE>
 
                  APPENDIX A


Neuberger and Berman Limited Maturity Bond Portfolio
Neuberger and Berman Growth Portfolio
Neuberger and Berman Partners Portfolio
Neuberger and Berman Government Income Portfolio

<PAGE>
 
                                                        EXHIBIT 1.A (8) (a) (iv)

                            PARTICIPATION AGREEMENT
                                
                                
                                     Among
                                
                                
                       VARIABLE INSURANCE PRODUCTS FUND,
                                
                       FIDELITY DISTRIBUTORS CORPORATION
                                
                                      and
                                
                   SECURITY LIFE OF DENVER INSURANCE COMPANY


     THIS AGREEMENT, made and entered into as of the 10th day of August, 1994 by
and among SECURITY LIFE OF DENVER INSURANCE COMPANY, (hereinafter the
"Company"), a Colorado corporation, on its own behalf and on behalf of each
segregated asset account of the Company set forth on Schedule A hereto as may be
amended from time to time (each such account hereinafter referred to as the
"Account"), and the VARIABLE INSURANCE PRODUCTS FUND, an unincorporated business
trust organized under the laws of the Commonwealth of Massachusetts (hereinafter
the "Fund") and FIDELITY DISTRIBUTORS CORPORATION (hereinafter the
"Underwriter"), a Massachusetts corporation.

     WHEREAS, the Fund engages in business as an open-end management investment
company and is available to act as the investment vehicle for separate accounts
established for variable life insurance policies and variable annuity contracts
(collectively, the "Variable Insurance Products") to be offered by insurance
companies which have entered into participation agreements with the Fund and the
Underwriter (hereinafter "Participating Insurance Companies"); and

     WHEREAS, the beneficial interest in the Fund is divided into several series
of shares, each designated a "Portfolio" and representing the interest in a
particular managed portfolio of securities and other assets (a list of the
Portfolios of the Fund to which this Agreement applies is included in Schedule D
hereto, as may be amended from time to time); and

     WHEREAS, the Fund has obtained an order from the Securities and Exchange
Commission, dated October 15, 1985 (File No. 812-6102), granting, Participating
Insurance Companies and variable annuity and variable life insurance separate
accounts exemptions from the provisions of sections 9(a), 13(a), 15(a), and
15(b) of the Investment Company Act of 1940, as amended, (hereinafter the "1940
Act") and Rules 6e-2(b) (15) and 6e-3(T) (b) (15) thereunder, to the extent
necessary to permit shares of the Fund to be sold to and held by variable
annuity and variable life insurance separate accounts of both affiliated and
unaffiliated life insurance companies (hereinafter the "Shared Funding Exemptive
Order"); and

                                       1
<PAGE>
 
     WHEREAS, the Fund is registered as an open-end management investment
company under the 1940 Act and its shares are registered under the Securities
Act of 1933, as amended (hereinafter the "1933 Act"); and

     WHEREAS, Fidelity Management & Research Company (the "Adviser") is duly
registered as an investment adviser under the federal Investment Advisers Act of
1940 and any applicable state securities law; and

     WHEREAS, the Company has registered or will register certain variable life
insurance and variable annuity contracts under the 1933 Act; and

     WHEREAS, each Account is a duly organized, validly existing segregated
asset account, established by resolution of the Board of Directors of the
Company, on the date shown for such Account on Schedule A hereto, to set aside
and invest assets attributable to the aforesaid variable annuity contracts; and

     WHEREAS, the Company has registered or will register each Account as a unit
investment trust under the 1940 Act; and

     WHEREAS, the Underwriter is registered as a broker dealer with the
Securities and Exchange Commission ("SEC") under the Securities Exchange Act of
1934, as amended, (hereinafter the " 1934 Act"), and is a member in good
standing of the National Association of Securities Dealers, Inc. (hereinafter
"NASD"); and

     WHEREAS, to the extent permitted by applicable insurance laws and
regulations, the Company intends to purchase shares in the Portfolios on behalf
of each Account to fund certain of the aforesaid variable life and variable
annuity contracts and the Underwriter is authorized to sell such shares to unit
investment trusts such as each Account at net asset value;

     NOW, THEREFORE, in consideration of their mutual promises, the Company, the
Fund and the Underwriter agree as follows:


     ARTICLE I. Sale of Fund Shares

     1.1. The Underwriter agrees to sell to the Company those shares of the Fund
which each Account orders, executing such orders on a daily basis at the net
asset value next computed after receipt by the Fund or its designee of the order
for the shares of the Fund. For purposes of this Section 1.1, the Company shall
be the designee of the Fund for receipt of such orders from each Account and
receipt by such designee shall constitute receipt by the Fund; provided that the
Fund receives notice of such order by 9:00 a.m. Boston time on the next
following Business Day. "Business Day" shall mean any day on which the New York
Stock Exchange is open for trading and on which the Fund calculates its net
asset value pursuant to the rules of the Securities and Exchange Commission.

                                       2
<PAGE>
 
     1.2. The Fund agrees to make its shares available indefinitely for purchase
at the applicable net asset value per share by the Company and its Accounts on
those days on which the Fund calculates its net asset value pursuant to rules of
the Securities and Exchange Commission and the Fund shall use reasonable efforts
to calculate such net asset value on each day which the New York Stock Exchange
is open for trading. Notwithstanding the foregoing, the Board of Trustees of the
Fund (hereinafter the "Board") may refuse to sell shares of any Portfolio to any
person, or suspend or terminate the offering of shares of any Portfolio if such
action is required by law or by regulatory authorities having jurisdiction or
is, in the sole discretion of the Board acting in good faith and in light of
their fiduciary duties under federal and any applicable state laws, necessary in
the best interests of the shareholders of such Portfolio.

     1.3. The Fund and the Underwriter agree that shares of the Fund will be
sold only to Participating Insurance Companies and their separate accounts. No
shares of any Portfolio will be sold to the general public.

     1.4. The Fund and the Underwriter will not sell Fund shares to any
insurance company or separate account unless an agreement containing provisions
substantially the same as Articles I, III, V, VII and Section 2.5 of Article II
of this Agreement is in effect to govern such sales.

     1.5. The Fund agrees to redeem for cash, on the Company's request, any full
or fractional shares of the Fund held by the Company, executing such requests on
a daily basis at the net asset value next computed after receipt by the Fund or
its designee of the request for redemption. For purposes of this Section 1.5,
the Company shall be the designee of the Fund for receipt of requests for
redemption from each Account and receipt by such designee shall constitute
receipt by the Fund; provided that the Fund receives notice of such request for
redemption on the next following Business Day. Proceeds of any net redemption
are normally wired to the Company on the Business Day immediately following
receipt of the redemption order.

     1.6. The Company agrees to purchase and redeem the shares of each Portfolio
offered by the then current prospectus of the Fund and in accordance with the
provisions of such prospectus. The Company agrees that all net amounts available
under the variable annuity contracts with the form number(s) which are listed on
Schedule A attached hereto and incorporated herein by this reference, as such
Schedule A may be amended from time to time hereafter by mutual written
agreement of all the parties hereto, (the "Contracts") shall be invested in the
Fund, in such other Funds advised by the Adviser as may be mutually agreed to in
writing by the parties hereto, or in the Company's general account, provided
that such amounts may also be invested in an investment company other than the
Fund if (a) such other investment company, or series thereof, has investment
objectives or policies that are substantially different from the investment
objectives and policies of all the Portfolios of the Fund; or (b) the Company
gives the Fund and the Underwriter 45 days written notice of its intention to
make such other investment company available as a funding vehicle for the
Contracts; or (c) such other investment company was available as a funding
vehicle for the Contracts prior to the date of this Agreement and the Company so
informs the Fund and Underwriter prior to their signing this Agreement (a list
of such funds appearing on

                                       3
<PAGE>
 
Schedule C to this Agreement); or (d) the Fund or Underwriter consents to the
use of such other investment company.

     1.7. The Company shall pay for Fund shares on the next Business Day after
an order to purchase Fund shares is made in accordance with the provisions of
Section 1.1 hereof. Payment shall be in federal funds transmitted by wire. For
purpose of Section 2.10 and 2.11, upon receipt by the Fund of the federal funds
so wired, such funds shall cease to be the responsibility of the Company and
shall become the responsibility of the Fund.

     1.8. Issuance and transfer of the Fund's shares will be by book entry only.
Stock certificates will not be issued to the Company or any Account. Shares
ordered from the Fund will be recorded in an appropriate title for each Account
or the appropriate subaccount of each Account.

     1.9. The Fund shall furnish same day notice (by wire or telephone, followed
by written confirmation) to the Company of any income, dividends or capital gain
distributions payable on the Fund's shares. The Company hereby elects to receive
all such income dividends and capital gain distributions as are payable on the
Portfolio shares in additional shares of that Portfolio. The Company reserves
the right to revoke this election and to receive all such income dividends and
capital gain distributions in cash. The Fund shall notify the Company of the
number of shares so issued as payment of such dividends and distributions.

     1.10. The Fund shall make the net asset value per share for each Portfolio
available to the Company on a daily basis as soon as reasonably practical after
the net asset value per share is calculated and shall use its best efforts to
make such net asset value per share available by 7 p.m. Boston time.


     ARTICLE II.  Representations and Warranties

     2.1. The Company represents and warrants that the Contracts are or will be
registered under the 1933 Act; that the Contracts will be issued and sold in
compliance in all material respects with all applicable Federal and State laws
and that the sale of the Contracts shall comply in all material respects with
state insurance suitability requirements. The Company further represents and
warrants that it is an insurance company duly organized and in good standing
under applicable law and that it has legally and validly established each
Account prior to any issuance or sale thereof as a segregated asset account
under Section 10-7-402 of the Colorado Insurance Laws and has registered or,
prior to any issuance or sale of the Contracts, will register each Account as a
unit investment trust in accordance with the provisions of the 1940 Act to serve
as a segregated investment account for the Contracts.

     2.2. The Fund represents and warrants that Fund shares sold pursuant to
this Agreement shall be registered under the 1933 Act, duly authorized for
issuance and sold in compliance with

                                       4
<PAGE>
 
the laws of the State of Colorado and all applicable federal and state
securities laws and that the Fund is and shall remain registered under the 1940
Act. The Fund shall amend the Registration Statement for its shares under the
1933 Act and the 1940 Act from time to time as required in order to effect the
continuous offering of its shares. The Fund shall register and qualify the
shares for sale in accordance with the laws of the various states only if and to
the extent deemed advisable by the Fund or the Underwriter.

     2.3. The Fund represents that it is currently qualified as a Regulated
Investment Company under Subchapter M of the Internal Revenue Code of 1986, as
amended, (the "Code") and that it will make every effort to maintain such
qualification (under Subchapter M or any successor or similar provision) and
that it will notify the Company immediately upon having a reasonable basis for
believing that it has ceased to so qualify or that it might not so qualify in
the future.

     2.4. The Company represents that the Contracts are currently treated as
life insurance or annuity contracts, under applicable provisions of the Code and
that it will make every effort to maintain such treatment and that it will
notify the Fund and the Underwriter immediately upon having a reasonable basis
for believing that the Contracts have ceased to be so treated or that they might
not be so treated in the future.

     2.5. The Fund currently does not intend to make any payments to finance
distribution expenses pursuant to Rule 12b-1 under the 1940 Act or otherwise,
although it may make such payments in the future. The Fund has adopted a "no
fee" or "defensive" Rule 12b-1 Plan under which it makes no payments for
distribution expenses. To the extent that it decides to finance distribution
expenses pursuant to Rule 12b-1, the Fund undertakes to have a board of
trustees, a majority of whom are not interested persons of the Fund, formulate
and approve any plan under Rule 12b-1 to finance distribution expenses.

     2.6. The Fund makes no representation as to whether any aspect of its
operations (including, but not limited to, fees and expenses and investment
policies) complies with the insurance laws or regulations of the various states
except that the Fund represents that the Fund's investment policies, fees and
expenses are and shall at all times remain in compliance with the laws of the
State of Colorado and the Fund and the Underwriter represent that their
respective operations are and shall at all times remain in material compliance
with the laws of the State of Colorado to the extent required to perform this
Agreement.

     2.7. The Underwriter represents and warrants that it is a member in good
standing of the NASD and is registered as a broker-dealer with the SEC. The
Underwriter further represents that it will sell and distribute the Fund shares
in accordance with the laws of the State of Colorado and all applicable state
and federal securities laws, including without limitation the 1933 Act, the 1934
Act, and the 1940 Act.

     2.8. The Fund represents that it is lawfully organized and validly existing
under the laws of the Commonwealth of Massachusetts and that it does and will
comply in all material respects with the 1940 Act.

                                       5
<PAGE>
 
     2.9. The Underwriter represents and warrants that the Adviser is and shall
remain duly registered in all material respects under all applicable federal and
state securities laws and that the Adviser shall perform its obligations for the
Fund in compliance in all material respects with the laws of the State of
Colorado and any applicable state and federal securities laws.

     2.10. The Fund and Underwriter represent and warrant that all of their
directors, officers, employees, investment advisers, and other
individuals/entities dealing with the money and/or securities of the Fund are
and shall continue to be at all times covered by a blanket fidelity bond or
similar coverage for the benefit of the Fund in an amount not less than the
minimal coverage as required currently by Rule 17g-(l) of the 1940 Act or
related provisions as may be promulgated from time to time. The aforesaid Bond
shall include coverage for larceny and embezzlement and shall be issued by a
reputable bonding company.

     2.11. The Company represents and warrants that all of the persons
affiliated with it who are described in Rule 17g-(1) under the 1940 Act are
covered by a blanket fidelity bond or similar coverage for the benefit of the
Fund, in an amount not less $5 million. The aforesaid includes coverage for
larceny and embezzlement is issued by a reputable bonding company. The Company
agrees to make all reasonable efforts to see that this bond or another bond
containing these provisions is always in effect, and agrees to notify the Fund
and the Underwriter in the event that such coverage no longer applies.

     2.12 The Fund and the Underwriter represent that they will own and control
all the pertinent records pertaining to their performance of services under this
Agreement.


     ARTICLE III.  Prospectuses and Proxy Statements, Voting

     3.1. The Underwriter shall provide the Company (at the Company's expense)
with as many copies of the Fund's current prospectus as the Company may
reasonably request. If requested by the Company in lieu thereof, the Fund shall
provide such documentation (including a final copy of the new prospectus as set
in type at the Fund's expense) and other assistance as is reasonably necessary
in order for the Company once each year (or more frequently if the prospectus
for the Fund is amended) to have the prospectus for the Contracts and the Fund's
prospectus printed together in one document (such printing to be at the
Company's expense).

     3.2. The Fund's prospectus shall state that the Statement of Additional
Information for the Fund is available from the Underwriter (or in the Fund's
discretion, the Prospectus shall state that such Statement is available from the
Fund), and the Underwriter (or the Fund), at its expense, shall print and
provide such Statement free of charge to the Company and to any owner of a
Contract or prospective owner who requests such Statement.

     3.3. The Fund, at its expense, shall provide the Company with copies of its
proxy material, reports to shareholders, and other communications to
shareholders in such quantity as the Company shall reasonably require for
distributing to Contract owners.

                                       6
<PAGE>
 
     3.4.  If and to the extent required by law the Company shall:
                 (i)    solicit voting instructions from Contract owners;
                 (ii)   vote the Fund shares in accordance with instructions
                        received from Contract owners; and
                 (iii)  vote Fund shares for which no instructions have been
                        received in the same proportion as Fund shares of such
                        portfolio for which instructions have been received,

so long as and to the extent that the Securities and Exchange Commission
continues to interpret the 1940 Act to require pass-through voting privileges
for variable contract owners. The Company reserves the right to vote Fund shares
held in any segregated asset account in its own right, to the extent permitted
by law. Participating Insurance Companies shall be responsible for assuring that
each of their separate accounts participating in the Fund calculates voting
privileges in a manner consistent with the standards set forth on Schedule B
attached hereto and incorporated herein by this reference, which standards will
also be provided to the other Participating Insurance Companies.

     3.5. The Fund will comply with all provisions of the 1940 Act requiring
voting by shareholders, and in particular the Fund will either provide for
annual meetings or comply with Section 16(c) of the 1940 Act (although the Fund
is not one of the trusts described in Section 16(c) of that Act) as well as with
Sections 16(a) and, if and when applicable, 16(b). Further, the Fund will act in
accordance with the Securities and Exchange Commission's interpretation of the
requirements of Section 16(a) with respect to periodic elections of trustees and
with whatever rules the Commission may promulgate with respect thereto.


     ARTICLE IV.  Sales Material and Information

     4.1. The Company shall furnish, or shall cause to be furnished, to the Fund
or its designee, each piece of sales literature or other promotional material in
which the Fund or its investment adviser or the Underwriter is named, at least
fifteen Business Days prior to its use. No such material shall be used if the
Fund or its designee reasonably objects to such use within fifteen Business Days
after receipt of such material.

     4.2. The Company shall not give any information or make any representations
or statements on behalf of the Fund or concerning the Fund in connection with
the sale of the Contracts other than the information or representations
contained in the registration statement or prospectus for the Fund shares, as
such registration statement and prospectus may be amended or supplemented from
time to time, or in reports or proxy statements for the Fund, or in sales
literature or other promotional material approved by the Fund or its designee or
by the Underwriter, except with the permission of the Fund or the Underwriter or
the designee of either.

     4.3. The Fund, Underwriter, or its designee shall furnish, or shall cause
to be furnished, to the Company or its designee, each piece of sales literature
or other promotional material in which

                                       7
<PAGE>
 
the Company and/or its separate account(s), is named at least fifteen Business
Days prior to its use. No such material shall be used if the Company or its
designee reasonably objects to such use within fifteen Business Days after
receipt of such material.

     4.4. The Fund and the Underwriter shall not give any information or make
any representations on behalf of the Company or concerning the Company, each
Account, or the Contracts other than the information or representations
contained in a registration statement or prospectus for the Contracts, as such
registration statement and prospectus may be amended or supplemented from time
to time, or in published reports for each Account which are in the public domain
or approved by the Company for distribution to Contract owners, or in sales
literature or other promotional material approved by the Company or its
designee, except with the permission of the Company.

     4.5. The Fund will provide to the Company at least one complete copy of all
registration statements, prospectuses, Statements of Additional Information,
reports, proxy statements, sales literature and other promotional materials,
applications for exemptions, requests for no-action letters, and all amendments
to any of the above, that relate to the Fund or its shares, contemporaneously
with the filing of such document with the Securities and Exchange Commission or
other regulatory authorities.

     4.6. The Company will provide to the Fund at least one complete copy of all
registration statements, prospectuses, Statements of Additional Information,
reports, solicitations for voting instructions, sales literature and other
promotional materials, applications for exemptions, requests for no action
letters, and all amendments to any of the above, that relate to the Contracts or
each Account, contemporaneously with the filing of such document with the SEC or
other regulatory authorities.

     4.7. For purposes of this Article IV, the phrase "sales literature or other
promotional material" includes, but is not limited to, advertisements (such as
material published, or designed for use in, a newspaper, magazine, or other
periodical, radio, television, telephone or tape recording, videotape display,
signs or billboards, motion pictures, or other public media), sales literature
(i.e., any written communication distributed or made generally available to
customers or the public, including brochures, circulars, research reports,
market letters, form letters, seminar texts, reprints or excerpts of any other
advertisement, sales literature, or published article), educational or training
materials or other communications distributed or made generally available to
some or all agents or employees, and registration statements, prospectuses,
Statements of Additional Information, shareholder reports, and proxy materials.


     ARTICLE V. Fees and Expenses

     5.1. The Fund and Underwriter shall pay no fee or other compensation to the
Company under this agreement, except that if the Fund or any Portfolio adopts
and implements a plan

                                       8
<PAGE>
 
pursuant to Rule 12b-1 to finance distribution expenses, then the Underwriter
may make payments to the Company or to the underwriter for the Contracts if and
in amounts agreed to by the Underwriter in writing and such payments will be
made out of existing fees otherwise payable to the Underwriter, past profits of
the Underwriter or other resources available to the Underwriter. No such
payments shall be made directly by the Fund. Currently, no such payments are
contemplated.

     5.2. All expenses incident to performance by the Fund under this Agreement
shall be paid by the Fund. The Fund shall see to it that all its shares are
registered and authorized for issuance in accordance with applicable federal law
and, if and to the extent deemed advisable by the Fund, in accordance with
applicable state laws prior to their sale. The Fund shall bear the expenses for
the cost of registration and qualification of the Fund's shares, preparation and
filing of the Fund's prospectus and registration statement, proxy materials and
reports, setting the prospectus in type, setting in type and printing the proxy
materials and reports to shareholders (including the costs of printing a
prospectus that constitutes an annual report), the preparation of all statements
and notices required by any federal or state law, all taxes on the issuance or
transfer of the Fund's shares.

     5.3. The Company shall bear the expenses of printing and distributing the
Fund's prospectus to owners of Contracts issued by the Company and of
distributing the Fund's proxy materials and reports to such Contract owners.


     ARTICLE VI.  Diversification

     6.1. The Fund will at all times invest money from the Contracts in such a
manner as to ensure that the Contracts will be treated as variable contracts
under the Code and the regulations issued thereunder. Without limiting the scope
of the foregoing, the Fund will at all times comply with Section 817(h) of the
Code and Treasury Regulation 1.817-5, relating to the diversification
requirements for variable annuity, endowment, or life insurance contracts and
any amendments or other modifications to such Section or Regulations. In the
event of a breach of this Article VI by the Fund, it will take all reasonable
steps (a) to notify Company of such breach and (b) to adequately diversify the
Fund so as to achieve compliance with the grace period afforded by Regulation
817-5.


     ARTICLE VII.  Potential Conflicts

     7.1. The Board will monitor the Fund for the existence of any material
irreconcilable conflict between the interests of the contract owners of all
separate accounts investing in the Fund. An irreconcilable material conflict may
arise for a variety of reasons, including: (a) an action by any state insurance
regulatory authority; (b) a change in applicable federal or state insurance,
tax, or securities laws or regulations, or a public ruling, private letter
ruling, no-action

                                       9
<PAGE>
 
or interpretative letter, or any similar action by insurance, tax, or securities
regulatory authorities; (c) an administrative or judicial decision in any
relevant proceeding; (d) the manner in which the investments of any Portfolio
are being managed; (e) a difference in voting instructions given by variable
annuity contract and variable life insurance contract owners; or (f) a decision
by an insurer to disregard the voting instructions of contract owners. The Board
shall promptly inform the Company if it determines that an irreconcilable
material conflict exists and the implications thereof.

     7.2. The Company will report any potential or existing conflicts of which
it is aware to the Board. The Company will assist the Board in carrying out its
responsibilities under the Shared Funding Exemptive Order, by providing the
Board with all information reasonably necessary for the Board to consider any
issues raised. This includes, but is not limited to, an obligation by the
Company to inform the Board whenever contract owner voting instructions are
disregarded.

     7.3. If it is determined by a majority of the Board, or a majority of its
disinterested trustees, that a material irreconcilable conflict exists, the
Company and other Participating Insurance Companies shall, at their expense and
to the extent reasonably practicable (as determined by a majority of the
disinterested trustees), take whatever steps are necessary to remedy or
eliminate the irreconcilable material conflict, up to and including: (1),
withdrawing the assets allocable to some or all of the separate accounts from
the Fund or any Portfolio and reinvesting such assets in a different investment
medium, including (but not limited to) another Portfolio of the Fund, or
submitting the question whether such segregation should be implemented to a vote
of all affected Contract owners and, as appropriate, segregating the assets of
any appropriate group (i.e., annuity contract owners, life insurance contract
owners, or variable contract owners of one or more Participating Insurance
Companies) that votes in favor of such segregation, or offering to the affected
contract owners the option of making such a change; and (2), establishing a new
registered management investment company or managed separate account.

     7.4. If a material irreconcilable conflict arises because of a decision by
the Company to disregard contract owner voting instructions and that decision
represents a minority position or would preclude a majority vote, the Company
may be required, at the Fund's election, to withdraw the affected Account's
investment in the Fund and terminate this Agreement with respect to such
Account; provided, however that such withdrawal and termination shall be limited
to the extent required by the foregoing material irreconcilable conflict as
determined by a majority of the disinterested members of the Board. Any such
withdrawal and termination must take place within six (6) months after the Fund
gives written notice that this provision is being implemented, and until the end
of that six month period the Underwriter and Fund shall continue to accept and
implement orders by the Company for the purchase (and redemption) of shares of
the Fund.

     7.5. If a material irreconcilable conflict arises because a particular
state insurance regulator's decision applicable to the Company conflicts with
the majority of other state regulators, then the Company will withdraw the
affected Account's investment in the Fund and

                                      10
<PAGE>
 
terminate this Agreement with respect to such Account within six months after
the Board informs the Company in writing that it has determined that such
decision has created an irreconcilable material conflict; provided, however,
that such withdrawal and termination shall be limited to the extent required by
the foregoing material irreconcilable conflict as determined by a majority of
the disinterested members of the Board. Until the end of the foregoing six month
period, the Underwriter and Fund shall continue to accept and implement orders
by the Company for the purchase (and redemption) of shares of the Fund.

     7.6. For purposes of Sections 7.3 through 7.6 of this Agreement, a majority
of the disinterested members of the Board shall determine whether any proposed
action adequately remedies any irreconcilable material conflict, but in no event
will the Fund be required to establish a new funding medium for the Contracts.
The Company shall not be required by Section 7.3 to establish a new funding
medium for the Contracts if an offer to do so has been declined by vote of a
majority of Contract owners materially adversely affected by the irreconcilable
material conflict. In the event that the Board determines that any proposed
action does not adequately remedy any irreconcilable material conflict, then the
Company will withdraw the Account's investment in the Fund and terminate this
Agreement within six (6) months after the Board informs the Company in writing
of the foregoing determination, provided, however, that such withdrawal and
termination shall be limited to the extent required by any such material
irreconcilable conflict as determined by a majority of the disinterested members
of the Board.

     7.7. If and to the extent that Rule 6e-2 and Rule 6e-3(T) are amended, or
Rule 6e-3 is adopted, to provide exemptive relief from any provision of the Act
or the rules promulgated thereunder with respect to mixed or shared funding (as
defined in the Shared Funding Exemptive Order) on terms and conditions
materially different from those contained in the Shared Funding Exemptive Order,
then (a) the Fund and/or the Participating Insurance Companies, as appropriate,
shall take such steps as may be necessary to comply with Rules 6e-2 and 6e-3(T),
as amended, and Rule 6e-3, as adopted, to the extent such rules are applicable;
and (b) Sections 3.4, 3.5, 7. 1, 7.2, 7.3, 7.4, and 7.5 of this Agreement shall
continue in effect only to the extent that terms and conditions substantially
identical to such Sections are contained in such Rule(s) as so amended or
adopted.


     ARTICLE VIII.  Indemnification

     8.1. Indemnification By The Company

     8.1 (a). The Company agrees to indemnify and hold harmless the Fund and
each trustee of the Board and officers and each person, if any, who controls the
Fund within the meaning of Section 15 of the 1933 Act (collectively, the
"Indemnified Parties" for purposes of this Section 8.1) against any and all
losses, claims, damages, liabilities (including amounts paid in settlement with
the written consent of the Company) or litigation (including legal and other
expenses), to which the Indemnified Parties may become subject under any
statute, regulation, at

                                      11
<PAGE>
 
common law or otherwise, insofar as such losses, claims, damages, liabilities or
expenses (or actions in respect thereof) or settlements are related to the sale
or acquisition of the Fund's shares or the Contracts and:

      (i)   arise out of or are based upon any untrue statements or alleged
            untrue statements of any material fact contained in the Registration
            Statement or prospectus for the Contracts or contained in the
            Contracts or sales literature for the Contracts (or any amendment or
            supplement to any of the foregoing), or arise out of or are based
            upon the omission or the alleged omission to state therein a
            material fact required to be stated therein or necessary to make the
            statements therein not misleading, provided that this agreement to
            indemnify shall not apply as to any Indemnified Party if such
            statement or omission or such alleged statement or omission was made
            in reliance upon and in conformity with information furnished to the
            Company by or on behalf of the Fund for use in the Registration
            Statement or prospectus for the Contracts or in the Contracts or
            sales literature (or any amendment or supplement) or otherwise for
            use in connection with the sale of the Contracts or Fund shares; or

      (ii)  arise out of or as a result of statements or representations (other
            than statements or representations contained in the Registration
            Statement, prospectus or sales literature of the Fund not supplied
            by the Company, or persons under its control) or wrongful conduct of
            the Company or persons under its control, with respect to the sale
            or distribution of the Contracts or Fund Shares; or

     (iii)  arise out of any untrue statement or alleged untrue statement of a
            material fact contained in a Registration Statement, prospectus, or
            sales literature of the Fund or any amendment thereof or supplement
            thereto or the omission or alleged omission to state therein a
            material fact required to be stated therein or necessary to make the
            statements therein not misleading if such a statement or omission
            was made in reliance upon information furnished to the Fund by or on
            behalf of the Company; or

     (iv)   arise as a result of any failure by the Company to provide the
            services and furnish the materials under the terms of this
            Agreement; or

     (v)    arise out of or result from any material breach of any
            representation and/or warranty made by the Company in this Agreement
            or arise out of or result from any other material breach of this
            Agreement by the Company, as limited by and in accordance with the
            provisions of Sections 8.1 (b) and 8. 1(c) hereof.

                                      12
<PAGE>
 
     8.l(b). The Company shall not be liable under this indemnification
provision with respect to any losses, claims, damages, liabilities or litigation
incurred or assessed against an Indemnified Party as such may arise from such
Indemnified Party's willful misfeasance, bad faith, or gross negligence in the
performance of such Indemnified Party's duties or by reason of such Indemnified
Party's reckless disregard of obligations or duties under this Agreement or to
the Fund, whichever is applicable.

     8.1 (c). The Company shall not be liable under this indemnification
provision with respect to any claim made against an Indemnified Party unless
such Indemnified Party shall have notified the Company in writing within a
reasonable time after the summons or other first legal process giving
information of the nature of the claim shall have been served upon such
Indemnified Party (or after such Indemnified Party shall have received notice of
such service on any designated agent), but failure to notify the Company of any
such claim shall not relieve the Company from any liability which it may have to
the Indemnified Party against whom such action is brought otherwise than on
account of this indemnification provision. In case any such action is brought
against the Indemnified Parties, the Company shall be entitled to participate,
at its own expense, in the defense of such action. The Company also shall be
entitled to assume the defense thereof, with counsel satisfactory to the party
named in the action. After notice from the Company to such party of the
Company's election to assume the defense thereof, the Indemnified Party shall
bear the fees and expenses of any additional counsel retained by it, and the
Company will not be liable to such party under this Agreement for any legal or
other expenses subsequently incurred by such party independently in connection
with the defense thereof other than reasonable costs of investigation.

     8.1 (d). The Indemnified Parties will promptly notify the Company of the
commencement of any litigation or proceedings against them in connection with
the issuance or sale of the Fund Shares or the Contracts or the operation of the
Fund.

     8.2. Indemnification by the Underwriter

     8.2(a). The Underwriter agrees to indemnify and hold harmless the Company
and each of its directors and officers and each person, if any, who controls the
Company within the meaning of Section 15 of the 1933 Act (collectively, the
"Indemnified Parties" for purposes of this Section 8.2) against any and all
losses, claims, damages, liabilities (including amounts paid in settlement with
the written consent of the Underwriter) or litigation (including legal and other
expenses) to which the Indemnified Parties may become subject under any statute,
at common law or otherwise, insofar as such losses, claims, damages, liabilities
or expenses (or actions in respect thereof) or settlements are related to the
sale or acquisition of the Fund's shares or the Contracts and:

     (i)  arise out of or are based upon any untrue statement or alleged untrue
          statement of any material fact contained in the Registration Statement
          or prospectus or sales literature of the Fund (or any amendment or

                                      13
<PAGE>
 
          supplement to any of the foregoing), or arise out of or are based upon
          the omission or the alleged omission to state therein a material fact
          required to be stated therein or necessary to make the statements
          therein not misleading, provided that this agreement to indemnify
          shall not apply as to any Indemnified Party if such statement or
          omission or such alleged statement or omission was made in reliance
          upon and in conformity with information furnished to the Underwriter
          or Fund by or on behalf of the Company for use in the Registration
          Statement or prospectus for the Fund or in sales literature (or any
          amendment or supplement) or otherwise for use in connection with the
          sale of the Contracts or Fund shares; or

     (ii) arise out of or as a result of statements or representations (other
          than statements or representations contained in the Registration
          Statement, prospectus or sales literature for the Contracts not
          supplied by the Underwriter or persons under its control) or wrongful
          conduct of the Fund, Adviser or Underwriter or persons under their
          control, with respect to the sale or distribution of the Contracts or
          Fund shares; or

    (iii) arise out of any untrue statement or alleged untrue statement of a
          material fact contained in a Registration Statement, prospectus, or
          sales literature covering the Contracts, or any amendment thereof or
          supplement thereto, or the omission or alleged omission to state
          therein a material fact required to be stated therein or necessary to
          make the statement or statements therein not misleading, if such
          statement or omission was made in reliance upon information furnished
          to the Company by or on behalf of the Fund; or

     (iv) arise as a result of any failure by the Fund to provide the services
          and furnish the materials under the terms of this Agreement (including
          a failure, whether unintentional or in good faith or otherwise, to
          comply with the diversification requirements specified in Article VI
          of this Agreement); or

     (v)  arise out of or result from any material breach of any representation
          and/or warranty made by the Underwriter in this Agreement or arise out
          of or result from any other material breach of this Agreement by the
          Underwriter; as limited by and in accordance with the provisions of
          Sections 8.2(b) and 8.2(c) hereof.

     8.2(b). The Underwriter shall not be liable under this indemnification
provision with respect to any losses, claims, damages, liabilities or litigation
to which an Indemnified Party would otherwise be subject by reason of such
Indemnified Party's willful misfeasance, bad faith, or gross negligence in the
performance of such Indemnified Party's duties or by reason of such Indemnified
Party's reckless disregard of obligations and duties under this Agreement or to
each Company or the Account, whichever is applicable.

                                      14
<PAGE>
 
     8.2(c). The Underwriter shall not be liable under this indemnification
provision with respect to any claim made against an Indemnified Party unless
such Indemnified Party shall have notified the Underwriter in writing within a
reasonable time after the summons or other first legal process giving
information of the nature of the claim shall have been served upon such
Indemnified Party (or after such Indemnified Party shall have received notice of
such service on any designated agent), but failure to notify the Underwriter of
any such claim shall not relieve the Underwriter from any liability which it may
have to the Indemnified Party against whom such action is brought otherwise than
on account of this indemnification provision. In case any such action is brought
against the Indemnified Parties, the Underwriter will be entitled to
participate, at its own expense, in the defense thereof. The Underwriter also
shall be entitled to assume the defense thereof, with counsel satisfactory to
the party named in the action. After notice from the Underwriter to such party
of the Underwriter's election to assume the defense thereof, the Indemnified
Party shall bear the fees and expenses of any additional counsel retained by it,
and the Underwriter will not be liable to such party under this Agreement for
any legal or other expenses subsequently incurred by such party independently in
connection with the defense thereof other than reasonable costs of
investigation.

     8.2(d). The Company agrees promptly to notify the Underwriter of the
commencement of any litigation or proceedings against it or any of its officers
or directors in connection with the issuance or sale of the Contracts or the
operation of each Account.

     8.3. Indemnification By the Fund

     8.3(a). The Fund agrees to indemnify and hold harmless the Company, and
each of its directors and officers and each person, if any, who controls the
Company within the meaning of Section 15 of the 1933 Act (collectively, the
"Indemnified Parties" for purposes of this Section 8.3) against any and all
losses, claims, damages, liabilities (including amounts paid in settlement with
the written consent of the Fund) or litigation (including legal and other
expenses) to which the Indemnified Parties may become subject under any statute,
at common law or otherwise, insofar as such losses, claims, damages, liabilities
or expenses (or actions in respect thereof) or settlements result from the gross
negligence, bad faith or willful misconduct of the Board or any member thereof,
are related to the operations of the Fund and:

     (i)  arise as a result of any failure by the Fund to provide the services
          and furnish the materials under the terms of this Agreement (including
          a failure to comply with the diversification requirements specified in
          Article VI of this Agreement);or

     (ii) arise out of or result from any material breach of any representation
          and/or warranty made by the Fund in this Agreement or arise out of or
          result from any other material breach of this Agreement by the Fund;

as limited by and in accordance with the provisions of Sections 8.3(b) and
8.3(c) hereof.

                                      15
<PAGE>
 
     8.3(b). The Fund shall not be liable under this indemnification provision
with respect to any losses, claims, damages, liabilities or litigation incurred
or assessed against an Indemnified Party as such may arise from such Indemnified
Party's willful misfeasance, bad faith, or gross negligence in the performance
of such Indemnified Party's duties or by reason of such Indemnified Party's
reckless disregard of obligations and duties under this Agreement or to the
Company, the Fund, the Underwriter or each Account, whichever is applicable.

     8.3(c). The Fund shall not be liable under this indemnification provision
with respect to any claim made against an Indemnified Party unless such
Indemnified Party shall have notified the Fund in writing within a reasonable
time after the summons or other first legal process giving information of the
nature of the claim shall have been served upon such Indemnified Party (or after
such Indemnified Party shall have received notice of such service on any
designated agent), but failure to notify the Fund of any such claim shall not
relieve the Fund from any liability which it may have to the Indemnified Party
against whom such action is brought otherwise than on account of this
indemnification provision. In case any such action is brought against the
Indemnified Parties, the Fund will be entitled to participate, at its own
expense, in the defense thereof. The Fund also shall be entitled to assume the
defense thereof, with counsel satisfactory to the party named in the action.
After notice from the Fund to such party of the Fund's election to assume the
defense thereof, the Indemnified Party shall bear the fees and expenses of any
additional counsel retained by it, and the Fund will not be liable to such party
under this Agreement for any legal or other expenses subsequently incurred by
such party independently in connection with the defense thereof other than
reasonable costs of investigation.

     8.3(d). The Company and the Underwriter agree promptly to notify the Fund
of the commencement of any litigation or proceedings against it or any of its
respective officers or directors in connection with this Agreement, the issuance
or sale of the Contracts, with respect to the operation of either Account, or
the sale or acquisition of shares of the Fund.


     ARTICLE IX.  Applicable Law

     9.1.  This Agreement shall be construed and the provisions hereof
interpreted under and in accordance with the laws of the Commonwealth of
Massachusetts.

     9.2.  This Agreement shall be subject to the provisions of the 1933, 1934
and 1940 acts, and the rules and regulations and rulings thereunder, including
such exemptions from those statutes, rules and regulations as the Securities and
Exchange Commission may grant (including, but not limited to, the Shared Funding
Exemptive Order) and the terms hereof shall be interpreted and construed in
accordance therewith.

                                      16
<PAGE>
 
     ARTICLE X. Termination

     10.1.  This Agreement shall continue in full force and effect until the
first to occur of:

     (a)  termination by any party for any reason by sixty (60) days advance
          written notice delivered to the other parties; or

     (b)  termination by the Company by written notice to the Fund and the
          Underwriter with respect to any Portfolio based upon the Company's
          determination that shares of such Portfolio are not reasonably
          available to meet the requirements of the Contracts; or

     (c)  termination by the Company by written notice to the Fund and the
          Underwriter with respect to any Portfolio in the event any of the
          Portfolio's shares are not registered, issued or sold in accordance
          with applicable state and/or federal law or such law precludes the use
          of such shares as the underlying investment media of the Contracts
          issued or to be issued by the Company; or

     (d)  termination by the Company by written notice to the Fund and the
          Underwriter with respect to any Portfolio in the event that such
          Portfolio ceases to qualify as a Regulated Investment Company under
          Subchapter M of the Code or under any successor or similar provision,
          or if the Company reasonably believes that the Fund may fail to so
          qualify; or

     (e)  termination by the Company by written notice to the Fund and the
          Underwriter with respect to any Portfolio in the event that such
          Portfolio fails to meet the diversification requirements specified in
          Article VI hereof, or

     (f)  termination by either the Fund or the Underwriter by written notice to
          the Company, if either one or both of the Fund or the Underwriter
          respectively, shall determine, in their sole judgment exercised in
          good faith, that the Company and/or its affiliated companies has
          suffered a material adverse change in its business, operations,
          financial condition or prospects since the date of this Agreement or
          is the subject of material adverse publicity; or

     (g)  termination by the Company by written notice to the Fund and the
          Underwriter, if the Company shall determine, in its sole judgment
          exercised in good faith, that either the Fund or the Underwriter has
          suffered a material adverse change in its business, operations,
          financial condition or prospects since the date of this Agreement or
          is the subject of material adverse publicity; or

                                      17
<PAGE>
 
     (h)  termination by the Fund or the Underwriter by written notice to the
          Company, if the Company gives the Fund and the Underwriter the written
          notice specified in Section 1.6(b) hereof and at the time such notice
          was given there was no notice of termination outstanding under any
          other provision of this Agreement; provided, however any termination
          under this Section 10.1(h) shall be effective forty five (45) days
          after the notice specified in Section 1.6(b) was given.

     10.2.  Effect of Termination. Notwithstanding any termination of this
Agreement, the Fund and the Underwriter shall at the option of the Company,
continue to make available additional shares of the Fund pursuant to the terms
and conditions of this Agreement, for all Contracts in effect on the effective
date of termination of this Agreement (hereinafter referred to as "Existing
Contracts"). Specifically, without limitation, the owners of the Existing
Contracts shall be permitted to reallocate investments in the Fund, redeem
investments in the Fund and/or invest in the Fund upon the making of additional
purchase payments under the Existing Contracts. The parties agree that this
Section 10.2 shall not apply to any terminations under Article VII and the
effect of such Article VII terminations shall be governed by Article VII of this
Agreement.

     10.3  The Company shall not redeem Fund shares attributable to the
Contracts (as opposed to Fund shares attributable to the Company's assets held
in the Account) except (i) as necessary to implement Contract Owner initiated or
approved transactions, or (ii) as required by state and/or federal laws or
regulations or judicial or other legal precedent of general application
(hereinafter referred to as a "Legally Required Redemption"). Upon request, the
Company will promptly furnish to the Fund and the Underwriter the opinion of
counsel for the Company (which counsel shall be reasonably satisfactory to the
Fund and the Underwriter) to the effect that any redemption pursuant to clause
(ii) above is a Legally Required Redemption. Furthermore, except in cases where
permitted under the terms of the Contracts, the Company shall not prevent
Contract Owners from allocating payments to a Portfolio that was otherwise
available under the Contracts without first giving the Fund or the Underwriter
90 days notice of its intention to do so.


     ARTICLE XI.  Notices

     Any notice shall be sufficiently given when sent by registered or certified
mail to the other party at the address of such party set forth below or at such
other address as such party may from time to time specify in writing to the
other party.

     If to the Fund:
     82 Devonshire Street
     Boston, Massachusetts 02109
     Attention: Treasurer

                                      18
<PAGE>
 
     If to the Company:
     Security Life of Denver Insurance Company
     1290 Broadway
     Denver, CO 80203-5699
     Attention: Bonnie Dailey

     If to the Underwriter:
     82 Devonshire Street
     Boston, Massachusetts 02109
     Attention: Treasurer


     ARTICLE XII.  Miscellaneous

     12.1  All persons dealing with the Fund must look solely to the property of
the Fund for the enforcement of any claims against the Fund as neither the
Board, officers, agents or shareholders assume any personal liability for
obligations entered into on behalf of the Fund.

     12.2  Subject to the requirements of legal process and regulatory
authority, each party hereto shall treat as confidential the names and addresses
of the owners of the Contracts and all information reasonably identified as
confidential in writing by any other party hereto and, except as permitted by
this Agreement, shall not disclose, disseminate or utilize such names and
addresses and other confidential information until such time as it may come into
the public domain without the express written consent of the affected party.

     12.3  The captions in this Agreement are included for convenience of
reference only and in no way define or delineate any of the provisions hereof or
otherwise affect their construction or effect.

     12.4  This Agreement may be executed simultaneously in two or more
counterparts, each of which taken together shall constitute one and the same
instrument.

     12.5  If any provision of this Agreement shall be held or made invalid by a
court decision, statute, rule or otherwise, the remainder of the Agreement shall
not be affected thereby.

     12.6  Each party hereto shall cooperate with each other party and all
appropriate governmental authorities (including without limitation the SEC, the
NASD and state insurance regulators) and shall permit such authorities
reasonable access to its books and records in connection with any investigation
or inquiry relating to this Agreement or the transactions contemplated hereby.
Notwithstanding the generality of the foregoing, each party hereto further
agrees to furnish the California Insurance Commissioner with any information or
reports in connection with services provided under this Agreement which such
Commissioner may request in order to ascertain whether the insurance operations
of the Company are being conducted in a

                                      19
<PAGE>
 
manner consistent with the California Insurance Regulations and any other
applicable law or regulations. The Fund agrees that the Company shall have the
right to inspect, audit and copy all records pertaining to the performance of
services under this Agreement to the requirements of the California Insurance
Department.

     12.7  The rights, remedies and obligations contained in this Agreement are
cumulative and are in addition to any and all rights, remedies and obligations,
at law or in equity, which the parties hereto are entitled to under state and
federal laws.

     12.8.  This Agreement or any of the rights and obligations hereunder may
not be assigned by any party without the prior written consent of all parties
hereto; provided, however, that the Underwriter may assign this Agreement or any
rights or obligations hereunder to any affiliate of or company under common
control with the Underwriter, if such assignee is duly licensed and registered
to perform the obligations of the Underwriter under this Agreement.

     12.9.  The Company shall furnish, or shall cause to be furnished, to the
Fund or its designee copies of the following reports:

     (a)  the Company's annual statement prepared under statutory accounting
          principles) and annual report (prepared under generally accepted
          accounting principles ("GAAP")), as soon as practical and in any event
          within 90 days after the end of each fiscal year;

     (b)  the Company's quarterly statements (statutory and GAAP), as soon as
          practical and in any event within 45 days after the end of each
          quarterly period:

     (c)  any financial statement, proxy statement, notice or report of the
          Company sent to stockholders and/or policyholders, as soon as
          practical after the delivery thereof to stockholders;

     (d)  any registration statement (without exhibits) and financial reports of
          the Company filed with the Securities and Exchange Commission or any
          state insurance regulator, as soon as practical after the filing
          thereof;

     (e)  any other report submitted to the Company by independent accountants
          in connection with any annual, interim or special audit made by them
          of the books of the Company, as soon as practical after the receipt
          thereof.

                                      20
<PAGE>
 
     IN WITNESS WHEREOF, each of the parties hereto has caused this Agreement to
be executed in its name and on its behalf by its duly authorized representative
and its seal to be hereunder affixed hereto as of the date specified below.

     SECURITY LIFE OF DENVER INSURANCE COMPANY
     By its authorized officer,

     By:  /s/ Steve Largent

     Name:  Stephan M. Largent

     Title:  Vice President

     VARIABLE INSURANCE PRODUCTS FUND
     By its authorized officer,

     By:  /s/ J. Gary Burkhead

     Name:  J. Gary Burkhead

     Title:  Senior Vice President

FIDELITY DISTRIBUTORS CORPORATION
By its authorized officer,

     By:  /s/ Kurt A. Lange

     Name:  Kurt A. Lange

     Title:  President

                                      21
<PAGE>
 
                                  Schedule A
                                
                  Separate Accounts and Associated Contracts
                                
Name of Separate Account and               Contracts Funded
Date Established by Board of Directors     By Separate Account

Security Life Separate Account Al          The Exchequer Variable Annuity
(November 3, 1993)                         (Flexible Premium Deferred
                                           Combination Fixed and Variable
                                           Annuity Contract)

Security Life Separate Account L1          First Line (Flexible Premium
                                           Variable Life Insurance Policy)


                                      22
<PAGE>
 
                                  SCHEDULE B
                            PROXY VOTING PROCEDURE


The following is a list of procedures and corresponding responsibilities for the
handling of proxies relating to the Fund by the Underwriter, the Fund and the
Company. The defined terms herein shall have the meanings assigned in the
Participation Agreement except that the term "Company" shall also include the
department or third party assigned by the Insurance Company to perform the steps
delineated below.

1.   The number of proxy proposals is given to the Company by the Underwriter as
     early as possible before the date set by the Fund for the shareholder
     meeting to facilitate the establishment of tabulation procedures. At this
     time the Underwriter will inform the Company of the Record, Mailing and
     Meeting dates. This will be done verbally approximately two months before
     meeting.

2.   Promptly after the Record Date, the Company will perform a "tape run", or
     other activity, which will generate the names, addresses and number of
     units which are attributed to each contract owner/policyholder (the
     "Customer") as of the Record Date. Allowance should be made for account
     adjustments made after this date that could affect the status of the
     Customers' accounts as of the Record Date.

     Note:  The number of proxy statements is determined by the activities
     described in Step #2. The Company will use its best efforts to call in the
     number of Customers to Fidelity, as soon as possible, but no later than two
     weeks after the Record Date.

3.   The Fund's Annual Report must be sent to each Customer by the Company
     either before or together with the Customers' receipt of a proxy statement.
     Underwriter will provide at least one copy of the last Annual Report to the
     Company.

4.   The text and format for the Voting Instruction Cards ("Cards" or "Card") is
     provided to the Company by the Fund. The Company, at its expense, shall
     produce and personalize the Voting Instruction Cards. The Legal Department
     of the Underwriter or its affiliate ("Fidelity Legal") must approve the
     Card before it is printed. Allow approximately 2-4 business days for
     printing information on the Cards. Information commonly found on the Cards
     includes:
     a.   name (legal name as found on account registration)
     b.   address
     c.   Fund or account number
     d.   coding to state number of units
     e.   individual Card number for use in tracking and verification of votes
          (already on Cards as printed by the Fund)
(This and related steps may occur later in the chronological process due to
possible uncertainties relating to the proposals.)

                                      23
<PAGE>
 
5.   During this time, Fidelity Legal will develop, produce, and the Fund will
     pay for the Notice of Proxy and the Proxy Statement (one document). Printed
     and folded notices and statements will be sent to Company for insertion
     into envelopes (envelopes and return envelopes are provided and paid for by
     the Insurance Company). Contents of envelope sent to Customers by Company
     will include:

          a.   Voting Instruction Card(s)
          b.   One proxy notice and statement (one document)
          c.   return envelope (postage pre-paid by Company) addressed to the
               Company or its tabulation agent
          d.   "urge buckslip" - optional, but recommended. (This is a small,
               single sheet of paper that requests Customers to vote as quickly
               as possible and that their vote is important. One copy will be
               supplied by the Fund.)
          e.   cover letter - optional, supplied by Company and reviewed and
               approved in advance by Fidelity Legal.

6.   The above contents should be received by the Company approximately 3-5
     business days before mail date. Individual in charge at Company reviews and
     approves the contents of the mailing package to ensure correctness and
     completeness. Copy of this approval sent to Fidelity Legal.

7.   Package mailed by the Company.
     *    The Fund must allow at least a 15-day solicitation time to the Company
          as the shareowner. (A 5-week period is recommended.) Solicitation time
          is calculated as calendar days from (but not including) the meeting,
          counting backwards.

8.   Collection and tabulation of Cards begins. Tabulation usually takes place
     in another department or another vendor depending on process used. An often
     used procedure is to sort Cards on arrival by proposal into vote categories
     of all yes, no, or mixed replies, and to begin data entry.

     Note:  Postmarks are not generally needed. A need for postmark information
     would be-due to an insurance company's internal procedure and has not been
     required by Fidelity in the past.

9.   Signatures on Card checked against legal name on account registration which
     was printed on the Card.

     Note:  For Example, If the account registration is under "Bertram C. Jones,
     Trustee," then that is the exact legal name to be printed on the Card and
     is the signature needed on the Card.

                                      24
<PAGE>
 
10.  If Cards are mutilated, or for any reason are illegible or are not signed
     properly, they are sent back to Customer with an explanatory letter, a new
     Card and return envelope. The mutilated or illegible Card is disregarded
     and considered to be not received for purposes of vote tabulation. Any
     Cards that have "kicked out" (e.g. mutilated, illegible) of the procedure
     are "hand verified," i.e., examined as to why they did not complete the
     system. Any questions on those Cards are usually remedied individually.

11.  There are various control procedures used to ensure proper tabulation of
     votes and accuracy of that tabulation. The most prevalent is to sort the
     Cards as they first arrive into categories depending upon their vote; an
     estimate of how the vote is progressing may then be calculated. If the
     initial estimates and the actual vote do not coincide, then an internal
     audit of that vote should occur. This may entail a recount.

12.  The actual tabulation of votes is done in units which is then converted to
     shares. (It is very important that the Fund receives the tabulations stated
     in terms of a percentage and the number of shares.) Fidelity Legal must
     review and approve tabulation format.

13.  Final tabulation in shares is verbally given by the Company to Fidelity
     Legal on the morning of the meeting not later than 10:00 a.m. Boston time.
     Fidelity Legal may request an earlier deadline if required to calculate the
     vote in time for the meeting.

14.  A Certification of Mailing and Authorization to Vote Shares will be
     required from the Company as well as an original copy of the final vote.
     Fidelity Legal will provide a standard form for each Certification.

15.  The Company will be required to box and archive the Cards received from the
     Customers. In the event that any vote is challenged or if otherwise
     necessary for legal, regulatory, or accounting purposes, Fidelity Legal
     will be permitted reasonable access to such Cards.

16.  All approvals and "signing-off" may be done orally, but must always be
     followed up in writing.

                                      25
<PAGE>
 
                                  SCHEDULE C


Other investment companies currently available under variable annuities or
variable life insurance issued by the Company:

     Alger American MidCap Growth Portfolio
     Alger American Small Capitalization Portfolio

     INVESCO VIF High Yield Portfolio
     INVESCO VIF Industrial Income Portfolio
     INVESCO VIF Total Return Portfolio
     INVESCO VIF Utilities Portfolio

     Neuberger and Berman Government Income Portfolio
     Neuberger and Berman Growth Portfolio
     Neuberger and Berman Limited Maturity Bond Portfolio
     Neuberger and Berman Partners Portfolio

     Van Eck Gold and Natural Resources Portfolio
     Van Eck Worldwide Balanced Portfolio

     Fidelity Investments Variable Insurance Products Fund II
          Asset Manager Portfolio
          Index 500 Portfolio


                                      26
<PAGE>
 
                                  SCHEDULE D

Portfolios of the Fund available as funding vehicles under the Contracts:
Growth Portfolio
Money Market Portfolio
Overseas Portfolio


                                      27

<PAGE>
 
                                                         EXHIBIT 1.A (8) (a) (v)
                           PARTICIPATION AGREEMENT  
                                
                                
                                     Among
                                
                                
                     VARIABLE INSURANCE PRODUCTS FUND II,
                                
                       FIDELITY DISTRIBUTORS CORPORATION
                                
                                      and
                                
                   SECURITY LIFE OF DENVER INSURANCE COMPANY
                                
     THIS AGREEMENT, made and entered into as of the 10th day of August, 1994 by
and among, SECURITY LIFE OF DENVER INSURANCE COMPANY, (hereinafter the
"Company"), a Colorado corporation, on its own behalf and on behalf of each
segregated asset account of the Company set forth on Schedule A hereto as may be
amended from time to time (each such account hereinafter referred to as the
"Account"), and the VARIABLE INSURANCE PRODUCTS FUND II, an unincorporated
business trust organized under the laws of the Commonwealth of Massachusetts
(hereinafter the "Fund") and FIDELITY DISTRIBUTORS CORPORATION (hereinafter the
"Underwriter"), a Massachusetts corporation.

     WHEREAS, the Fund engages in business as an open-end management investment
company and is available to act as the investment vehicle for separate accounts
established for variable life insurance policies and variable annuity contracts
(collectively, the "Variable Insurance Products") to be offered by insurance
companies which have entered into participation agreements with the Fund and the
Underwriter (hereinafter "Participating Insurance Companies"); and

     WHEREAS, the beneficial interest in the Fund is divided into several series
of shares, each designated a "Portfolio" and representing the interest in a
particular managed portfolio of securities and other assets (a list of the
Portfolios of the Fund to which this Agreement applies is included in Schedule D
hereto, as may be amended from time to time); and

     WHEREAS, the Fund has obtained an order from the Securities and Exchange
Commission, dated September 17, 1986 (File No. 812-6422), granting Participating
Insurance Companies and variable annuity and variable life insurance separate
accounts exemptions from the provisions of sections 9(a), 13(a), 15(a), and
15(b) of the Investment Company Act of 1940, as amended, (hereinafter the "1940
Act") and Rules 6e-2(b) (15) and 6e-3(T) (b) (15) thereunder, to the extent
necessary to permit shares of the Fund to be sold to and held by variable
annuity and variable life insurance separate accounts of both affiliated and
unaffiliated life insurance companies (hereinafter the "Shared Funding Exemptive
Order"); and

                                       1
<PAGE>
 
     WHEREAS, the Fund is registered as an open-end management investment
company under the 1940 Act and its shares are registered under the Securities
Act of 1933, as amended (hereinafter the "1933 Act"); and

     WHEREAS, Fidelity Management & Research Company (the "Adviser") is duly
registered as an investment adviser under the federal Investment Advisers Act of
1940 and any applicable state securities law; and

     WHEREAS, the Company has registered or will register certain variable life
insurance and variable annuity contracts under the 1933 Act; and

     WHEREAS, each Account is a duly organized, validly existing segregated
asset account, established by resolution of the Board of Directors of the
Company, on the date shown for such Account on Schedule A hereto, to set aside
and invest assets attributable to the aforesaid variable annuity contracts; and

     WHEREAS, the Company has registered or will register each Account as a unit
investment trust under the 1940 Act; and

     WHEREAS, the Underwriter is registered as a broker dealer with the
Securities and Exchange Commission ("SEC") under the Securities Exchange Act of
1934, as amended, (hereinafter the "1934 Act"), and is a member in good standing
of the National Association of Securities Dealers, Inc. (hereinafter "NASD");
and

     WHEREAS, to the extent permitted by applicable insurance laws and
regulations, the Company intends to purchase shares in the Portfolios on behalf
of each Account to fund certain of the aforesaid variable life and variable
annuity contracts and the Underwriter is authorized to sell such shares to unit
investment trusts such as each Account at net asset value;

     NOW, THEREFORE, in consideration of their mutual promises, the Company, the
Fund and the Underwriter agree as follows:


          ARTICLE 1. Sale of Fund Shares

     1.1. The Underwriter agrees to sell to the Company those shares of the Fund
which each Account orders, executing such orders on a daily basis at the net
asset value next computed after receipt by the Fund or its designee of the order
for the shares of the Fund. For purposes of this Section 1.1, the Company shall
be the designee of the Fund for receipt of such orders from each Account and
receipt by such designee shall constitute receipt by the Fund; provided that the
Fund receives notice of such order by 9:00 a.m. Boston time on the next
following Business Day. "Business Day" shall mean any day on which the New York
Stock Exchange is open for trading and on which the Fund calculates its net
asset value pursuant to the rules of the Securities and Exchange Commission.

                                       2
<PAGE>
 
     1.2. The Fund agrees to make its shares available indefinitely for purchase
at the applicable net asset value per share by the Company and its Accounts on
those days on which the Fund calculates its net asset value pursuant to rules of
the Securities and Exchange Commission and the Fund shall use reasonable efforts
to calculate such net asset value on each day which the New York Stock Exchange
is open for trading. Notwithstanding the foregoing, the Board of Trustees of the
Fund (hereinafter the "Board") may refuse to sell shares of any Portfolio to any
person, or suspend or terminate the offering of shares of any Portfolio if such
action is required by law or by regulatory authorities having jurisdiction or
is, in the sole discretion of the Board acting in good faith and in light of
their fiduciary duties under federal and any applicable state laws, necessary in
the best interests of the shareholders of such Portfolio.

     1.3. The Fund and the Underwriter agree that shares of the Fund will be
sold only to Participating Insurance Companies and their separate accounts. No
shares of any Portfolio will be sold to the general public.

     1.4. The Fund and the Underwriter will not sell Fund shares to any
insurance company or separate account unless an agreement containing provisions
substantially the same as Articles I, III, V, VII and Section 2.5 of Article II
of this Agreement is in effect to govern such sales.

     1.5. The Fund agrees to redeem for cash, on the Company's request, any full
or fractional shares of the Fund held by the Company, executing such requests on
a daily basis at the net asset value next computed after receipt by the Fund or
its designee of the request for redemption. For purposes of this Section 1.5,
the Company shall be the designee of the Fund for receipt of requests for
redemption from each Account and receipt by such designee shall constitute
receipt by the Fund; provided that the Fund receives notice of such request for
redemption on the next following Business Day. Proceeds of any net redemption
are normally wired to the Company on the Business Day immediately following
receipt of the redemption order.

     1.6. The Company agrees to purchase and redeem the shares of each Portfolio
offered by the then current prospectus of the Fund and in accordance with the
provisions of such prospectus. The Company agrees that all net amounts available
under the variable annuity contracts with the form number(s) which are listed on
Schedule A attached hereto and incorporated herein by this reference, as such
Schedule A may be amended from time to time hereafter by mutual written
agreement of all the parties hereto, (the "Contracts") shall be invested in the
Fund, in such other Funds advised by the Adviser as may be mutually agreed to in
writing by the parties hereto, or in the Company's general account, provided
that such amounts may also be invested in an investment company other than the
Fund if (a) such other investment company, or series thereof, has investment
objectives or policies that are substantially different from the investment
objectives and policies of all the Portfolios of the Fund; or (b) the Company
gives the Fund and the Underwriter 45 days written notice of its intention to
make such other investment company available as a funding vehicle for the
Contracts; or (c) such other investment company was available as a funding
vehicle for the Contracts prior to the date of this Agreement and the Company so
informs the Fund and Underwriter prior to their signing this Agreement (a list
of such funds appearing on

                                       3
<PAGE>
 
Schedule C to this Agreement); or (d) the Fund or Underwriter consents to the
use of such other investment company.

     1.7. The Company shall pay for Fund shares on the next Business Day after
an order to purchase Fund shares is made in accordance with the provisions of
Section 1.1 hereof. Payment shall be in federal funds transmitted by wire. For
purpose of Section 2.10 and 2.11, upon receipt by the Fund of the federal funds
so wired, such funds shall cease to be the responsibility of the Company and
shall become the responsibility of the Fund.

     1.8. Issuance and transfer of the Fund's shares will be by book entry only.
Stock certificates will not be issued to the Company or any Account. Shares
ordered from the Fund will be recorded in an appropriate title for each Account
or the appropriate subaccount of each Account.

     1.9. The Fund shall furnish same day notice (by wire or telephone, followed
by written confirmation) to the Company of any income, dividends or capital gain
distributions payable on the Fund's shares. The Company hereby elects to receive
all such income dividends and capital gain distributions as are payable on the
Portfolio shares in additional shares of that Portfolio. The Company reserves
the right to revoke this election and to receive all such income dividends and
capital gain distributions in cash. The Fund shall notify the Company of the
number of shares so issued as payment of such dividends and distributions.

     1.10. The Fund shall make the net asset value per share for each Portfolio
available to the Company on a daily basis as soon as reasonably practical after
the net asset value per share is calculated and shall use its best efforts to
make such net asset value per share available by 7 p.m. Boston time.


          ARTICLE II.  Representations and Warranties

     2.1. The Company represents and warrants that the Contracts are or will be
registered under the 1933 Act; that the Contracts will be issued and sold in
compliance in all material respects with all applicable Federal and State laws
and that the sale of the Contracts shall comply in all material respects with
state insurance suitability requirements. The Company further represents and
warrants that it is an insurance company duly organized and in good standing
under applicable law and that it has legally and validly established each
Account prior to any issuance or sale thereof as a segregated asset account
under Section 10-7-402 of the Colorado Insurance Laws and has registered or,
prior to any issuance or sale of the Contracts, will register each Account as a
unit investment trust in accordance with the provisions of the 1940 Act to serve
as a segregated investment account for the Contracts.

     2.2. The Fund represents and warrants that Fund shares sold pursuant to
this Agreement shall be registered under the 1933 Act, duly authorized for
issuance and sold in

                                       4
<PAGE>
 
compliance with the laws of the State of Colorado and all applicable federal and
state securities laws and that the Fund is and shall remain registered under the
1940 Act. The Fund shall amend the Registration Statement for its shares under
the 1933 Act and the 1940 Act from time to time as required in order to effect
the continuous offering of its shares. The Fund shall register and qualify the
shares for sale in accordance with the laws of the various states only if and to
the extent deemed advisable by the Fund or the Underwriter.

     2.3. The Fund represents that it is currently qualified as a Regulated
Investment Company under Subchapter M of the Internal Revenue Code of 1986, as
amended, (the "Code") and that it will make every effort to maintain such
qualification (under Subchapter M or any successor or similar provision) and
that it will notify the Company immediately upon having a reasonable basis for
believing that it has ceased to so qualify or that it might not so qualify in
the future.

     2.4. The Company represents that the Contracts are currently treated as
life insurance or annuity contracts, under applicable provisions of the Code and
that it will make every effort to maintain such treatment and that it will
notify the Fund and the Underwriter immediately upon having a reasonable basis
for believing that the Contracts have ceased to be so treated or that they might
not be so treated in the future.

     2.5. The Fund currently does not intend to make any payments to finance
distribution expenses pursuant to Rule 12b-1 under the 1940 Act or otherwise,
although it may make such payments in the future. The Fund has adopted a "no
fee" or "defensive" Rule 12b-1 Plan under which it makes no payments for
distribution expenses. To the extent that it decides to finance distribution
expenses pursuant to Rule 12b-1, the Fund undertakes to have a board of
trustees, a majority of whom are not interested persons of the Fund, formulate
and approve any plan under Rule 12b-1 to finance distribution expenses.

     2.6. The Fund makes no representation as to whether any aspect of its
operations (including, but not limited to, fees and expenses and investment
policies) complies with the insurance laws or regulations of the various states
except that the Fund represents that the Fund's investment policies, fees and
expenses are and shall at all times remain in compliance with the laws of the
State of Colorado and the Fund and the Underwriter represent that their
respective operations are and shall at all times remain in material compliance
with the laws of the State of Colorado to the extent required to perform this
Agreement.

     2.7. The Underwriter represents and warrants that it is a member in good
standing of the NASD and is registered as a broker-dealer with the SEC. The
Underwriter further represents that it will sell and distribute the Fund shares
in accordance with the laws of the State of Colorado and all applicable state
and federal securities laws, including without limitation the 1933 Act, the 1934
Act, and the 1940 Act.

     2.8. The Fund represents that it is lawfully organized and validly existing
under the laws of the Commonwealth of Massachusetts and that it does and will
comply in all material respects with the 1940 Act.

                                       5
<PAGE>
 
     2.9. The Underwriter represents and warrants that the Adviser is and shall
remain duly registered in all material respects under all applicable federal and
state securities laws and that the Adviser shall perform its obligations for the
Fund in compliance in all material respects with the laws of the State of
Colorado and any applicable state and federal securities laws.

     2.10. The Fund and Underwriter represent and warrant that all of their
directors, officers, employees, investment advisers, and other
individuals/entities dealing with the money and/or securities of the Fund are
and shall continue to be at all times covered by a blanket fidelity bond or
similar coverage for the benefit of the Fund in an amount not less than the
minimal coverage as required currently by Rule 17g-(1) of the 1940 Act or
related provisions as may be promulgated from time to time. The aforesaid Bond
shall include coverage for larceny and embezzlement and shall be issued by a
reputable bonding company.

     2.11. The Company represents and warrants that all of the persons
affiliated with it who are described in Rule 17g-(1) under the 1940 Act are
covered by a blanket fidelity bond or similar coverage for the benefit of the
Fund, in an amount not less $5 million. The aforesaid includes coverage for
larceny and embezzlement is issued by a reputable bonding company. The Company
agrees to make all reasonable efforts to see that this bond or another bond
containing these provisions is always in effect, and agrees to notify the Fund
and the Underwriter in the event that such coverage no longer applies.

     2.12 The Fund and the Underwriter represent that they will own and control
all the pertinent records pertaining to their performance of services under this
Agreement.


          ARTICLE III.  Prospectuses and Proxy Statements; Voting

     3.1. The Underwriter shall provide the Company (at the Company's expense)
with as many copies of the Fund's current prospectus as the Company may
reasonably request. If requested by the Company in lieu thereof, the Fund shall
provide such documentation (including a final copy of the new prospectus as set
in type at the Fund's expense) and other assistance as is reasonably necessary
in order for the Company once each year (or more frequently if the prospectus
for the Fund is amended) to have the prospectus for the Contracts and the Fund's
prospectus printed together in one document (such printing to be at the
Company's expense).

     3.2. The Fund's prospectus shall state that the Statement of Additional
Information for the Fund is available from the Underwriter (or in the Fund's
discretion, the Prospectus shall state that such Statement is available from the
Fund), and the Underwriter (or the Fund), at its expense, shall print and
provide such Statement free of charge to the Company and to any owner of a
Contract or prospective owner who requests such Statement.

     3.3. The Fund, at its expense, shall provide the Company with copies of its
proxy material, reports to shareholders, and other communications to
shareholders in such quantity as the Company shall reasonably require for
distributing to Contract owners.

                                       6
<PAGE>
 
     3.4.  If and to the extent required by law the Company shall:
                 (i)   solicit voting instructions from Contract owners;
                 (ii)  vote the Fund shares in accordance with instructions
                       received from Contract owners; and
                 (iii) vote Fund shares for which no instructions have been
                       received in the same proportion as Fund shares of such
                       portfolio for which instructions have been received,

so long as and to the extent that the Securities and Exchange Commission
continues to interpret the 1940 Act to require pass-through voting privileges
for variable contract owners. The Company reserves the right to vote Fund shares
held in any segregated asset account in its own right, to the extent permitted
by law. Participating Insurance Companies shall be responsible for assuring that
each of their separate accounts participating in the Fund calculates voting
privileges in a manner consistent with the standards set forth on Schedule B
attached hereto and incorporated herein by this reference, which standards will
also be provided to the other Participating Insurance Companies.

     3.5. The Fund will comply with all provisions of the 1940 Act requiring
voting by shareholders, and in particular the Fund will either provide for
annual meetings or comply with Section 16(c) of the 1940 Act (although the Fund
is not one of the trusts described in Section 16(c) of that Act) as well as with
Sections 16(a) and, if and when applicable, 16(b). Further, the Fund will act in
accordance with the Securities and Exchange Commission's interpretation of the
requirements of Section 16(a) with respect to periodic elections of trustees and
with whatever rules the Commission may promulgate with respect thereto.


          ARTICLE IV.  Sales Material and Information

     4.1. The Company shall furnish, or shall cause to be furnished, to the Fund
or its designee, each piece of sales literature or other promotional material in
which the Fund or its investment adviser or the Underwriter is named, at least
fifteen Business Days prior to its use. No such material shall be used if the
Fund or its designee reasonably objects to such use within fifteen Business Days
after receipt of such material.

     4.2. The Company shall not give any information or make any representations
or statements on behalf of the Fund or concerning the Fund in connection with
the sale of the Contracts other than the information or representations
contained in the registration statement or prospectus for the Fund shares, as
such registration statement and prospectus may be amended or supplemented from
time to time, or in reports or proxy statements for the Fund, or in sales
literature or other promotional material approved by the Fund or its designee or
by the Underwriter, except with the permission of the Fund or the Underwriter or
the designee of either.

     4.3. The Fund, Underwriter, or its designee shall furnish, or shall cause
to be furnished, to the Company or its designee, each piece of sales literature
or other promotional material in which

                                       7
<PAGE>
 
the Company and/or its separate account(s), is named at least fifteen Business
Days prior to its use. No such material shall be used if the Company or its
designee reasonably objects to such use within fifteen Business Days after
receipt of such material.

     4.4. The Fund and the Underwriter shall not give any information or make
any representations on behalf of the Company or concerning the Company, each
Account, or the Contracts other than the information or representations
contained in a registration statement or prospectus for the Contracts, as such
registration statement and prospectus may be amended or supplemented from time
to time, or in published reports for each Account which are in the public domain
or approved by the Company for distribution to Contract owners, or in sales
literature or other promotional material approved by the Company or its
designee, except with the permission of the Company.

     4.5. The Fund will provide to the Company at least one complete copy of all
registration statements, prospectuses, Statements of Additional Information,
reports, proxy statements, sales literature and other promotional materials,
applications for exemptions, requests for no-action letters, and all amendments
to any of the above, that relate to the Fund or its shares, contemporaneously
with the filing of such document with the Securities and Exchange Commission or
other regulatory authorities.

     4.6. The Company will provide to the Fund at least one complete copy of all
registration statements, prospectuses, Statements of Additional Information,
reports, solicitations for voting instructions, sales literature and other
promotional materials, applications for exemptions, requests for no action
letters, and all amendments to any of the above, that relate to the Contracts or
each Account, contemporaneously with the filing of such document with the SEC or
other regulatory authorities.

     4.7. For purposes of this Article IV, the phrase "sales literature or other
promotional material" includes, but is not limited to, advertisements (such as
material published, or designed for use in, a newspaper, magazine, or other
periodical, radio, television, telephone or tape recording, videotape display,
signs or billboards, motion pictures, or other public media), sales literature
(i.e., any written communication distributed or made generally available to
customers or the public, including brochures, circulars, research reports,
market letters, form letters, seminar texts, reprints or excerpts of any other
advertisement, sales literature, or published article), educational or training
materials or other communications distributed or made generally available to
some or all agents or employees, and registration statements, prospectuses,
Statements of Additional Information, shareholder reports, and proxy materials.


          ARTICLE V.  Fees and Expenses

     5.1. The Fund and Underwriter shall pay no fee or other compensation to the
Company under this agreement, except that if the Fund or any Portfolio adopts
and implements a plan

                                       8
<PAGE>
 
pursuant to Rule 12b-1 to finance distribution expenses, then the Underwriter
may make payments to the Company or to the underwriter for the Contracts if and
in amounts agreed to by the Underwriter in writing and such payments will be
made out of existing fees otherwise payable to the Underwriter, past profits of
the Underwriter or other resources available to the Underwriter. No such
payments shall be made directly by the Fund. Currently, no such payments are
contemplated.

     5.2. All expenses incident to performance by the Fund under this Agreement
shall be paid by the Fund. The Fund shall see to it that all its shares are
registered and authorized for issuance in accordance with applicable federal law
and, if and to the extent deemed advisable by the Fund, in accordance with
applicable state laws prior to their sale. The Fund shall bear the expenses for
the cost of registration and qualification of the Fund's shares, preparation and
filing of the Fund's prospectus and registration statement, proxy materials and
reports, setting the prospectus in type, setting in type and printing the proxy
materials and reports to shareholders (including the costs of printing a
prospectus that constitutes an annual report), the preparation of all statements
and notices required by any federal or state law, all taxes on the issuance or
transfer of the Fund's shares.

     5.3. The Company shall bear the expenses of printing and distributing the
Fund's prospectus to owners of Contracts issued by the Company and of
distributing the Fund's proxy materials and reports to such Contract owners.


          ARTICLE VI.  Diversification

     6.1. The Fund will at all times invest money from the Contracts in such a
manner as to ensure that the Contracts will be treated as variable contracts
under the Code and the regulations issued thereunder. Without limiting the scope
of the foregoing, the Fund will at all times comply with Section 817(h) of the
Code and Treasury Regulation 1.817-5, relating to the diversification
requirements for variable annuity, endowment, or life insurance contracts and
any amendments or other modifications to such Section or Regulations. In the
event of a breach of this Article VI by the Fund, it will take all reasonable
steps (a) to notify Company of such breach and (b) to adequately diversify the
Fund so as to achieve compliance with the grace period afforded by Regulation
817-5.


          ARTICLE VII.  Potential Conflicts

     7.1. The Board will monitor the Fund for the existence of any material
irreconcilable conflict between the interests of the contract owners of all
separate accounts investing in the Fund. An irreconcilable material conflict may
arise for a variety of reasons, including: (a) an action by any state insurance
regulatory authority; (b) a change in applicable federal or state insurance,
tax, or securities laws or regulations, or a public ruling, private letter
ruling, no-action

                                       9
<PAGE>
 
or interpretative letter, or any similar action by insurance, tax, or securities
regulatory authorities; (c) an administrative or judicial decision in any
relevant proceeding; (d) the manner in which the investments of any Portfolio
are being managed; (e) a difference in voting instructions given by variable
annuity contract and variable life insurance contract owners; or (f) a decision
by an insurer to disregard the voting instructions of contract owners. The Board
shall promptly inform the Company if it determines that an irreconcilable
material conflict exists and the implications thereof.

     7.2. The Company will report any potential or existing conflicts of which
it is aware to the Board. The Company will assist the Board in carrying out its
responsibilities under the Shared Funding Exemptive Order, by providing the
Board with all information reasonably necessary for the Board to consider any
issues raised. This includes, but is not limited to, an obligation by the
Company to inform the Board whenever contract owner voting instructions are
disregarded.

     7.3. If it is determined by a majority of the Board, or a majority of its
disinterested trustees, that a material irreconcilable conflict exists, the
Company and other Participating Insurance Companies shall, at their expense and
to the extent reasonably practicable (as determined by a majority of the
disinterested trustees), take whatever steps are necessary to remedy or
eliminate the irreconcilable material conflict, up to and including: (1),
withdrawing the assets allocable to some or all of the separate accounts from
the Fund or any Portfolio and reinvesting such assets in a different investment
medium, including (but not limited to) another Portfolio of the Fund, or
submitting the question whether such segregation should be implemented to a vote
of all affected Contract owners and, as appropriate, segregating the assets of
any appropriate group (i.e., annuity contract owners, life insurance contract
owners, or variable contract owners of one or more Participating Insurance
Companies) that votes in favor of such segregation, or offering to the affected
contract owners the option of making such a change; and (2), establishing a new
registered management investment company or managed separate account.

     7.4. If a material irreconcilable conflict arises because of a decision by
the Company to disregard contract owner voting instructions and that decision
represents a minority position or would preclude a majority vote, the Company
may be required, at the Fund's election, to withdraw the affected Account's
investment in the Fund and terminate this Agreement with respect to such
Account; provided, however that such withdrawal and termination shall be limited
to the extent required by the foregoing material irreconcilable conflict as
determined by a majority of the disinterested members of the Board. Any such
withdrawal and termination must take place within six (6) months after the Fund
gives written notice that this provision is being implemented, and until the end
of that six month period the Underwriter and Fund shall continue to accept and
implement orders to the Company for the purchase (and redemption) of shares of
the Fund.

     7.5. If a material irreconcilable conflict arises because a particular
state insurance regulator's decision applicable to the Company conflicts with
the majority of other state regulators, then the Company will withdraw the
affected Account's investment in the Fund and terminate this Agreement with
respect to such Account within six months after the Board informs

                                      10
<PAGE>
 
the Company in writing that it has determined that such decision has created an
irreconcilable material conflict; provided, however, that such withdrawal and
termination shall be limited to the extent required by the foregoing material
irreconcilable conflict as determined by a majority of the disinterested members
of the Board. Until the end of the foregoing six month period, the Underwriter
and Fund shall continue to accept and implement orders by the Company for the
purchase (and redemption) of shares of the Fund.

     7.6. For purposes of Sections 7.3 through 7.6 of this Agreement, a majority
of the disinterested members of the Board shall determine whether any proposed
action adequately remedies any irreconcilable material conflict, but in no event
will the Fund be required to establish a new funding medium for the Contracts.
The Company shall not be required by Section 7.3 to establish a new funding
medium for the Contracts if an offer to do so has been declined by vote of a
majority of Contract owners materially adversely affected by the irreconcilable
material conflict. In the event that the Board determines that any proposed
action does not adequately remedy any irreconcilable material conflict, then the
Company will withdraw the Account's investment in the Fund and terminate this
Agreement within six (6) months after the Board informs the Company in writing
of the foregoing determination, provided, however, that such withdrawal and
termination shall be limited to the extent required by any such material
irreconcilable conflict as determined by a majority of the disinterested members
of the Board.

     7.7. If and to the extent that Rule 6e-2 and Rule 6e-3(T) are amended, or
Rule 6e-3 is adopted, to provide exemptive relief from any provision of the Act
or the rules promulgated thereunder with respect to mixed or shared funding, (as
defined in the Shared Funding Exemptive Order) on terms and conditions
materially different from those contained in the Shared Funding Exemptive Order,
then (a) the Fund and/or the Participating Insurance Companies, as appropriate,
shall take such steps as may be necessary to comply with Rules 6e-2 and 6e-3(T),
as amended, and Rule 6e-3, as adopted, to the extent such rules are applicable;
and (b) Sections 3.4, 3.5, 7.1, 7.2, 7.3, 7.4, and 7.5 of this Agreement shall
continue in effect only to the extent that terms and conditions substantially
identical to such Sections are contained in such Rule(s) as so amended or
adopted.


          ARTICLE VIII.  Indemnification

     8.1. Indemnification By The Company

     8.1 (a). The Company agrees to indemnify and hold harmless the Fund and
each trustee of the Board and officers and each person, if any, who controls the
Fund within the meaning of Section 15 of the 1933 Act (collectively, the
"Indemnified Parties" for purposes of this Section 8. 1) against any and all
losses, claims, damages, liabilities (including amounts paid in settlement with
the written consent of the Company) or litigation (including legal and other
expenses), to which the Indemnified Parties may become subject under any
statute, regulation, at common law or otherwise, insofar as such losses, claims,
damages, liabilities or expenses (or

                                      11
<PAGE>
 
actions in respect thereof) or settlements are related to the sale or
acquisition of the Fund's shares or the Contracts and:

          (i)   arise out of or are based upon any untrue statements or alleged
                untrue statements of any material fact contained in the
                Registration Statement or prospectus for the Contracts or
                contained in the Contracts or sales literature for the Contracts
                (or any amendment or supplement to any of the foregoing), or
                arise out of or are based upon the omission or the alleged
                omission to state therein a material fact required to be stated
                therein or necessary to make the statements therein not
                misleading, provided that this agreement to indemnify shall not
                apply as to any Indemnified Party if such statement or omission
                or such alleged statement or omission was made in reliance upon
                and in conformity with information furnished to the Company by
                or on behalf of the Fund for use in the Registration Statement
                or prospectus for the Contracts or in the Contracts or sales
                literature (or any amendment or supplement) or otherwise for use
                in connection with the sale of the Contracts or Fund shares; or

          (ii)  arise out of or as a result of statements or representations
                (other than statements or representations contained in the
                Registration Statement, prospectus or sales literature of the
                Fund not supplied by the Company, or persons under its control)
                or wrongful conduct of the Company or persons under its control,
                with respect to the sale or distribution of the Contracts or
                Fund Shares; or

         (iii)  arise out of any untrue statement or alleged untrue statement of
                a material fact contained in a Registration Statement,
                prospectus, or sales literature of the Fund or any amendment
                thereof or supplement thereto or the omission or alleged
                omission to state therein a material fact required to be stated
                therein or necessary to make the statements therein not
                misleading if such a statement or omission was made in reliance
                upon information furnished to the Fund by or on behalf of the
                Company; or

          (iv)  arise as a result of any failure by the Company to provide the
                services and furnish the materials under the terms of this
                Agreement; or

          (v)   arise out of or result from any material breach of any
                representation and/or warranty made by the Company in this
                Agreement or arise out of or result from any other material
                breach of this Agreement by the Company, as limited by and in
                accordance with the provisions of Sections 8.1(b) and 8.1(c)
                hereof.

     8.l(b). The Company shall not be liable under this indemnification
provision with respect to any losses, claims, damages, liabilities or litigation
incurred or assessed against an Indemnified

                                      12
<PAGE>
 
Party as such may arise from such Indemnified Party's willful misfeasance, bad
faith, or gross negligence in the performance of such Indemnified Party's duties
or by reason of such Indemnified Party's reckless disregard of obligations or
duties under this Agreement or to the Fund, whichever is applicable.

     8.1(c). The Company shall not be liable under this indemnification
provision with respect to any claim made against an Indemnified Party unless
such Indemnified Party shall have notified the Company in writing within a
reasonable time after the summons or other first legal process giving
information of the nature of the claim shall have been served upon such
Indemnified Party (or after such Indemnified Party shall have received notice of
such service on any designated agent), but failure to notify the Company of any
such claim shall not relieve the Company from any liability which it may have to
the Indemnified Party against whom such action is brought otherwise than on
account of this indemnification provision. In case any such action is brought
against the Indemnified Parties, the Company shall be entitled to participate,
at its own expense, in the defense of such action. The Company also shall be
entitled to assume the defense thereof, with counsel satisfactory to the party
named in the action. After notice from the Company to such party of the
Company's election to assume the defense thereof, the Indemnified Party shall
bear the fees and expenses of any additional counsel retained by it, and the
Company will not be liable to such party under this Agreement for any legal or
other expenses subsequently incurred by such party independently in connection
with the defense thereof other than reasonable costs of investigation.

     8.1 (d). The Indemnified Parties will promptly notify the Company of the
commencement of any litigation or proceedings against them in connection with
the issuance or sale of the Fund Shares or the Contracts or the operation of the
Fund.

     8.2. Indemnification by the Underwriter

     8.2(a). The Underwriter agrees to indemnify and hold harmless the Company
and each of its directors and officers and each person, if any, who controls the
Company within the meaning of Section 15 of the 1933 Act (collectively, the
"Indemnified Parties" for purposes of this Section 8.2) against any and all
losses, claims, damages, liabilities (including amounts paid in settlement with
the written consent of the Underwriter) or litigation (including legal and other
expenses) to which the Indemnified Parties may become subject under any statute,
at common law or otherwise, insofar as such losses, claims, damages, liabilities
or expenses (or actions in respect thereof) or settlements are related to the
sale or acquisition of the Fund's shares or the Contracts and:

           (i)  arise out of or are based upon any untrue statement or alleged
                untrue statement of any material fact contained in the
                Registration Statement or prospectus or sales literature of the
                Fund (or any amendment or supplement to any of the foregoing),
                or arise out of or are based upon the omission or the alleged
                omission to state therein a material fact required to

                                      13
<PAGE>
 
                 be stated therein or necessary to make the statements therein
                 not misleading, provided that this agreement to indemnify shall
                 not apply as to any Indemnified Party if such statement or
                 omission or such alleged statement or omission was made in
                 reliance upon and in conformity with information furnished to
                 the Underwriter or Fund by or on behalf of the Company for use
                 in the Registration Statement or prospectus for the Fund or in
                 sales literature (or any amendment or supplement) or otherwise
                 for use in connection with the sale of the Contracts or Fund
                 shares; or

           (ii)  arise out of or as a result of statements or representations
                 (other than statements or representations contained in the
                 Registration Statement, prospectus or sales literature for the
                 Contracts not supplied by the Underwriter or persons under its
                 control) or wrongful conduct of the Fund, Adviser or
                 Underwriter or persons under their control, with respect to the
                 sale or distribution of the Contracts or Fund shares; or

          (iii)  arise out of any untrue statement or alleged untrue statement
                 of a material fact contained in a Registration Statement,
                 prospectus, or sales literature covering the Contracts, or any
                 amendment thereof or supplement thereto, or the omission or
                 alleged omission to state therein a material fact required to
                 be stated therein or necessary to make the statement or
                 statements therein not misleading, if such statement or
                 omission was made in reliance upon information furnished to the
                 Company by or on behalf of the Fund; or

           (iv)  arise as a result of any failure by the Fund to provide the
                 services and furnish the materials under the terms of this
                 Agreement (including a failure, whether unintentional or in
                 good faith or otherwise, to comply with the diversification
                 requirements specified in Article VI of this Agreement); or

            (v)  arise out of or result from any material breach of any
                 representation and/or warranty made by the Underwriter in this
                 Agreement or arise out of or result from any other material
                 breach of this Agreement by the Underwriter; as limited by and
                 in accordance with the provisions of Sections 8.2(b) and 8.2(c)
                 hereof.

     8.2(b). The Underwriter shall not be liable under this indemnification
provision with respect to any losses, claims, damages, liabilities or litigation
to which an Indemnified Party would otherwise be subject by reason of such
Indemnified Party's willful misfeasance, bad faith, or gross negligence in the
performance of such Indemnified Party's duties or by reason of such Indemnified
Party's reckless disregard of obligations and duties under this Agreement or to
each Company or the Account, whichever is applicable.

     8.2(c). The Underwriter shall not be liable under this indemnification
provision with respect to any claim made against an Indemnified Party unless
such Indemnified Party shall have

                                      14
<PAGE>
 
notified the Underwriter in writing within a reasonable time after the summons
or other first legal process giving information of the nature of the claim shall
have been served upon such Indemnified Party (or after such Indemnified Party
shall have received notice of such service on any designated agent), but failure
to notify the Underwriter of any such claim shall not relieve the Underwriter
from any liability which it may have to the Indemnified Party against whom such
action is brought otherwise than on account of this indemnification provision.
In case any such action is brought against the Indemnified Parties, the
Underwriter will be entitled to participate, at its own expense, in the defense
thereof. The Underwriter also shall be entitled to assume the defense thereof,
with counsel satisfactory to the party named in the action. After notice from
the Underwriter to such party of the Underwriter's election to assume the
defense thereof, the Indemnified Party shall bear the fees and expenses of any
additional counsel retained by it, and the Underwriter will not be liable to
such party under this Agreement for any legal or other expenses subsequently
incurred by such party independently in connection with the defense thereof
other than reasonable costs of investigation.

     8.2(d). The Company agrees promptly to notify the Underwriter of the
commencement of any litigation or proceedings against it or any of its officers
or directors in connection with the issuance or sale of the Contracts or the
operation of each Account.

     8.3.  Indemnification By the Fund

     8.3(a). The Fund agrees to indemnify and hold harmless the Company, and
each of its directors and officers and each person, if any, who controls the
Company within the meaning of Section 15 of the 1933 Act (collectively, the
"Indemnified Parties" for purposes of this Section 8.3) against any and all
losses, claims, damages, liabilities (including amounts paid in settlement with
the written consent of the Fund) or litigation (including legal and other
expenses) to which the Indemnified Parties may become subject under any statute,
at common law or otherwise, insofar as such losses, claims, damages, liabilities
or expenses (or actions in respect thereof) or settlements result from the gross
negligence, bad faith or willful misconduct of the Board or any member thereof,
are related to the operations of the Fund and:

          (i)  arise as a result of any failure by the Fund to provide the
               services and furnish the materials under the terms of this
               Agreement (including a failure to comply with the diversification
               requirements specified in Article VI of this Agreement);or

          (ii) arise out of or result from any material breach of any
               representation and/or warranty made by the Fund in this Agreement
               or arise out of or result from any other material breach of this
               Agreement by the Fund;

as limited by and in accordance with the provisions of Sections 8.3(b) and
8.3(c) hereof.

     8.3(b). The Fund shall not be liable under this indemnification provision
with respect to any losses, claims, damages, liabilities or litigation incurred
or assessed against an Indemnified

                                      15
<PAGE>
 
Party as such may arise from such Indemnified Party's willful misfeasance, bad
faith, or gross negligence in the performance of such Indemnified Party's duties
or by reason of such Indemnified Party's reckless disregard of obligations and
duties under this Agreement or to the Company, the Fund, the Underwriter or each
Account, whichever is applicable.

     8.3(c). The Fund shall not be liable under this indemnification provision
with respect to any claim made against an Indemnified Party unless such
Indemnified Party shall have notified the Fund in writing within a reasonable
time after the summons or other first legal process giving information of the
nature of the claim shall have been served upon such Indemnified Party (or after
such Indemnified Party shall have received notice of such service on any
designated agent), but failure to notify the Fund of any such claim shall not
relieve the Fund from any liability which it may have to the Indemnified Party
against whom such action is brought otherwise than on account of this
indemnification provision. In case any such action is brought against the
Indemnified Parties, the Fund will be entitled to participate, at its own
expense, in the defense thereof. The Fund also shall be entitled to assume the
defense thereof, with counsel satisfactory to the party named in the action.
After notice from the Fund to such party of the Fund's election to assume the
defense thereof, the Indemnified Party shall bear the fees and expenses of any
additional counsel retained by it, and the Fund will not be liable to such party
under this Agreement for any legal or other expenses subsequently incurred by
such party independently in connection with the defense thereof other than
reasonable costs of investigation.

     8.3(d). The Company and the Underwriter agree promptly to notify the Fund
of the commencement of any litigation or proceedings against it or any of its
respective officers or directors in connection with this Agreement, the issuance
or sale of the Contracts, with respect to the operation of either Account, or
the sale or acquisition of shares of the Fund.


          ARTICLE IX.  Applicable Law

     9.1. This Agreement shall be construed and the provisions hereof
interpreted under and in accordance with the laws of the Commonwealth of
Massachusetts.

     9.2. This Agreement shall be subject to the provisions of the 1933, 1934
and 1940 acts, and the rules and regulations and rulings thereunder, including
such exemptions from those statutes, rules and regulations as the Securities and
Exchange Commission may grant (including, but not limited to, the Shared Funding
Exemptive Order) and the terms hereof shall be interpreted and construed in
accordance therewith.


          ARTICLE X. Termination

     10.1. This Agreement shall continue in full force and effect until the
first to occur of:

                                      16
<PAGE>
 
     (a)  termination by any party for any reason by sixty (60) days advance
          written notice delivered to the other parties; or

     (b)  termination by the Company by written notice to the Fund and the
          Underwriter with respect to any Portfolio based upon the Company's
          determination that shares of such Portfolio are not reasonably
          available to meet the requirements of the Contracts; or

     (c)  termination by the Company by written notice to the Fund and the
          Underwriter with respect to any Portfolio in the event any of the
          Portfolio's shares are not registered, issued or sold in accordance
          with applicable state and/or federal law or such law precludes the use
          of such shares as the underlying investment media of the Contracts
          issued or to be issued by the Company; or

     (d)  termination by the Company by written notice to the Fund and the
          Underwriter with respect to any Portfolio in the event that such
          Portfolio ceases to qualify as a Regulated Investment Company under
          Subchapter M of the Code or under any successor or similar provision,
          or if the Company reasonably believes that the Fund may fail to so
          qualify; or

     (e)  termination by the Company by written notice to the Fund and the
          Underwriter with respect to any Portfolio in the event that such
          Portfolio fails to meet the diversification requirements specified in
          Article VI hereof; or

     (f)  termination by either the Fund or the Underwriter by written notice to
          the Company, if either one or both of the Fund or the Underwriter
          respectively, shall determine, in their sole judgment exercised in
          good faith, that the Company and/or its affiliated companies has
          suffered a material adverse change in its business, operations,
          financial condition or prospects since the date of this Agreement or
          is the subject of material adverse publicity; or

     (g)  termination by the Company by written notice to the Fund and the
          Underwriter, if the Company shall determine, in its sole judgment
          exercised in good faith, that either the Fund or the Underwriter has
          suffered a material adverse change in its business, operations,
          financial condition or prospects since the date of this Agreement or
          is the subject of material adverse publicity; or

     (h)  termination by the Fund or the Underwriter by written notice to the
          Company, if the Company gives the Fund and the Underwriter the written
          notice specified in Section 1.6(b) hereof and at the time such notice
          was given there was no notice of termination outstanding under any
          other provision of this Agreement; provided, however any termination
          under this Section 10.1 (h) shall be effective forty-five (45) days
          after the notice specified in Section 1.6(b) was given.

                                      17
<PAGE>
 
     10.2. Effect of Termination. Notwithstanding any termination of this
Agreement, the Fund and the Underwriter shall at the option of the Company,
continue to make available additional shares of the Fund pursuant to the terms
and conditions of this Agreement, for all Contracts in effect on the effective
date of termination of this Agreement (hereinafter referred to as "Existing
Contracts"). Specifically, without limitation, the owners of the Existing
Contracts shall be permitted to reallocate investments in the Fund, redeem
investments in the Fund and/or invest in the Fund upon the making of additional
purchase payments under the Existing Contracts. The parties agree that this
Section 10.2 shall not apply to any terminations under Article VII and the
effect of such Article VII terminations shall be governed by Article VII of this
Agreement.

     10.3. The Company shall not redeem Fund shares attributable to the
Contracts (as opposed to Fund shares attributable to the Company's assets held
in the Account) except (i) as necessary to implement Contract Owner initiated or
approved transactions, or (ii) as required by state and/or federal laws or
regulations or judicial or other legal precedent of general application
(hereinafter referred to as a "Legally Required Redemption"). Upon request, the
Company will promptly furnish to the Fund and the Underwriter the opinion of
counsel for the Company (which counsel shall be reasonably satisfactory to the
Fund and the Underwriter) to the effect that any redemption pursuant to clause
(ii) above is a Legally Required Redemption. Furthermore, except in cases where
permitted under the terms of the Contracts, the Company shall not prevent
Contract Owners from allocating payments to a Portfolio that was otherwise
available under the Contracts without first giving the Fund or the Underwriter
90 days notice of its intention to do so.

          ARTICLE XI.  Notices

     Any notice shall be sufficiently given when sent by registered or certified
mail to the other party at the address of such party set forth below or at such
other address as such party may from time to time specify in writing to the
other party.

     If to the Fund:
          82 Devonshire Street
          Boston, Massachusetts 02109
          Attention: Treasurer

     If to the Company:
          Security Life of Denver Insurance Company
          1290 Broadway
          Denver, CO 80203-5699
          Attention: Bonnie Dailey

     If to the Underwriter:
          82 Devonshire Street
          Boston, Massachusetts 02109
          Attention:  Treasurer

                                      18
<PAGE>
 
          ARTICLE XII.  Miscellaneous

     12.1. All persons dealing with the Fund must look solely to the property of
the Fund for the enforcement of any claims against the Fund as neither the
Board, officers, agents or shareholders assume any personal liability for
obligations entered into on behalf of the Fund.

     12.2. Subject to the requirements of legal process and regulatory
authority, each party hereto shall treat as confidential the names and addresses
of the owners of the Contracts and all information reasonably identified as
confidential in writing, by any other party hereto and, except as permitted by
this Agreement, shall not disclose, disseminate or utilize such names and
addresses and other confidential information until such time as it may come into
the public domain without the express written consent of the affected party.

     12.3. The captions in this Agreement are included for convenience of
reference only and in no way define or delineate any of the provisions hereof or
otherwise affect their construction or effect.

     12.4. This Agreement may be executed simultaneously in two or more
counterparts, each of which taken together shall constitute one and the same
instrument.

     12.5. If any provision of this Agreement shall be held or made invalid by a
court decision, statute, rule or otherwise, the remainder of the Agreement shall
not be affected thereby.

     12.6. Each party hereto shall cooperate with each other party and all
appropriate governmental authorities (including without limitation the SEC, the
NASD and state insurance regulators) and shall permit such authorities
reasonable access to its books and records in connection with any investigation
or inquiry relating to this Agreement or the transactions contemplated hereby.
Notwithstanding the generality of the foregoing, each party hereto further
agrees to furnish the California Insurance Commissioner with any information or
reports in connection with services provided under this Agreement which such
Commissioner may request in order to ascertain whether the insurance operations
of the Company are being conducted in a manner consistent with the California
Insurance Regulations and any other applicable law or regulations. The Fund
agrees that the Company shall have the right to inspect, audit and copy all
records pertaining to the performance of services under this Agreement to the
requirements of the California Insurance Department.

     12.7. The rights, remedies and obligations contained in this Agreement are
cumulative and are in addition to any and all rights, remedies and obligations,
at law or in equity, which the parties hereto are entitled to under state and
federal laws.

     12.8. This Agreement or any of the rights and obligations hereunder may not
be assigned by any party without the prior written consent of all parties
hereto; provided, however, that the Underwriter may assign this Agreement or any
rights or obligations hereunder to any affiliate of

                                      19
<PAGE>
 
or company under common control with the Underwriter, if such assignee is duly
licensed and registered to perform the obligations of the Underwriter under this
Agreement.

     12.9. The Company shall furnish, or shall cause to be furnished, to the
Fund or its designee copies of the following reports:

     (a)  the Company's annual statement prepared under statutory accounting
          principles) and annual report (prepared under generally accepted
          accounting principles ("GAAP")), as soon as practical and in any event
          within 90 days after the end of each fiscal year;

     (b)  the Company's quarterly statements (statutory and GAAP), as soon as
          practical and in any event within 45 days after the end of each
          quarterly period;

     (c)  any financial statement, proxy statement, notice or report of the
          Company sent to stockholders and/or policyholders, as soon as
          practical after the delivery thereof to stockholders;

     (d)  any registration statement (without exhibits) and financial reports of
          the Company filed with the Securities and Exchange Commission or any
          state insurance regulator, as soon as practical after the filing
          thereof;

     (e)  any other report submitted to the Company by independent accountants
          in connection with any annual, interim or special audit made by them
          of the books of the Company, as soon as practical after the receipt
          thereof.

                                      20
<PAGE>
 
     IN WITNESS WHEREOF, each of the parties hereto has caused this Agreement to
be executed in its name and on its behalf by its duly authorized representative
and its seal to be hereunder affixed hereto as of the date specified below.

     SECURITY LIFE OF DENVER INSURANCE COMPANY
     By its authorized officer,

     By:  /s/ Steve Largent

     Name:  Stephan M. Largent

     Title:  Vice President

     VARIABLE INSURANCE PRODUCTS FUND II
     By its authorized officer,


     By:  /s/ J. Gary Burkhead

     Name: J. Gary Burkhead

     Title:  Senior Vice President

     FIDELITY DISTRIBUTORS CORPORATION
     By its authorized officer,

     By:  /s/ Kurt A. Lange

     Name:  Kurt A. Lange

     Title:  President

                                      21
<PAGE>
 
                                  Schedule A
                  Separate Accounts and Associated Contracts
                                
Name of Separate Account and                    Contracts Funded
Date Established by Board of Directors          By Separate Account

Security Life Separate Account Al               The Exchequer Variable Annuity
(November 3, 1993)                              (Flexible Premium Deferred
                                                Combination Fixed and Variable
                                                Annuity Contract
    
Security Life Separate Account L1               First Line (Flexible Premium
                                                Variable Life Insurance Policy)
     

                                      22
<PAGE>
 
                                  SCHEDULE B
                            PROXY VOTING PROCEDURE


The following is a list of procedures and corresponding responsibilities for the
handling of proxies relating to the Fund by the Underwriter, the Fund and the
Company. The defined terms herein shall have the meanings assigned in the
Participation Agreement except that the term "Company" shall also include the
department or third party assigned by the Insurance Company to perform the steps
delineated below.

1.   The number of proxy proposals is given to the Company by the Underwriter as
     early as possible before the date set by the Fund for the shareholder
     meeting to facilitate the establishment of tabulation procedures. At this
     time the Underwriter will inform the Company of the Record, Mailing and
     Meeting dates. This will be done verbally approximately two months before
     meeting.

2.   Promptly after the Record Date, the Company will perform a "tape run", or
     other activity, which will generate the names, addresses and number of
     units which are attributed to each contract owner/policyholder (the
     "Customer") as of the Record Date. Allowance should be made for account
     adjustments made after this date that could affect the status of the
     Customers' accounts as of the Record Date.

     Note: The number of proxy statements is determined by the activities
     described in Step #2. The Company will use its best efforts to call in the
     number of Customers to Fidelity, as soon as possible, but no later than two
     weeks after the Record Date.

3.   The Fund's Annual Report must be sent to each Customer by the Company
     either before or together with the Customers' receipt of a proxy statement.
     Underwriter will provide at least one copy of the last Annual Report to the
     Company.

4.   The text and format for the Voting Instruction Cards ("Cards" or "Card") is
     provided to the Company by the Fund. The Company, at its expense, shall
     produce and personalize the Voting Instruction Cards. The Legal Department
     of the Underwriter or its affiliate ("Fidelity Legal") must approve the
     Card before it is printed. Allow approximately 2-4 business days for
     printing information on the Cards. Information commonly found on the Cards
     includes:
     a.   name (legal name as found on account registration)
     b.   address
     c.   Fund or account number
     d.   coding to state number of units
     e.   individual Card number for use in tracking and verification of votes
          (already on Cards as printed by the Fund)
(This and related steps may occur later in the chronological process due to
possible uncertainties relating to the proposals.)

                                      23
<PAGE>
 
5.   During this time, Fidelity Legal will develop, produce, and the Fund will
     pay for the Notice of Proxy and the Proxy Statement (one document). Printed
     and folded notices and statements will be sent to Company for insertion
     into envelopes (envelopes and return envelopes are provided and paid for by
     the Insurance Company). Contents of envelope sent to Customers by Company
     will include:

     a.   Voting Instruction Card(s)
     b.   One proxy notice and statement (one document)
     c.   return envelope (postage pre-paid by Company) addressed to the Company
          or its tabulation agent
     d.   "urge buckslip" - optional, but recommended. (This is a small, single
          sheet of paper that requests Customers to vote as quickly as possible
          and that their vote is important. One copy will be supplied by the
          Fund.)
     e.   cover letter - optional, supplied by Company and reviewed and approved
          in advance by Fidelity Legal.

6.   The above contents should be received by the Company approximately 3-5
     business days before mail date. Individual in charge at Company reviews and
     approves the contents of the mailing package to ensure correctness and
     completeness. Copy of this approval sent to Fidelity Legal.

7.   Package mailed by the Company.
     *    The Fund must allow at least a 15-day solicitation time to the Company
          as the shareowner. (A 5-week period is recommended.) Solicitation time
          is calculated as calendar days from (but not including) the meeting,
          counting backwards.

8.   Collection and tabulation of Cards begins. Tabulation usually takes place
     in another department or another vendor depending on process used. An often
     used procedure is to sort Cards on arrival by proposal into vote categories
     of all yes, no, or mixed replies, and to begin data entry.

     Note: Postmarks are not generally needed. A need for postmark information
     would be due to an insurance company's internal procedure and has not been
     required by Fidelity in the past.

9.   Signatures on Card checked against legal name on account registration which
     was printed on the Card.

     Note: For Example, If the account registration is under "Bertram C. Jones,
     Trustee," then that is the exact legal name to be printed on the Card and
     is the signature needed on the Card.

10.  If Cards are mutilated, or for any reason are illegible or are not signed
     properly, they are sent back to Customer with an explanatory letter, a new
     Card and return envelope. The

                                      24
<PAGE>
 
     mutilated or illegible Card is disregarded and considered to be not
     received for purposes of vote tabulation. Any Cards that have "kicked out"
     (e.g. mutilated, illegible) of the procedure are "hand verified," i.e.,
     examined as to why they did not complete the system. Any questions on those
     Cards are usually remedied individually.

11.  There are various control procedures used to ensure proper tabulation of
     votes and accuracy of that tabulation. The most prevalent is to sort the
     Cards as they first arrive into categories depending upon their vote; an
     estimate of how the vote is progressing may then be calculated. If the
     initial estimates and the actual vote do not coincide, then an internal
     audit of that vote should occur. This may entail a recount.

12.  The actual tabulation of votes is done in units which is then converted to
     shares. (It is very important that the Fund receives the tabulations stated
     in terms of a percentage and the number of shares.) Fidelity Legal must
     review and approve tabulation format.

13.  Final tabulation in shares is verbally given by the Company to Fidelity
     Legal on the morning of the meeting not later than 10:00 a.m. Boston time.
     Fidelity Legal may request an earlier deadline if required to calculate the
     vote in time for the meeting.

14.  A Certification of Mailing and Authorization to Vote Shares will be
     required from the Company as well as an original copy of the final vote.
     Fidelity Legal will provide a standard form for each Certification.

15.  The Company will be required to box and archive the Cards received from the
     Customers. In the event that any vote is challenged or if otherwise
     necessary for legal, regulatory, or accounting purposes, Fidelity Legal
     will be permitted reasonable access to such Cards.

16.  All approvals and "signing-off" may be done orally, but must always be
     followed up in writing.

                                      25
<PAGE>
 
                                  SCHEDULE C


Other investment companies currently available under variable annuities or
variable life insurance issued by the Company:

     Alger American MidCap Growth Portfolio
     Alger American Small Capitalization Portfolio

     INVESCO VIF High Yield Portfolio
     INVESCO VIF Industrial Income Portfolio
     INVESCO VIF Total Return Portfolio
     INVESCO VIF Utilities Portfolio

     Neuberger and Berman Government Income Portfolio
     Neuberger and Berman Growth Portfolio
     Neuberger and Berman Limited Maturity Bond Portfolio
     Neuberger and Berman Partners Portfolio

     Van Eck Gold and Natural Resources Portfolio
     Van Eck Worldwide Balanced Portfolio

     Fidelity Investments Variable Insurance Products Fund
          Growth Portfolio
          Money Market Portfolio
          Overseas Portfolio

                                      26
<PAGE>
 
                                  SCHEDULE D
                                
Portfolios of the Fund available. as funding vehicles under the Contracts:
     Asset Manager Portfolio
     Index 500 Portfolio

                                      27

<PAGE>
 
                                                        EXHIBIT 1.A (8) (a) (vi)

                           PARTICIPATION AGREEMENT 
                                
                                     Among
                    INVESCO VARIABLE INVESTMENT FUNDS, INC.
                           INVESCO FUNDS GROUP, INC.
                                      and
                   SECURITY LIFE OF DENVER INSURANCE COMPANY

     THIS AGREEMENT, made and entered into this 26th day of August 1994 by and
among SECURITY LIFE OF DENVER INSURANCE COMPANY, (hereinafter the "Insurance
Company"), a Colorado corporation, on its own behalf and on behalf of each
segregated asset account of the Insurance Company set forth on Schedule A hereto
as may be amended from time to time (each such account hereinafter referred to
as the "Account"), INVESCO VARIABLE INVESTMENT FUNDS, INC., a Maryland
corporation (the "Company") and INVESCO FUNDS GROUP, INC. ("INVESCO"), a
Delaware corporation.

     WHEREAS, the Company engages in business as an open-end management
investment company and is available to act as the investment vehicle for
separate accounts established for variable annuity and life insurance contracts
to be offered by insurance companies which have entered into participation
agreements substantially identical to this Agreement ("Participating Insurance
Companies"); and

     WHEREAS, the beneficial interest in the Company is divided into several
series of shares, each designated a "Fund" and representing the interest in a
particular managed portfolio of securities and other assets; and

     WHEREAS, the Company has obtained an order from the Securities and Exchange
Commission (the "Commission"), dated December 29, 1993 (File No. 812-8590),
granting Participating Insurance Companies and their separate accounts
exemptions from the provisions of sections 9(a), 13(a), 15(a), and 15(b) of the
Investment Company Act of 1940, as amended, (the "1940 Act") and Rules 6e-2(b)
(15) and 6e-3(T) (b) (15) thereunder, to the extent necessary to permit shares
of the Company to be sold to and held by variable annuity and variable life
insurance separate accounts of life insurance companies that may or may not be
affiliated with one another (the "Mixed and Shared Funding Exemptive Order");
and

     WHEREAS, the Company is registered as an open-end management investment
company under the 1940 Act and its shares are registered under the Securities
Act of 1933, as amended (hereinafter the "1933 Act"); and

     WHEREAS, INVESCO is duly registered as an investment adviser under the
Investment Advisers Act of 1940 and any applicable state securities law and as a
broker dealer under the Securities Exchange Act of 1934, as amended, (the "1934
Act"), and is a member in good standing of the National Association of
Securities Dealers, Inc. (the "NASD"); and

                                       1
<PAGE>
 
     WHEREAS, the Insurance Company has registered under the 1933 Act, or will
register under the 1933 Act, certain variable annuity and variable life
insurance contracts identified by the form number(s) listed on Schedule B to
this Agreement, as amended from time to time hereafter by mutual written
agreement of all the parties hereto (the "Contracts"); and

     WHEREAS, each Account is a duly organized, validly existing segregated
asset account, established by resolution of the board of directors of the
Insurance Company on the date shown for that Account on Schedule A hereto, to
set aside and invest assets attributable to the Contracts; and

     WHEREAS, the Insurance Company has registered or will register each Account
as a unit investment trust under the 1940 Act; and

     WHEREAS, to the extent permitted by applicable insurance laws and
regulations, the Insurance Company intends to purchase shares in the Funds on
behalf of the Accounts to fund the Contracts and INVESCO is authorized to sell
such shares to unit investment trusts such as the Account at net asset value;

     NOW, THEREFORE, in consideration of their mutual promises, the Insurance
Company, the Company and INVESCO agree as follows:

ARTICLE I.   Sale of Company Shares

      1.1. INVESCO agrees to sell to the Insurance Company those shares of the
Company which each Account orders, executing such orders on a daily basis at the
net asset value next computed after receipt by the Company or its designee of
the order for the shares of the Company. For purposes of this Section 1.1, the
Insurance Company shall be the designee of the Company for receipt of such
orders from the Accounts and receipt by such designee shall constitute receipt
by the Company; provided, that the Company receives notice of such order by 8:00
a.m., Mountain Time, on the next following Business Day. "Business Day" shall
mean any day on which the New York Stock Exchange is open for trading and on
which the Company calculates its net asset value pursuant to the rules of the
Commission.

      1.2. The Company agrees to make its shares available for purchase at the
applicable net asset value per share by the Insurance Company and its Accounts
on those days on which the Company calculates its Funds' net asset values
pursuant to rules of the Commission and the Company shall use reasonable efforts
to calculate its Funds' net asset values on each day on which the New York Stock
Exchange is open for trading. Notwithstanding the foregoing, the board of
directors of the Company (hereinafter the "Board") may refuse to sell shares of
any Fund to any person, or suspend or terminate the offering of shares of any
Fund if such action is required by law or by regulatory authorities having
jurisdiction or is, in the sole discretion of the Board acting in good faith and
in light of their fiduciary duties under federal and any applicable state laws,
necessary in the best interests of the shareholders of that Fund.

                                       2
<PAGE>
 
      1.3. The Company and INVESCO agree that shares of the Company will be sold
only to Participating Insurance Companies and their separate accounts. No shares
of any Fund will be sold to the general public.

      1.4. The Company and INVESCO will not sell Company shares to any insurance
company or separate account unless an agreement containing provisions
substantially the same as Sections 2.1, 3.4, 3.5 and Article VII of this
Agreement is in effect to govern such sales.

      1.5. The Company agrees to redeem, on the Insurance Company's request, any
full or fractional shares of the Company held by the Insurance Company,
executing such requests on a daily basis at the net asset value next computed
after receipt by the Company or its designee of the request for redemption. For
purposes of this Section 1.5, the Insurance Company shall be the designee of the
Company for receipt of requests for redemption from each Account and receipt by
that designee shall constitute receipt by the Company; provided that the Company
receives notice of the request for redemption by 8:00 a.m., Mountain Time, on
the next following Business Day.

      1.6. The Insurance Company agrees to purchase and redeem the shares of
each Fund offered by the then-current prospectus of the Company in accordance
with the provisions of that prospectus. The Insurance Company agrees that all
net amounts available under the Contracts shall be invested in the Company, in
such other Funds advised by INVESCO as may be mutually agreed to in writing by
the parties hereto, or in the Insurance Company's general account, provided that
such amounts may also be invested in an investment company other than the
Company if (a) the other investment company, or series thereof, has investment
objectives or policies that are substantially different from the investment
objectives and policies of all the Funds of the Company; or (b) the Insurance
Company gives the Company and INVESCO 45 days written notice of its intention to
make the other investment company available as a funding vehicle for the
Contracts; or (c) the other investment company was available as a funding
vehicle for the Contracts prior to the date of this Agreement and the Insurance
Company so informs the Company and INVESCO prior to their signing this
Agreement; or (d) the Company or INVESCO consents to the use of the other
investment company.

      1.7. The Insurance Company shall pay for Company shares by 9:00 a.m.,
Mountain Time, on the next Business Day after an order to purchase Company
shares is made in accordance with the provisions of Section 1.1 hereof. Payment
shall be in federal funds transmitted by wire. For the purpose of Sections 2.10
and 2.11, upon receipt by the Company of the federal funds so wired, such funds
shall cease to be the responsibility of the Insurance Company and shall become
the responsibility of the Company. Payment of net redemption proceeds (aggregate
redemptions of a Fund's shares by an Account minus aggregate purchases of that
Fund's shares by that Account) of less than $1 million for a given Business Day
will be made by wiring federal funds to the Insurance Company on the next
Business Day after receipt of the redemption request. Payment of net redemption
proceeds of $1 million or more will be by wiring federal funds within seven days
after receipt of the redemption request. Notwithstanding the foregoing, in the
event that one or more Funds has insufficient cash on hand to pay net
redemptions on the next Business

                                       3
<PAGE>
 
Day, and if such Fund has determined to settle redemption transactions for all
of its shareholders on a delayed basis (more than one Business Day, but in no
event more than seven calendar days, after the date on which the redemption
order is received, unless otherwise permitted by an order of the Commission
under Section 22(e) of the 1940 Act), the Company shall be permitted to delay
sending redemption proceeds to the Insurance Company by the same number of days
that the Company is delaying sending redemption proceeds to the other
shareholders of the Fund. Redemptions of up to the lesser of $250,000 or 1% of
the net asset value of the Fund whose shares are to be redeemed in any 90-day
period will be made in cash. Redemptions in excess of that amount in any 90-day
period may, in the sole discretion of the Company, be in-kind redemptions, with
the securities to be delivered in payment of redemptions selected by the Company
and valued at the value assigned to them in computing the Fund's net asset value
per share.

      1.8. Issuance and transfer of the Company's shares will be by book entry
only. Stock certificates will not be issued to the Insurance Company or any
Account. Shares ordered from the Company will be recorded in an appropriate
title for each Account or the appropriate subaccount of each Account.

      1.9. The Company shall furnish same day notice (by wire or telephone,
followed by written confirmation) to the Insurance Company of any income,
dividends or capital gain distributions payable on the Funds' shares. The
Insurance Company hereby elects to receive all income dividends and capital gain
distributions payable on a Fund's shares in additional shares of that Fund. The
Insurance Company reserves the right to revoke this election and to receive all
such income dividends and capital gain distributions in cash. The Company shall
notify the Insurance Company of the number of shares issued as payment of
dividends and distributions.

      1.10. The Company shall make the net asset value per share for each Fund
available to the Insurance Company on a daily basis as soon, as reasonably
practical after the net asset value per share is calculated and shall use its
best efforts to make those per-share net asset values available by 6:00 p.m.,
Mountain Time.

ARTICLE II.  Representations and Warranties

      2.1. The Insurance Company represents and warrants that the Contracts are,
or will be, registered under the 1933 Act; that the Contracts will be issued and
sold in compliance in all material respects with all applicable federal and
state laws and that the sale of the Contracts shall comply in all material
respects with applicable state insurance suitability requirements. The Insurance
Company further represents and warrants that it is an insurance company duly
organized and in good standing under applicable law and that it has legally and
validly established the Account prior to any issuance or sale thereof as a
segregated asset account under Colorado Revised Statutes Section 10-7-402 and
has registered, or prior to any issuance or sale of the Contracts will register,
the Account as a unit investment trust in accordance with the provisions of the
1940 Act to serve as a segregated investment account for the Contracts.

                                       4
<PAGE>
 
      2.2. The Company represents and warrants that Company shares sold pursuant
to this Agreement shall be registered under the 1933 Act, duly authorized for
issuance and sale in compliance with the laws of the State of Maryland and all
applicable federal securities laws and that the Company is and shall remain
registered under the 1940 Act. The Company shall amend the registration
statement for its shares under the 1933 Act and the 1940 Act from time to time
as required in order to effect the continuous offering of its shares. The
Company shall register and qualify the shares for sale in accordance with the
laws of the various states only if and to the extent deemed advisable by the
Company or INVESCO.

      2.3. The Company represents that it is currently qualified as a Regulated
Investment Company under Subchapter M of the Internal Revenue Code of 1986, as
amended, (the "Code") and that it will make every effort to maintain that
qualification (under Subchapter M or any successor or similar provision) and
that it will notify the Insurance Company immediately upon having a reasonable
basis for believing that it has ceased to so qualify or that it might not so
qualify in the future.

      2.4. The Insurance Company represents and warrants that the Contracts are
currently treated as annuity or life insurance contracts, under applicable
provisions of the Code and that it will make every effort to maintain such
treatment and that it will notify the Company and INVESCO immediately upon
having a reasonable basis for believing that the Contracts have ceased to be so
treated or that they might not be so treated in the future.

      2.5. The Company currently does not intend to make any payments to finance
distribution expenses pursuant to Rule 12b-1 under the 1940 Act or otherwise,
although it may make such payments in the future. To the extent that it decides
to finance distribution expenses pursuant to Rule 12b-1, the Company undertakes
to have a board of directors, a majority of whom are not interested persons of
the Company, formulate and approve any plan under Rule 12b-1 to finance
distribution expenses.

      2.6. The Company makes no representation as to whether any aspect of its
operations (including, but not limited to, fees and expenses and investment
policies) complies with the insurance laws or regulations of the various states.

      2.7. INVESCO represents and warrants that it is a member in good standing
of the NASD and is registered as a broker-dealer with the Commission. INVESCO
further represents that it will sell and distribute the Company shares in
accordance with the laws of the State of Maryland and all applicable state and
federal securities laws, including without limitation the 1933 Act, the 1934
Act, and the 1940 Act.

      2.8. The Company represents that it is lawfully organized and validly
existing under the laws of the State of Maryland and that it does and will
comply in all material respects with the 1940 Act.

                                       5
<PAGE>
 
      2.9.  INVESCO represents and warrants that it is and shall remain duly
registered in all material respects under all applicable federal and state
securities laws and that it shall perform its obligations for the Company in
compliance in all material respects with the laws of the State of Colorado and
any applicable state and federal securities laws.

      2.10. The Company and INVESCO represent and warrant that all of their
officers, employees, investment advisers, investment sub-advisers, and other
individuals or entities described in Rule 17g-1 under the 1940 Act are, and
shall continue to be at all times, covered by a blanket fidelity bond or similar
coverage for the benefit of the Company in an amount not less than the minimum
coverage required currently by Rule 17g-1 under the 1940 Act or related
provisions as may be promulgated from time to time. That fidelity bond shall
include coverage for larceny and embezzlement and shall be issued by a reputable
bonding company.

      2.11. The Insurance- Company represents and warrants that all of its
officers, employees, investment advisers, and other individuals or entities
described in Rule 17g-1 under the 1940 Act are and shall continue to be at all
times covered by a blanket fidelity bond or similar coverage for the benefit of
the Company, in an amount not less than the minimum coverage required currently
for entities subject to the requirements of Rule 17g-1 under the 1940 Act or
related provisions or may be promulgated from time to time. The aforesaid Bond
shall include coverage for larceny and embezzlement and shall be issued by a
reputable bonding company.

      2.12. The Insurance Company represents and warrants that it will not
purchase Company shares with Account assets derived from tax-qualified
retirement plans except indirectly, through Contracts purchased in connection
with such plans.

      2.13. The Insurance Company represents and warrants that the allocation of
expenses between the Insurance Company and the Company and/or INVESCO in this
Agreement is substantially similar to the allocation provisions in the majority
of the Insurance Company's current participation agreements with other funds.

ARTICLE III.   Prospectuses and Proxy Statements; Voting

      3.1. The Company will bear the printing costs (or duplicating costs with
respect to the statement of additional information) and mailing costs associated
with the delivery of the following Company (or individual Fund) documents, and
any supplements thereto, to existing Contract owners of the Insurance Company
whose Contract values are invested in the Company:

                 (i)   prospectuses and statements of additional information;

                 (ii)  annual and semi-annual reports; and

                 (iii) proxy materials.

                                       6
<PAGE>
 
      3.2. The Insurance Company will submit any bills for printing, duplicating
and/or mailing costs, relating to the Company documents described above, to
Company for reimbursement by the Company. The Insurance Company shall monitor
such costs and shall use its best efforts to control these costs. The Insurance
Company will provide the Company (or INVESCO) on a semi-annual basis, or more
frequently as reasonably requested by the Company (or INVESCO), with a current
tabulation of the number of existing Contract owners of the Insurance Company
whose Contract values are invested in the Company. This tabulation will be sent
to the Company (or INVESCO) in the form of a letter signed by a duly authorized
officer of the Insurance Company attesting to the accuracy of the information
contained in the letter. If requested by the Insurance Company, the Company
shall provide such documentation (including a final copy of the Company's
prospectus as set in type or in camera-ready copy) and other assistance as is
reasonably necessary in order for the Insurance Company to print together in one
document the current prospectus for the Company, the current prospectus for the
Contracts issued by the Insurance Company and/or the prospectuses of other
investment companies available for purchase by the Accounts. In the event that
such prospectuses are printed together in one document, the costs of printing
and mailing copies of the document shall be allocated based on the Company's
share of the total costs determined according to the number of pages of the
parties' and other investment companies' respective portions of the document.

      3.3. The Company will provide, at its expense, the Insurance Company with
the following Company (or individual Fund) documents, and any supplements
thereto, with respect to prospective Contract owners of the Insurance Company,
and Insurance Company shall bear the expense of printing and mailing such
documents:

                 (i)   camera ready copy of the current prospectus for printing
                       by the Insurance Company;

                 (ii)  a copy of the statement of additional information
                       suitable for duplication; and

                 (iii) camera ready copy of the annual and semi-annual reports
                       for printing by the Insurance Company.

      3.4.  If and to the extent required by law, the Insurance Company shall:

                 (i)   solicit voting instructions from Contract owners;

                 (ii)  vote the Company shares in accordance with instructions
                       received from Contract owners; and

                 (iii) vote Company shares for which no instructions have been
                       received in the same proportion as Company shares of such
                       Fund for which instructions have been received:

                                       7
<PAGE>
 
so long as and to the extent that the Commission continues to interpret the 1940
Act to require pass-through voting privileges for variable contract owners. The
Insurance Company reserves the right to vote Company shares held in any
segregated asset account in its own right, to the extent permitted by law.
Participating Insurance Companies shall be responsible for assuring that each of
their separate accounts participating in the Company calculates voting
privileges in a manner consistent with the standards set forth on Schedule C
attached hereto and incorporated herein by this reference, which standards will
also be provided to the other Participating Insurance Companies. The Insurance
Company shall fulfill its obligations under, and abide by the terms and
conditions of, the Mixed and Shared Funding Exemptive Order.

      3.5. The Company will comply with all provisions of the 1940 Act requiring
voting by shareholders, and in particular the Company will either provide for
annual meetings (except insofar as the Commission may interpret Section 16 of
the 1940 Act not to require such meetings) or, as the Company currently intends,
comply with Section 16(c) of the 1940 Act (although the Company is not one of
the trusts described in Section 16(c) of that Act) as well as with Sections
16(a) and, if and when applicable, 16(b). Further, the Company will act in
accordance with the Commission's interpretation of the requirements of Section
16(a) with respect to periodic elections of directors and with whatever rules
the Commission may promulgate with respect thereto.

ARTICLE IV.  Sales Material and Information

      4.1. The Insurance Company shall furnish, or shall cause to be furnished,
to the Company or its designee, each piece of sales literature or other
promotional material in which the Company, a sub-adviser of one of the Funds, or
INVESCO is named, at least fifteen calendar days prior to its use. No such
material shall be used if the Company or its designee objects to such use within
ten calendar days after receipt of such material.

      4.2. The Insurance Company shall not give any information or make any
representations or statements on behalf of the Company or concerning the Company
in connection with the sale of the Contracts other than the information or
representations contained in the registration statement, prospectus or statement
of additional information for the Company's shares, as such registration
statement, prospectus and statement of additional information may be amended or
supplemented from time to time, or in reports or proxy statements for the
Company, or in sales literature or other promotional material approved by the
Company or its designee or by INVESCO, except with the permission of the Company
or INVESCO.

      4.3. The Company, INVESCO, or its designee shall furnish, or shall cause
to be furnished, to the Insurance Company or its designee, each piece of sales
literature or other promotional material in which the Insurance Company and/or
its separate account(s), is named at least fifteen calendar days prior to its
use. No such material shall be used if the Insurance Company or its designee
objects to such use within ten calendar days after receipt of that material.

                                       8
<PAGE>
 
      4.4. The Company and INVESCO shall not give any information or make any
representations on behalf of the Insurance Company or concerning the Insurance
Company, the Account, or the Contracts other than the information or
representations contained in a registration statement, prospectus or statement
of additional information for the Contracts, as that registration statement,
prospectus and statement of additional information may be amended or
supplemented from time to time, or in published reports for the Account which
are in the public domain or approved by the Insurance Company for distribution
to Contract owners, or in sales literature or other promotional material
approved by the Insurance Company or its designee, except with the permission of
the Insurance Company.

      4.5. The Company will provide to the Insurance Company at least one
complete copy of each registration statement, prospectus, statement of
additional information, report, proxy statement, piece of sales literature or
other promotional material, application for exemption, request for no-action
letter, and any amendment to any of the above, that relate to the Company or its
shares, contemporaneously with the filing of the document with the Commission,
the NASD, or other regulatory authorities.

      4.6. The Insurance Company will provide to the Company at least one
complete copy of each registration statement, prospectus, statement of
additional information, report, solicitation for voting instructions, piece of
sales literature and other promotional material, application for exemption,
request for no action letter, and any amendment to any of the above, that
relates to the Contracts or the Account, contemporaneously with the filing of
the document with the Commission, the NASD, or other regulatory authorities.

      4.7. For purposes of this Agreement, the phrase "sales literature or other
promotional material" includes, but is not limited to, advertisements,
newspaper, magazine, or other periodical, radio, television, telephone or tape
recording, videotape display, signs or billboards, motion pictures, or other
public media, sales literature (i.e., any written communication distributed or
made generally available to customers or the public, including brochures,
circulars, research reports, market letters, form letters, seminar texts,
reprints or excerpts of any other advertisement, sales literature, or published
article), educational or training materials or other communications distributed
or made generally available to some or all agents or employees, and registration
statements, prospectuses, statements of additional information, shareholder
reports, and proxy materials.

      4.8. At the request of any party to this Agreement, each other party will:
make available to the other party's independent auditors and/or representative
of the appropriate regulatory agencies, all records, data and access to
operating procedures that may be reasonably requested. Company agrees that
Insurance Company shall have the right to inspect, audit and copy all records
pertaining to the performance of services under this Agreement pursuant to the
requirements of the California Insurance Department. However, Company and
INVESCO shall own and control all of their respective records pertaining to
their performance of the services under this Agreement.

                                       9
<PAGE>
 
ARTICLE V. Fees and Expenses

      5.1. The Company and INVESCO shall pay no fee or other compensation to the
Insurance Company under this agreement, except that if the Company or any Fund
adopts and implements a plan pursuant to Rule 12b-1 to finance distribution
expenses, then INVESCO may make payments to the Insurance Company if and in
amounts agreed to by INVESCO in writing, subject to review by the board of
directors of the Company. No such payments shall be made directly by the
Company.

      5.2. All expenses incident to performance by the Company under this
Agreement shall be paid by the Company. The Company shall see to it that all its
shares are registered and authorized for issuance in accordance with applicable
federal law and, if and to the extent deemed advisable by the Company or
INVESCO, in accordance with applicable state laws prior to their sale. The
Company shall bear the expenses for the cost of registration and qualification
of the Company's shares, preparation and filing of the Company's prospectus and
registration statement, proxy materials and reports, setting the prospectus in
type, setting in type and printing the proxy materials and reports to
shareholders (including the costs of printing a prospectus that constitutes an
annual report), the preparation of all statements and notices required by any
federal or state law, and all taxes on the issuance or transfer of the Company's
shares.

      5.3. The Insurance Company shall bear the expenses of printing and
distributing to Contract owners the Contract prospectuses and, except as
provided in Section 3.1, of distributing to Contract owners the Company's
prospectus, proxy materials and reports.

ARTICLE VI.  Diversification

      6.1. The Company will, at the end of each calendar quarter, comply with
Section 817(h) of the Code and Treasury Regulation 1.817-5 relating to the
diversification requirements for variable annuity, endowment, modified endowment
or life insurance contracts and any amendments or other modifications to that
Section or Regulation.

ARTICLE VII.  Potential Conflicts

      7.1. The Board will monitor the Company for the existence of any material
irreconcilable conflict between the interests of the variable contract owners of
all separate accounts investing in the Company. An irreconcilable material
conflict may arise for a variety of reasons, including: (a) an action by any
state insurance regulatory authority; (b) a change in applicable federal or
state insurance, tax, or securities laws or regulations, or a public ruling,
private letter ruling, no-action or interpretive letter, or any similar action
by insurance, tax, or securities regulatory authorities; (c) an administrative
or judicial decision in any relevant proceeding; (d) the manner in which the
investments of any Fund are being managed; (e) a difference in voting
instructions given by variable annuity contract and variable life insurance
contract owners; or (f) a decision by a Participating Insurance Company to
disregard the voting

                                      10
<PAGE>
 
instructions of variable contract owners. The Board shall promptly inform the
Insurance Company if it determines that an irreconcilable material conflict
exists and the implications thereof. The Board shall have sole authority to
determine whether an irreconcilable material conflict exists, and such
determination shall be binding upon the Insurance Company.

      7.2. The Insurance Company will report promptly any potential or existing
conflicts of which it is aware to the Board. The Insurance Company will assist
the Board in carrying out its responsibilities under the Mixed and Shared
Funding Exemptive Order, by providing the Board with all information reasonably
necessary for the Board to consider any issues raised. This includes, but is not
limited to, an obligation by the Insurance Company to inform the Board whenever
Contract owner voting instructions are to be disregarded. Such responsibilities
shall be carried out by Insurance Company with a view only to the interests of
the Contract owners.

      7.3. If it is determined by a majority of the Board, or a majority of its
directors who are not interested persons of the Company, INVESCO, or any
subadviser to any of the Funds (the "Independent Directors"), that a material
irreconcilable conflict exists, the Insurance Company and/or other Participating
Insurance Companies shall, at their expense and to the extent reasonably
practicable (as determined by a majority of the Independent Directors), take
whatever steps are necessary to remedy or eliminate the irreconcilable material
conflict, up to and including: (1), withdrawing the assets allocable to some or
all of the separate accounts from the Company or any Fund and reinvesting those
assets in a different investment medium, including (but not limited to) another
Fund of the Company, or submitting the question whether such segregation should
be implemented to a vote of all affected variable contract owners and, as
appropriate, segregating the assets of any appropriate group (e.g., annuity
contract owners, life insurance contract owners, or variable contract owners of
one or more Participating Insurance Companies) that votes in favor of such
segregation, or offering to the affected variable contract owners the option of
making such a change; and (2), establishing a new registered management
investment company or managed separate account.

      7.4. If a material irreconcilable conflict arises because of a decision by
the Insurance Company to disregard Contract owner voting instructions and that
decision represents a minority position or would preclude a majority vote, the
Insurance Company may be required, at the Company's election, to withdraw the
affected Account's investment in the Company and terminate this Agreement with
respect to that Account; provided, however that such withdrawal and termination
shall be limited to the extent required by the foregoing material irreconcilable
conflict as determined by a majority of the Independent Directors. Any such
withdrawal and termination must take place within six (6) months after the
Company gives written notice that this provision is being implemented, and until
the end of that six month period INVESCO and the Company shall continue to
accept and implement orders by the Insurance Company for the purchase (and
redemption) of shares of the Company.

      7.5. If a material irreconcilable conflict arises because a particular
state insurance regulator's decision applicable to the Insurance Company
conflicts with the majority of other state

                                      11
<PAGE>
 
regulators, then the Insurance Company will withdraw the affected Account's
investment in the Company and terminate this Agreement with respect to that
Account within six months after the Board informs the Insurance Company in
writing that it has determined that the state insurance regulator's decision has
created an irreconcilable material conflict; provided, however, that such
withdrawal and termination shall be limited to the extent required by the
foregoing material irreconcilable conflict as determined by a majority of the
Independent Directors. Until the end of the foregoing six month period, INVESCO
and the Company shall continue to accept and implement orders by the Insurance
Company for the purchase (and redemption) of shares of the Company.

      7.6. For purposes of Sections 7.3 through 7.6 of this Agreement, a
majority of the Independent Directors shall determine whether any proposed
action adequately remedies any irreconcilable material conflict, but in no event
will the Company be required to establish a new funding medium for the
Contracts. The Insurance Company shall not be required by Section 7.3 to
establish a new funding medium for the Contracts if an offer to do so has been
declined by vote of a majority of Contract owners materially adversely affected
by the irreconcilable material conflict. In the event that the Board determines
that any proposed action does not adequately remedy any irreconcilable material
conflict, then the Insurance Company will withdraw the Account's investment in
the Company and terminate this Agreement within six (6) months after the Board
informs the Insurance Company in writing of the foregoing determination,
provided, however, that the withdrawal and termination shall be limited to the
extent required by the material irreconcilable conflict, as determined by a
majority of the Independent Directors.

      7.7. If and to the extent that Rule 6e-2 and Rule 6e-3(T) are amended, or
Rule 6e-3 is adopted, to provide exemptive relief from any provision of the Act
or the rules promulgated thereunder with respect to mixed or shared funding (as
defined in the Mixed and Shared Funding Exemptive Order) on terms and conditions
materially different from those contained in the Mixed and Shared Funding
Exemptive Order, then (a) the Company and/or the Participating Insurance
Companies, as appropriate, shall take such steps as may be necessary to comply
with Rules 6e-2 and 6e-3(T), as amended, and Rule 6e-3, as adopted, to the
extent those rules are applicable; and (b) Sections 3.4, 3.5, 7.1, 7.2, 7.3,
7.4, and 7.5 of this Agreement shall continue in effect only to the extent that
terms and conditions substantially identical to those Sections are contained in
the Rule(s) as so-amended or adopted.

ARTICLE VIII.  Indemnification

     8.1.  Indemnification By The Insurance Company

     8.1(a). The Insurance Company agrees to indemnify and hold harmless the
Company and each director of the Board and officers and each person, if any, who
controls the Company within the meaning of Section 15 of the 1933 Act
(collectively, the "Indemnified Parties" for purposes of this Section 8.1)
against any and all losses, claims, damages, liabilities (including amounts paid
in settlement with the written consent of the Insurance Company) or litigation
(including legal and

                                      12
<PAGE>
 
other expenses), to which the Indemnified Parties may become subject under any
statute, regulation, at common law or otherwise, insofar as such losses, claims,
damages, liabilities or expenses (or actions in respect thereof) or settlements
are related to the sale or acquisition of the Company's shares or the Contracts
and:

     (i)  arise out of or are based upon any untrue statements or alleged untrue
          statements of any material fact contained in the registration
          statement or prospectus for the Contracts or contained in the
          Contracts or sales literature for the Contracts (or any amendment or
          supplement to any of the foregoing), or arise out of or are based upon
          the omission or the alleged omission to state therein a material fact
          required to be stated therein or necessary to make the statements
          therein not misleading, provided that this agreement to indemnify
          shall not apply as to any Indemnified Party if such statement or
          omission or such alleged statement or omission was made in reliance
          upon and in conformity with information furnished in writing to the
          Insurance Company by or on behalf of the Company for use in the
          registration statement or prospectus for the Contracts or in the
          Contracts or sales literature (or any amendment or supplement) or
          otherwise for use in connection with the sale of the Contracts or
          shares of the Company;

     (ii) arise out of or as a result of statements or representations (other
          than statements or representations contained in the registration
          statement, prospectus or sales literature of the Company not supplied
          by the Insurance Company, or persons under its control) or wrongful
          conduct of the Insurance Company or persons under its control, with
          respect to the sale or distribution of the Contracts or Company
          Shares; or

     (iii)     arise out of any untrue statement or alleged untrue statement of
               a material fact contained in a registration statement,
               prospectus, or sales literature of the Company or any amendment
               thereof or supplement thereto or the omission or alleged omission
               to state therein a material fact required to be stated therein or
               necessary to make the statements therein not misleading if such a
               statement or omission was made in reliance upon information
               furnished in writing to the Company by or on behalf of the
               Insurance Company: or

     (iv) arise as a result of any failure by the Insurance Company to provide
          the services and furnish the materials under the terms of this
          Agreement; or

     (v)  arise out of or result from any material breach of any representation
          and/or warranty made by the Insurance Company in this Agreement or
          arise out of or result from any other material breach of this
          Agreement by the Insurance Company,

                                      13
<PAGE>
 
as limited by and in accordance with the provisions of Sections 8.1(b) and
8.l(c) hereof.

     8.1(b). The Insurance Company shall not be liable under this
indemnification provision with respect to any losses, claims, damages,
liabilities or litigation incurred or assessed against an Indemnified Party that
may arise from that Indemnified Party's willful misfeasance, bad faith, or gross
negligence in the performance of that Indemnified Party's duties or by reason of
that Indemnified Party's reckless disregard of obligations or duties under this
Agreement or to the Company, whichever is applicable.

     8.1(c). The Insurance Company shall not be liable under this
indemnification provision with respect to any claim made against an Indemnified
Party unless that Indemnified Party shall have notified the Insurance Company in
writing within a reasonable time after the summons or other first legal process
giving information of the nature of the claim shall have been served upon that
Indemnified Party (or after the Indemnified Party shall have received notice of
such service on any designated agent). Notwithstanding the foregoing, the
failure of any Indemnified Party to give notice as provided herein shall not
relieve the Insurance Company of its obligations hereunder except to the extent
that the Insurance Company has been prejudiced by such failure to give notice.
In addition, any failure by the Indemnified Party to notify the Insurance
Company of any such claim shall not relieve the Insurance Company from any
liability which it may have to the Indemnified Party against whom the action is
brought otherwise than on account of this indemnification provision. In case any
such action is brought against the Indemnified Parties, the Insurance Company
shall be entitled to participate, at its own expense, in the defense of the
action. The Insurance Company also shall be entitled to assume the defense
thereof, with counsel satisfactory to the party named in the action; provided,
however, that if the Indemnified Party shall have reasonably concluded that
there may be defenses available to it which are different from or additional to
those available to the Insurance Company, the Insurance Company shall not have
the right to assume said defense, but shall pay the costs and expenses thereof
(except that in no event shall the Insurance Company be liable for the fees and
expenses of more than one counsel for Indemnified Parties in connection with any
one action or separate but similar or related actions in the same jurisdiction
arising out of the same general allegations or circumstances). After notice from
the Insurance Company to the Indemnified Party of the Insurance Company's
election to assume the defense thereof, and in the absence of such a reasonable
conclusion that there may be different or additional defenses available to the
Indemnified Party, the Indemnified Party shall bear the fees and expenses of any
additional counsel retained by it, and the Insurance Company will not be liable
to that party under this Agreement for any legal or other expenses subsequently
incurred by the party independently in connection with the defense thereof other
than reasonable costs of investigation.

     8.1(d). The Indemnified Parties will promptly notify the Insurance Company
of the commencement of any litigation or proceedings against them in connection
with the issuance or sale of the Company's shares or the Contracts or the
operation of the Company.

                                      14
<PAGE>
 
      8.2.  Indemnification by INVESCO

      8.2(a). INVESCO agrees to indemnify and hold harmless the Insurance
Company and each of its directors and officers and each person, if any, who
controls the Insurance Company within the meaning of Section 15 of the 1933 Act
(collectively, the "Indemnified Parties" for purposes of this Section 8.2)
against any and all losses, claims, damages, liabilities (including amounts paid
in settlement with the written consent of INVESCO) or litigation (including
legal and other expenses) to which the Indemnified Parties may become subject
under any statute, at common law or otherwise, insofar as such losses, claims,
damages, liabilities or expenses (or actions in respect thereof) or settlements
are related to the sale or acquisition of the Company's shares or the Contracts
and:

                 (i)  arise out of or are based upon any untrue statement or
                      alleged untrue statement of any material. fact contained
                      in the registration statement or prospectus or sales
                      literature of the Company (or any amendment or supplement
                      to any of the foregoing), or arise out of or are based
                      upon the omission or the alleged omission to state therein
                      a material fact required to be stated therein or necessary
                      to make the statements therein not misleading, provided
                      that this agreement to indemnify shall not apply as to any
                      Indemnified Party if the statement or omission or alleged
                      statement or omission was made in reliance upon and in
                      conformity with information furnished in writing to
                      INVESCO or the Company by or on behalf of the Insurance
                      Company for use in the registration statement or
                      prospectus for the Company or in sales literature (or any
                      amendment or supplement) or otherwise for use in
                      connection with the sale of the Contracts or Company
                      shares: or

                 (ii) arise out of or as a result of statements or
                      representations (other than statements or representations
                      contained in the registration statement, prospectus or
                      sales literature for the Contracts not supplied by INVESCO
                      or persons under its control) or wrongful conduct of the
                      Company, INVESCO or persons under their control , with
                      respect to the sale or distribution of the Contracts or
                      shares of the Company; or

                (iii) arise out of any untrue statement or alleged untrue
                      statement of a material fact contained in a registration
                      statement, prospectus, or sales literature covering the
                      Contracts, or any amendment thereof or supplement thereto,
                      or the omission or alleged omission to state therein a
                      material fact required to be stated therein or necessary
                      to make the statement or statements therein not
                      misleading, if such statement or omission was made in
                      reliance upon information furnished in writing to the
                      Insurance Company by or on behalf of the Company; or

                                      15
<PAGE>
 
                (iv)  arise as a result of any failure by the Company to provide
                      the services and furnish the materials under the terms of
                      this Agreement (including a failure, whether unintentional
                      or in good faith or otherwise, to comply with the
                      diversification requirements specified in Article VI of
                      this Agreement); or

                (v)   arise out of or result from any material breach of any
                      representation and/or warranty made by INVESCO in this
                      Agreement or arise out of or result from any other
                      material breach of this Agreement by INVESCO; as limited
                      by and in accordance with the provisions of Sections
                      8.2(b) and 8.2(c) hereof.

     8.2(b). INVESCO shall not be liable under this indemnification provision
with respect to any losses, claims, damages, liabilities or litigation incurred
or assessed against an Indemnified Party that may arise from the Indemnified
Party's willful misfeasance, bad faith, or gross negligence in the performance
of the Indemnified Party's duties or by reason of the Indemnified Party's
reckless disregard of obligations and duties under this Agreement or to the
Insurance Company or the Account, whichever is applicable.

     8.2(c). INVESCO shall not be liable under this indemnification provision
with respect to any claim made against an Indemnified Party unless the
Indemnified Party shall have notified INVESCO in writing within a reasonable
time after the summons or other first legal process giving information of the
nature of the claim shall have been served upon the Indemnified Party (or after
the Indemnified Party shall have received notice of such service on any
designated agent). Notwithstanding the foregoing, the failure of any Indemnified
Party to give notice as provided herein shall not relieve INVESCO of its
obligations hereunder except to the extent that INVESCO has been prejudiced by
such failure to give notice. In addition, any failure by the Indemnified Party
to notify INVESCO of any such claim shall not relieve INVESCO from any liability
which it may have to the Indemnified Party against whom such action is brought
otherwise than on account of this indemnification provision. In case any such
action is brought against the Indemnified Parties, INVESCO will be entitled to
participate, at its own expense, in the defense thereof. INVESCO also shall be
entitled to assume the defense thereof, with counsel satisfactory to the party
named in the action; provided, however, that if the Indemnified Party shall have
reasonably concluded that there may be defenses available to it which are
different from or additional to those available to INVESCO, INVESCO shall not
have the right to assume said defense, but shall pay the costs and expenses
thereof (except that in no event shall INVESCO be liable for the fees and
expenses of more than one counsel for Indemnified Parties in connection with any
one action or separate but similar or related actions in the same jurisdiction
arising out of the same general allegations or circumstances). After notice from
INVESCO to the Indemnified Party of INVESCO's election to assume the defense
thereof, and in the absence of such a reasonable conclusion that there may be
different or additional defenses available to the Indemnified Party, the
Indemnified Party shall bear the fees and expenses of any additional counsel
retained by it, and INVESCO will not be liable to that party under this
Agreement for any legal or other expenses subsequently incurred by that party
independently in connection with the defense thereof other than reasonable costs
of investigation.

                                      16
<PAGE>
 
     8.2(d). The Insurance Company agrees to notify INVESCO promptly of the
commencement of any litigation or proceedings against it or any of its officers
or directors in connection with the issuance or sale of the Contracts or the
operation of the Account.

     8.3.  Indemnification By the Company

     8.3(a). The Company agrees to indemnify and hold harmless the Insurance
Company, and each of its directors and officers and each person, if any, who
controls the Insurance Company within the meaning of Section 15 of the 1933 Act
(collectively, the "Indemnified Parties" for purposes of this Section 8.3)
against any and all losses, claims, damages, liabilities (including amounts paid
in settlement with the written consent of the Company) or litigation (including
legal and other expenses) to which the Indemnified Parties may become subject
under any statute, at common law or otherwise, insofar as those losses, claims,
damages, liabilities or expenses (or actions in respect thereof) or settlements
result from the gross negligence, bad faith or willful misconduct of the Board
or any member thereof, are related to the operations of the Company and:

                 (i)  arise as a result of any failure by the Company to provide
                      the services and furnish the materials under the terms of
                      this Agreement (including a failure to comply with the
                      diversification requirements specified in Article VI of
                      this Agreement); or

                 (ii) arise out of or result from any material breach of any
                      representation and/or warranty made by the Company in this
                      Agreement or arise out of or result from any other
                      material breach of this Agreement by the Company;

as limited by, and in accordance with the provisions of, Sections 8.3(b) and
8.3(c) hereof.

     8.3(b). The Company shall not be liable under this indemnification
provision with respect to any losses, claims, damages, liabilities or litigation
incurred or assessed against an Indemnified Party that may arise from the
Indemnified Party's willful misfeasance, bad faith, or gross negligence in the
performance of the Indemnified Party's duties or by reason of the Indemnified
Party's reckless disregard of obligations and duties under this Agreement or to
the Insurance Company, the Company, INVESCO or the Account, whichever is
applicable.

     8.3(c). The Company shall not be liable under this indemnification
provision with respect to any claim made against an Indemnified Party unless the
Indemnified Party shall have notified the Company in writing within a reasonable
time after the summons or other first legal process giving information of the
nature of the claim shall have been served upon the Indemnified Party (or after
the Indemnified Party shall have received notice of such service on any
designated agent). Notwithstanding the foregoing, the failure of any Indemnified
Party to give notice as provided herein shall not relieve the Company of its
obligations hereunder except to the extent that the Company has been prejudiced
by such failure to give notice. In addition, any failure by

                                      17
<PAGE>
 
the Indemnified Party to notify the Company of any such claim shall not relieve
the Company from any liability which it may have to the Indemnified Party
against whom such action is brought otherwise than on account of this
indemnification provision. In case any such action is brought against the
Indemnified Parties, the Company will be entitled to participate, at its own
expense, in the defense thereof. The Company also shall be entitled to assume
the defense thereof, with counsel satisfactory to the party named in the action;
provided, however, that if the Indemnified Party shall have reasonably concluded
that there may be defenses available to it which are different from or
additional to those available to the Company, the Company shall not have the
right to assume said defense, but shall pay the costs and expenses thereof
(except that in no event shall the Company be liable for the fees and expenses
of more than one counsel for Indemnified Parties in connection with any one
action or separate but similar or related actions in the same jurisdiction
arising out of the same general allegations or circumstances). After notice from
the Company to the Indemnified Party of the Company's election to assume the
defense thereof, and in the absence of such a reasonable conclusion that there
may be different or additional defenses available to the Indemnified Party, the
Indemnified Party shall bear the fees and expenses of any additional counsel
retained by it, and the Company will not be liable to that party under this
Agreement for any legal or other expenses subsequently incurred by that party
independently in connection with the defense thereof other than reasonable costs
of investigation.

     8.3(d). The Insurance Company and INVESCO agree promptly to notify the
Company of the commencement of any litigation or proceedings against it or any
of its respective officers or directors in connection with this Agreement, the
issuance or sale of the Contracts, the operation of the Account, or the sale or
acquisition of shares of the Company.

ARTICLE IX. Applicable Law

      9.1. This Agreement shall be construed and provisions hereof interpreted
under and in accordance with the laws of the State of Colorado.

      9.2. This Agreement shall be subject to the provisions of the 1933, 1934,
and 1940 acts, and the rules and regulations and rulings thereunder, including
any exemptions from those statutes, rules and regulations the Commission may
grant (including, but not limited to, the Mixed and Shared Funding Exemptive
Order) and the terms hereof shall be interpreted and construed in accordance
therewith.

ARTICLE X.    Termination

      10.1.  This Agreement shall terminate:

     (a)  at the option of any party upon one year advance written notice to the
          other parties; provided, however such notice shall not be given
          earlier than one year following the date of this Agreement; or

                                      18
<PAGE>
 
     (b)  at the option of the Insurance Company to the extent that shares of
          Funds are not reasonably available to meet the requirements of the
          Contracts as determined by the Insurance Company, provided however,
          that such a termination shall apply only to the Fund(s) not reasonably
          available. Prompt written notice of the election to terminate for such
          cause shall be furnished by the Insurance Company; or

     (c)  at the option of the Company in the event that formal administrative
          proceedings are instituted against the Insurance Company by the NASD,
          the Commission, an insurance commissioner or any other regulatory body
          regarding the Insurance Company's duties under this Agreement or
          related to the sale of the Contracts, the operation of any Account, or
          the purchase of the Company's shares, provided, however, that the
          Company determines in its sole judgment exercised in good faith, that
          any such administrative proceedings will have a material adverse
          effect upon the ability of the Insurance Company to perform its
          obligations under this Agreement; or

     (d)  at the option of the Insurance Company in the event that formal
          administrative proceedings are instituted against the Company or
          INVESCO by the NASD, the Commission, or any state securities or
          insurance department or any other regulatory body, provided, however,
          that the Insurance Company determines in its sole judgement exercised
          in good faith, that any such administrative proceedings will have a
          material adverse effect upon the ability of the Company or INVESCO to
          perform its obligations under this Agreement; or

     (e)  with respect to any Account, upon requisite vote of the Contract
          owners having an interest in that Account (or any subaccount) to
          substitute the shares of another investment company for the
          corresponding Fund shares in accordance with the terms of the
          Contracts for which those Fund shares had been selected to serve as
          the underlying investment media. The Insurance Company will give at
          least 30 days' prior written notice to the Company of the date of any
          proposed vote to replace the Company's shares; or

     (f)  at the option of the Insurance Company, in the event any of the
          Company's shares are not registered, issued or sold in accordance with
          applicable state and/or federal law or exemptions therefrom, or such
          law precludes the use of those shares as the underlying investment
          media of the Contracts issued or to be issued by the Insurance
          Company; or

     (g)  at the option of the Insurance Company, if the Company ceases to
          qualify as a regulated investment company under Subchapter M of the
          Code or

                                      19
<PAGE>
 
          under any successor or similar provision, or if the Insurance Company
          reasonably believes that the Company may fail to so qualify; or

     (h)  at the option of the Insurance Company, if the Company fails to meet
          the diversification requirements specified in Article VI hereof; or

     (i)  at the option of either the Company or INVESCO, if (1) the Company or
          INVESCO, respectively, shall determine, in their sole judgment
          reasonably exercised in good faith, that the Insurance Company has
          suffered a material adverse change in its business or financial
          condition or is the subject of material adverse publicity and that
          material adverse change or material adverse publicity will have a
          material adverse impact upon the business and operations of either the
          Company or INVESCO, (2) the Company or INVESCO shall notify the
          Insurance Company in writing of that determination and its intent to
          terminate this Agreement, and (3) after considering the actions taken
          by the Insurance Company and any other changes in circumstances since
          the giving of such a notice, the determination of the Company or
          INVESCO shall continue to apply on the sixtieth (60th) day following
          the giving of that notice, which sixtieth day shall be the effective
          date of termination; or

     (i)  at the option of the Insurance Company, if (1) the Insurance Company
          shall determine, in its sole judgment reasonably exercised in good
          faith, that either the Company or INVESCO has suffered a material
          adverse change in its business or financial condition or is the
          subject of material adverse publicity and that material adverse change
          or material adverse publicity will have a material adverse impact upon
          the business and operations of the Insurance Company, (2) the
          Insurance Company shall notify the Company and INVESCO in writing of
          the determination and its intent to terminate the Agreement, and (3)
          after considering the actions taken by the Company and/or INVESCO and
          any other changes in circumstances since the giving of such a notice,
          the determination shall continue to apply on the sixtieth (60th) day
          following the giving of the notice, which sixtieth day shall be the
          effective date of termination; or

     (k)  at the option of either the Company or INVESCO, if the Insurance
          Company gives the Company and INVESCO the written notice specified in
          Section 1.6(b) hereof and at the time that notice was given there was
          no notice of termination outstanding under any other provision of this
          Agreement; provided, however any termination under this Section
          10.1(k) shall be effective forty five (45) days after the notice
          specified in Section 1.6(b) was given.

                                      20
<PAGE>
 
      10.2. It is understood and agreed that the right of any party hereto to
terminate this Agreement pursuant to Section 10.1(a) may be exercised for any
reason or for no reason.

      10.3. Notice Requirement. No termination of this Agreement shall be
effective unless and until the party terminating this Agreement gives prior
written notice to all other parties to this Agreement of its intent to
terminate, which notice shall set forth the basis for the termination.
Furthermore,

     (a)  in the event that any termination is based upon the provisions of
          Article VII, or the provisions of Section 10.1(a), 10.1,(i), 10.1(j),
          or 10.1(k) of this Agreement, the prior written notice shall be given
          in advance of the effective date of termination as required by those
          provisions; and

     (b)  in the event that any termination is based upon the provisions of
          Section 10.1(c) or 10.1(d) of this Agreement, the prior written notice
          shall be given at least ninety (90) days before the effective date of
          termination.

      10.4. Effect of Termination. Notwithstanding any termination of this
Agreement, the Company and INVESCO shall at the option of the Insurance Company,
continue to make available additional shares of the Company pursuant to the
terms and conditions of this Agreement, for all Contracts in effect on the
effective date of termination of this Agreement ("Existing Contracts").
Specifically without limitation, the owners of the Existing Contracts shall be
permitted to reallocate investments in the Company, redeem investments in the
Company and/or invest in the Company upon the making of additional purchase
payments under the Existing Contracts. The parties agree that this Section 10.4
shall not apply to any terminations under Article VII and the effect of Article
VII terminations shall be governed by Article VII of this Agreement.

      10.5. The Insurance Company shall not redeem Company shares attributable
to the Contracts (as opposed to Company shares attributable to the Insurance
Company's assets held in the Account) except (i) as necessary to implement
Contract-owner-initiated transactions, or (ii) as required by state and/or
federal laws or regulations or judicial or other legal precedent of general
application (a "Legally Required Redemption"). Upon request, the Insurance
Company will promptly furnish to the Company and INVESCO the opinion of counsel
for the Insurance Company (which counsel shall be reasonably satisfactory to the
Company and INVESCO) to the effect that any redemption pursuant to clause (ii)
above is a Legally Required Redemption.

ARTICLE XI.  Notices.

     Any notice shall be sufficiently given when sent by registered or certified
mail to the other party at the address of that other party set forth below or at
such other address as the other party may from time to time specify in writing.

                                      21
<PAGE>
 
     If to the Company:
     P.O. Box 173706
     Denver, Colorado 80217-3706 Attention:  General Counsel

     If to the Insurance Company:
     1290 Broadway
     Denver, Colorado 80203-5699 Attention:  Bonnie Dailey

     If to INVESCO:
     P.O. Box 173706
     Denver, Colorado 80217-3706 Attention:  General Counsel

 ARTICLE XII.Miscellaneous

      12.1. Subject to the requirements of legal process and regulatory
authority, each party hereto shall treat as confidential the names and addresses
of the owners of the Contracts and all information reasonably identified as
confidential in writing by any other party hereto and, except as permitted by
this Agreement, shall not disclose, disseminate or utilize such names and
addresses and other confidential information without the express written consent
of the affected party unless and until that information may come into the public
domain.

      12.2. The captions in this Agreement are included for convenience of
reference only and in no way define or delineate any of the provisions hereof or
otherwise affect their construction or effect.

      12.3. This Agreement may be executed simultaneously in two or more
counterparts, each of which taken together shall constitute one and the same
instrument.

      12.4. If any provision of this Agreement shall be held or made invalid by
a court decision, statute, rule or otherwise, the remainder of the Agreement
shall not be affected thereby.

       12.5. Each party hereto shall cooperate with each other party and all
appropriate governmental authorities (including without limitation the
Commission, the NASD and state insurance regulators) and shall permit those
authorities reasonable access to its books and records in connection with any
investigation or inquiry relating to this Agreement or the transactions
contemplated hereby.

      12.6. The rights, remedies and obligations contained in this Agreement are
cumulative and are in addition to any and all rights, remedies and obligations,
at law or in equity, which the parties hereto are entitled to under state and
federal laws.

      12.7. No party may assign this Agreement without the prior written consent
of the others.

                                      22
<PAGE>
 
IN WITNESS WHEREOF, each of the parties hereto has caused this Agreement to be
executed in its name and on its behalf by its duly authorized representative and
its seal to be hereunder affixed hereto as of the date specified below.

     Insurance Company:

     SECURITY LIFE OF DENVER INSURANCE COMPANY
     By its authorized officer,

     By:  /s/ Steve Largent

     Title:  Vice President

     Date:  August 26, 1994

     Company:

     INVESCO VARIABLE INVESTMENT FUNDS, INC.
     By its authorized officer,

     BY:  /s/ Ronald L. Groom

     Title:  Treasurer

     Date:  August 26, 1994


     INVESCO:

     INVESCO FUNDS GROUP, INC.
     By its authorized officer,

     By:  /s/ Ronald L. Groom

     Title:  Senior Vice President

     Date:  August 26, 1994

                                      23
<PAGE>
 
                    Schedule A
                     Accounts

                               Date Established
Separate Account Al            November 3, 1993

Separate Account Ll            November 3, 1993

                                      24
<PAGE>
 
                           Schedule B
                           Contracts



1. The Exchequer Variable Annuity         (Flexible Premium Deferred Combination
                                          Fixed and Variable Annuity Contract)


2. First Line                             (Flexible Premium Variable Life
                                          Insurance Policy)

                                      25
<PAGE>
 
                                  SCHEDULE C
                            PROXY VOTING PROCEDURE

The following is a list of procedures and corresponding responsibilities for the
handling of proxies relating to the Company by INVESCO, the Company and the
Insurance Company. The defined terms herein shall have the meanings assigned in
the Participation Agreement except that the term "Insurance Company" shall also
include the department or third party assigned by the Insurance Company to
perform the steps delineated below.

1.   The number of proxy proposals is given to the Insurance Company by INVESCO
     as early as possible before the date set by the Company for the shareholder
     meeting to facilitate the establishment of tabulation procedures. At this
     time INVESCO will inform the Insurance Company of the Record, Mailing and
     Meeting dates. This will be done verbally approximately two months before
     meeting.

2.   Promptly after the Record Date, the Insurance Company will perform a "tape
     run", or other activity, which will generate the names, addresses and
     number of units which are attributed to each contract owner/policyholder
     (the "Customer") as of the Record Date. Allowance should be made for
     account adjustments made after this date that could affect the status of
     the Customers' accounts of the Record Date.

     Note:     The number of proxy statements is determined by the activities
               described in Step #2. The Insurance company will use its best
               efforts to call in the number of Customers to INVESCO, as soon as
               possible, but no later than one week after the Record Date.

3.   The Company's Annual Report must be sent to each Customer by the Insurance
     Company either before or together with the Customers' receipt of a proxy
     statement. INVESCO will provide at least one copy of the last Annual Report
     to the Insurance Company.

4.   The text and format for the Voting Instruction Cards ("Cards" or "Card") is
     provided to the Insurance Company by the Company. The Insurance Company, at
     its expense, shall produce and personalize the Voting Instruction cards.
     The Legal Department of INVESCO ("INVESCO Legal") must approve the Card
     before it is printed. Allow approximately 2-4 business days for printing
     information on the Cards. Information commonly found on the Cards includes:
      a.  name (legal name as found on account registration)
      b.  address
      c.  Fund or account number
      d.  coding to state number of units
      e.   individual Card number for use in tracking and verification of votes
           (already on Cards as printed by the Company).
     (This and related steps may occur later in the chronological process due to
     possible uncertainties relating to the proposals.)

                                      26
<PAGE>
 
5.   During this time, INVESCO Legal will develop, produce, and the Company will
     pay for the Notice of Proxy and the Proxy Statement (one document). Printed
     and folded notices and statements will be sent to Insurance Company for
     insertion into envelopes (envelopes and return envelopes are provided and
     paid for by the Insurance Company). Contents of envelope sent to customers
     by Insurance Company will include:
     a.   Voting Instruction Card(s)
     b.   One proxy notice and statement (one document)
     c.   Return envelope (postage pre-paid by Insurance Company) addressed to
          the Insurance Company or its tabulation agent
     d.   "Urge buckslip" - optional, but recommended. (This is a small, single
          sheet of paper that requests Customers to vote as quickly as possible
          and that their vote is important. One copy will be supplied by the
          Company.)
     e.   Cover letter - optional, supplied by Insurance Company and reviewed
          and approved in advance by INVESCO Legal.

6.   The above contents should be received by the Insurance Company
     approximately 3-5 business days before mail date. Individual in charge at
     Insurance Company reviews and approves the contents of the mailing package
     to ensure correctness and completeness. Copy of this approval sent to
     INVESCO Legal.

7.   Package mailed by the Insurance Company.
     *    The Company must allow at least a 15-day solicitation time to the
          Insurance Company as the shareowner. (A 5-week period is recommended.)
          Solicitation time is calculated as calendar days from (but not
          including) the meeting, counting backwards.

8.   Collection and tabulation of Cards begins. Tabulation usually takes place
     in another department or another vendor depending on process used. An often
     used Procedure is to sort cards on arrival by proposal into vote categories
     of all yes, no, or mixed replies, and to begin data entry.

     Note:     Postmarks are not generally needed. A need for postmark
               information would be due to an insurance company's internal
               procedure.

9.   If Cards are mutilated, or for any reason are illegible or are not signed
     properly, they are sent back to the Customer with an explanatory letter, a
     new Card and return envelope. The mutilated or illegible Card is
     disregarded and considered to be not received for purposes of vote
     tabulation. Such mutilated or illegible Cards are "hand verified," i.e.,
     examined as to why they did not complete the system. Any questions on those
     Cardsare usually remedied individually.

10.  There are various control procedures used to ensure proper tabulation of
     votes and accuracy of the tabulation. The most prevalent is to sort the
     Cards as they first arrive into

                                      27
<PAGE>
 
     categories depending upon their vote; an estimate of how the vote is
     progressing may then be calculated. If the initial estimates and the actual
     vote do not coincide, then an internal audit of that vote should occur.
     This may entail a recount.

11.  The actual tabulation of votes is done in units which are then converted to
     shares. (It is very important that the Company receives the tabulations
     stated in terms of a percentage and the number of shares.) INVESCO Legal
     must review and approve tabulation format.

12.  Final tabulation in shares is verbally given by the Insurance Company to
     INVESCO Legal on the morning of the meeting not later than 10:00 a.m.
     Denver time. INVESCO Legal may request an earlier deadline if required to
     calculate the vote in time for the meeting.

13.  A Certificate of Mailing and Authorization to Vote Shares will be required
     from the Insurance Company as well as an original copy of the final vote.
     INVESCO Legal will provide a standard form for each Certification.

14.  The Insurance Company will be required to box and archive the Cards
     received from the Customers. In the event that any vote is challenged or if
     otherwise necessary for legal, regulatory, or accounting purposes, INVESCO
     Legal will be permitted reasonable access to such Cards.

15.  All approvals and "signing-off" may be done orally, but must always be
     followed up in writing.

                                      28

<PAGE>
 
                         FUND PARTICIPATION AGREEMENT     EXHIBIT 1.A(8)(a)(vii)

Security Life of Denver ("Insurance Company"), Van Eck Investment Trust
("Trust") and the Trust's investment adviser, Van Eck Associates Corporation
("Advisee") hereby agree that shares of the series of the Trust as listed on
Exhibit A, as it may, from time to time, be amended ("Portfolios"), shall be
Made available to serve as an underlying investment medium for Individual
Deferred Variable Life Contracts and Variable Annuity Contracts ("Contracts") to
be offered by Insurance Company subject to the following provisions:

1. Insurance Company represents that it has established separate Accounts Al and
   LI (each such account hereinafter, a "Variable Account"), a separate account
   under Colorado law, and has registered it as a unit investment trust under
   the Investment Company Act of 1940 ("1940 Act") to serve as an investment
   vehicle for the Contracts. The Contracts provide for the allocation of net
   amounts received by Insurance Company to separate series of the Variable
   Account for investment in the shares of specified investment companies
   selected among those companies available through the Variable Account to act
   as underlying investment media. Selection of a particular investment company
   is made by the Contract owner who may change such selection from time to time
   in accordance with the terms of the applicable Contract.

2. Insurance Company agrees to make every reasonable effort to market its
   Contracts. It will use its best efforts to give equal emphasis and promotion
   to shares of the Trust as is given to other underlying investments of the
   Variable Account. In marketing its Contracts, Insurance Company will comply
   with all applicable state or Federal laws.

3. The Trust or the Adviser will provide closing net asset value, dividend and
   capital gain information to Insurance Company each business day by 6:15 p.m.
   New York time. Insurance Company will use this data to calculate unit values,
   which will in turn be used to process that same business day's Variable
   Account unit value. The Variable Account processing will be done the same
   evening, and orders will be placed by 9:30 a.m. New York time on the morning
   of the following business day. Orders will be sent by the Insurance Company
   directly to the Trust or its specified agent, and payment for purchases will
   be wired to a custodial account designated by the Trust or the Adviser on the
   same day that the purchase order is executed by the Trust. The Trust will
   execute the orders at the net asset value as determined as of the close of
   trading on the prior day. Dividends and capital gains distributions shall be
   reinvested in additional shares at the ex-date net asset value.

4. If Insurance Company's order requests a net redemption resulting in a payment
   of redemption proceeds to Insurance Company, Trust shall wire the redemption
   proceeds to Insurance Company by the next business day, unless doing so would
   require Trust to dispose of portfolio securities or otherwise incur
   additional costs, but in such event, proceeds shall be wired to Insurance
   Company within seven days and Trust shall notify the person designated in
   writing by Insurance Company as the recipient for such notice of such delay
   by 3:00 p.m. New York time the same business day that Insurance Company
   transmits the redemption order to Trust. If Insurance Company's order
   requests the application of redemption proceeds from the redemption of shares
   to the purchase of shares of another fund managed or distributed by 
<PAGE>
 
   Adviser, Trust shall so apply such proceeds the following business day that
   Insurance Company transmits such order to Trust.

5. Trust will bear the printing costs (or duplicating costs with respect to the
   statement of additional information) and incremental mailing Costs associated
   with the delivery of the following Trust (or individual portfolio) documents,
   and any supplements thereto, to existing variable contract owners of
   Insurance Company.

    (a) prospectuses and statements of additional information;

    (b) annual and semi-annual reports; and

    (c) proxy materials.

   For purposes of this Section, incremental mailing costs shall mean (1) all
   costs attributable to any mailing that includes only the document or
   documents listed in the preceding sentence and (ii) where the document or
   documents listed in the preceding sentence are mailed with other materials,
   any cost in excess of what Insurance Company would have otherwise paid to
   mail periodic confirmation statements or similar documents.

   Insurance Company will submit any bills for printing, duplicating and/or
   mailing costs, relating to the Trust documents described above, to Trust for
   reimbursement by Trust, which reimbursement shall not exceed the Trust's cost
   of production of such materials. Insurance Company shall monitor such costs
   and shall use its best efforts to control these costs. Insurance Company will
   provide Trust on a semi-annual basis, or more frequently as reasonably
   requested by Trust, with a current tabulation of the number of existing
   variable contract owners of Insurance Company whose variable contract values
   are invested in Trust. This tabulation will be sent to Trust in the form of a
   letter signed by a duly authorized officer of Insurance Company attesting to
   the accuracy of the information contained in the letter. If requested by
   Insurance Company, the Trust shall provide such documentation (including a
   final copy of the Trust prospectus as set in type or in camera-ready copy)
   and other assistance as is reasonably necessary in order for Insurance
   Company to print together in one document the current prospectus for the
   variable contracts issued by Insurance Company and the current prospectus for
   the Trust.

   Trust will provide, at its expense, Insurance Company with the following
   Trust (or individual Portfolio) documents, and any supplements thereto, with
   respect to prospective variable contract owners of Insurance Company.

    (d)  camera ready copy of the current prospectus for printing by the
         Insurance Company;

    (e)  a copy of the statement of additional information suitable for
         duplication;

                                       2
<PAGE>
 
    (f)  camera ready copy of proxy material suitable for printing; and

    (g)  camera ready copy of the annual and semi-annual reports for printing by
         the Insurance Company.

6. Insurance Company and its agents shall make no representations concerning the
   Trust or Trust shares except those contained in the then current prospectuses
   of the Trust and in current printed sales literature of the Trust.

7. Administrative services to Contract owners shall be the responsibility of
   Insurance Company, and shall not be the responsibility of the Trust or the
   Adviser. The Trust and Adviser recognize that Insurance Company shall be the
   sole shareholder of Trust shares issued pursuant to the Contracts. Such
   arrangement will result in multiple share orders.

8. The Trust shall comply with Sections 817(h) and 851 of the Internal Revenue
   Code of 1986, if applicable, and the regulations thereunder, and the
   applicable provisions of the 1940 Act relating to the diversification
   requirements for variable annuity, endowment, and life insurance contracts.
   Upon request, the Trust shall provide Insurance Company with a letter from
   the appropriate Trust officer certifying the Trust's compliance with the
   diversification requirements and qualification as a regulated investment
   company.

9. Insurance Company agrees to inform the Board of Trustees of the Trust of the
   existence of, or any potential for, any material irreconcilable conflict of
   interest between the interests of the Contract owners of the Variable Account
   investing in the Trust and/or any other separate account of any other
   insurance company investing in the Trust.

   A material irreconcilable conflict may arise for a variety of reasons,
including:

    (a)  an action by any state insurance or other regulatory authority;

    (b)  a change in applicable federal or state insurance, tax or securities
         laws or regulations, or a public ruling, private letter ruling, or any
         similar action by insurance, tax or securities regulatory authorities;

    (c)  an administrative or judicial decision in any relevant proceeding;

    (d)  the manner in which the investments of any Portfolio are being managed;

    (e)  a difference in voting instructions given by Contract owners and
         variable annuity insurance contract owners or by variable annuity or
         life insurance contract owners of different life insurance companies
         utilizing the Trust; or

    (f)  a decision by Insurance Company to disregard the voting instructions of
         contract owners.

                                       3
<PAGE>
 
    Insurance Company will be responsible for assisting the Board of Trustees of
    the Trust in carrying out its responsibilities by providing the Board with
    all information reasonably necessary for the Board to consider any issue
    raised, including information as to a decision by Insurance Company to
    disregard voting instructions of Contract owners.

    It is agreed that if it is determined by a majority of the members of the
    Board of Trustees of the Trust or a majority of its disinterested Trustees
    that a material irreconcilable conflict exists affecting Insurance Company,
    Insurance Company shall, at its own expense, take whatever steps are
    necessary to remedy or eliminate the irreconcilable material conflict, which
    steps may include, but are not limited to,

     (a)  withdrawing the assets allocable to some or all of the separate
          accounts from the Trust or any Portfolio and reinvesting such assets
          in a different investment medium, including another Portfolio of the
          Trust or submitting the questions of whether such segregation should
          be implemented to a vote of all affected Contract owners and, as
          appropriate, segregating the assets of any particular group (i.e.,
          annuity Contract owners, life insurance Contract owners or qualified
          Contract owners) that votes in favor of such segregation, or offering
          to the affected Contract owners the option of making such a change;

     (b)  establishing a new registered management investment company or managed
          separate account.

    If a material irreconcilable conflict arises because of Insurance Company's
    decision to disregard Contract owner voting instructions and that decision
    represents a minority position or would preclude a majority vote, Insurance
    Company may be required, at the Trusts election, to withdraw the Variable
    Account's investment in the Trust. No charge or penalty will be imposed
    against the Variable Account as a result of such withdrawal. Insurance
    Company agrees that any remedial action taken by it in resolving any
    material conflicts of interest will be carried out with a view only to the
    interests of Contract owners.

    For purposes hereof, a majority of the disinterested members of the Board of
    Trustees of the Trust shall determine whether any proposed action adequately
    remedies any material irreconcilable conflict. In no event will the Trust be
    required to establish a new funding medium for any Contracts. Insurance
    Company shall not be required by the terms hereof to establish a new funding
    medium for any Contracts if an offer to do so has been declined by vote of a
    majority of affected Contract owners.

    The Trust will undertake to promptly make known to Insurance Company the
    Board of Trustees' determination of the existence of a material 
    irreconcilable conflict and its implications.

10. This Agreement shall terminate as to the sale and issuance of new Contracts:

                                       4
<PAGE>
 
     (a)  at the option of Insurance Company, the Adviser or the Trust upon six
          months' advance written notice to the other parties;

     (b)  at the option of Insurance Company, if Trust shares are not available
          for any reason to meet the requirements of Contracts as determined by
          Insurance Company. Reasonable advance notice of election to terminate
          shall be furnished by Insurance Company;

     (c)  at the option of Insurance Company, the Adviser or the Trust, upon
          institution of formal proceedings against the Broker-Dealer or Broker-
          Dealers marketing the Contracts, the Variable Account, Insurance
          Company or the Trust by the National Association of Securities Dealers
          ("NASD"), the SEC or any other regulatory body;

     (d)  upon a decision by Insurance Company, in accordance with regulations
          of the SEC, to substitute such Trust shares with the shares of another
          investment company for Contracts for which the Trust shares have been
          selected to serve as the underlying investment medium. Insurance
          Company will give 60 days' written notice to the Trust and the Adviser
          of any proposed vote to replace Trust shares;

     (e)  upon assignment of this Agreement unless made with the written consent
          of each other party;

     (f)  in the event Trust shares are not registered, issued or sold in
          conformance with Federal or State law or such law precludes the use of
          Trust shares as an underlying investment medium of Contracts issued or
          to be issued by Insurance Company. Prompt notice shall be given by
          either party to the other in the event the conditions of this
          provision occur.

11.  Notwithstanding any termination of this Agreement pursuant to this
     Agreement, at the election of Insurance Company, Trust shall continue to
     make available additional Trust shares, as provided below, pursuant to the
     terms and conditions of this Agreement, for all Variable contracts in
     effect on the effective date of termination of this agreement (hereinafter
     referred to as "Existing Contracts"). Specifically, without limitation, the
     owners of the Existing Contracts or Insurance Company, whichever shall have
     legal authority to do so, shall be permitted to reallocate investments in
     Trust, redeem investments in Trust and/or invest in Trust upon the payment
     of additional premiums under the Existing Contracts unless proscribed by
     Federal or State law.

12.  Each notice required by this Agreement shall be given by wire and confirmed
     in writing to:

              Security Life of Denver
              1290 Broadway
              Denver, Colorado 80203
              Attn:  Bonnie Dailey, Esq.

                                       5
<PAGE>
 
              Van Eck Investment Trust
              122 East 42nd Street
              New York, New York 10168
              Attn:  President, with a copy to the Secretary

              Van Eck Associates Corporation
              122 East 42nd Street
              New York, New York 10168
              Attn:  President, with a copy to the General Counsel

13.  Advertising and sales literature with respect to the Trust prepared by
     Insurance Company or its agents for use in marketing its Contracts will be
     submitted to the Trust for review before such material is submitted to the
     SEC or NASD for review.

14.  Insurance Company will distribute all proxy material furnished by the Trust
     and will vote Trust shares in accordance with instructions received from
     the Contract owners of such Trust shares. Insurance Company shall vote the
     Trust shares for which no instructions have been received in the same
     proportion as Trust shares for which said instructions have been received
     from Contract owners. Insurance Company and its agents will in no way
     recommend action in connection with or oppose or interfere with the
     solicitation of proxies for the Trust shares held for such Contract owners.

15.  (a)  Insurance Company agrees to indemnify and hold harmless the Trust, the
          Adviser, and each of its trustees, directors, officers, employees,
          agents and each person, if any, who controls the Trust within the
          meaning of the Securities Act of 1933 (the "Act") (the Trust and such
          persons collectively, "Trust Indemnified Person") against any losses,
          claims, damages or liabilities to which a Trust Indemnified Person may
          become subject, under the Act 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 any material fact contained in information furnished by
          Insurance Company for use in the Registration Statement or prospectus
          of the Trust or in the Registration Statement or prospectus for the
          Variable Account, or arise out of or are based upon the omission or
          the alleged omission to state therein a material fact required to be
          stated therein or necessary to make the statements therein not
          misleading, or arise out of or as a result of conduct, statements or
          representations (other than statements or representations contained in
          the prospectus and Trust prepared sales literature of the Trust) of
          Insurance Company or its agents with respect to the sale and
          distribution of contracts for which Trust shares are an underlying
          investment or arise out of a material breach of this Agreement by
          insurance Company or its agents; and Insurance Company will reimburse
          any legal or other expenses reasonably incurred by a Trust Indemnified
          Person in connection with investigating or defending any such loss,
          claim, damage, liability or action. This indemnity agreement will be
          in addition to any liability which Insurance Company may otherwise
          have.

                                       6
<PAGE>
 
     (b)  The Trust agrees to indemnify and hold harmless Insurance Company and
          each of its directors, officers, employees, agents and each person, if
          any, who controls Insurance Company within the meaning of the Act
          (insurance Company and such persons collectively, "Insurance Company
          Indemnified Person") against any losses, claims, damages or
          liabilities to which an Insurance Company Indemnified Person may
          become subject, under the Act 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 any material fact contained in the Registration Statement
          or prospectus or Trust-prepared sales literature of the Trust, or
          arise out of or are based upon the omission or the alleged omission to
          state therein a material fact required to be stated therein or
          necessary to make the statements therein not misleading, or arise out
          of or are based upon the Trust's failure to comply with the
          diversification requirements of the Investment Company Act of 1940 and
          of Section 817 (h) of the Internal Revenue Code of 1986, as amended
          (the "Code"), and to maintain the Fund as a Regulated Investment
          Company under the Code, or arise out of a material breach of this
          Agreement by the Trust or its agents and the Trust will reimburse any
          legal or other expenses reasonably incurred by an Insurance Company
          Indemnified Person in connection with investigating or defending any
          such loss, claim, damage, liability or action; provided, however, that
          the Trust will not be liable in any such case to the extent that any
          such loss, claim, damage or liability arises out of or is based upon
          an untrue statement or omission or alleged omission made in such
          Registration Statement or prospectus in conformity with written
          information furnished to the Trust by Insurance Company specifically
          for use therein or in Insurance Company-prepared sales literature.
          This indemnity agreement will be in addition to any liability which
          the Trust may otherwise have.

     (c)  The Adviser agrees to indemnify and hold harmless each Insurance
          Company Indemnified Person against any losses, claims, damages or
          liabilities to which an Insurance Company Indemnified Person may
          become subject, under the Act 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 any material fact contained in the Registration Statement
          or prospectus or Adviser-prepared sales literature of the Trust, or
          arise out of or are based upon the omission or the alleged omission to
          state therein a material fact required to be stated therein or
          necessary to make the statements therein not misleading, or arise out
          of or are based upon the Adviser's failure to comply with the
          diversification requirements of the Investment Company Act of 1940 and
          of Section 817(h) of the Code as amended, and to maintain the Fund as
          a Regulated Investment Company under the Code, or arise out of a
          material breach of this Agreement by the Adviser or its agents and the
          Adviser will reimburse any legal or other expenses reasonably incurred
          by each Insurance Company Indemnified Person in connection with
          investigating or defending any such loss, claim, damage, liability or
          action; provided, however, that the Adviser will not be liable in any
          such case to the extent that any such loss, claim, damage or liability
          arises out of or is based upon an untrue statement or omission or
          alleged omission made in such Registration Statement or prospectus in
          conformity with written information furnished to the Adviser by
          Insurance Company specifically for use therein or Insurance Company-
          prepared sales literature. This

                                       7
<PAGE>
 
          indemnity agreement will be in addition to any liability which the
          Adviser may otherwise have.

     (d)  The Trust and the Adviser shall indemnify and hold Insurance Company
          harmless against any and all liability, loss, damages, costs or
          expenses which Insurance Company may incur, suffer or be required to
          pay directly due to the Trust's or Adviser's (or their designated
          agent's) (1) incorrect calculation of the daily net asset value,
          dividend rate or capital gain distribution rate; (2) incorrect
          reporting of the daily net asset value, dividend rate or capital gain
          distribution rate; or (3) untimely reporting of the net asset value,
          dividend rate or capital gain distribution rate. Any gain to Insurance
          Company attributable to the Trust's, or Adviser's (or their designated
          agent's) incorrect calculation or reporting of the daily net asset
          value shall be immediately returned to the Trust, to the extent
          reasonably practicable unless such gain has been paid to the Contract
          owner and the owner is no longer invested in the Separate Account.

     (e)  Promptly after receipt by an indemnified party under this paragraph of
          notice of the commencement of action, such indemnified party will, if
          a claim in respect thereof is to be made against the indemnifying
          party under this paragraph, notify the indemnifying party of the
          commencement thereof; but the omission so to notify the indemnifying
          party will not relieve it from any liability which it may have to any
          indemnified party otherwise than under this, paragraph. In case any
          such action is brought against any indemnified party, and it notified
          the indemnifying party of the commencement thereof, the indemnifying
          party will be entitled to participate therein and, to the extent that
          it may wish, assume the defense thereof, with counsel satisfactory to
          such indemnified party. After notice from the indemnifying party to
          such indemnified party under this paragraph of indemnified party's
          election to assume the defense thereof, the indemnified party will
          bear the fees and expenses of any additional counsel retained by it
          and the indemnifying party will not be liable to the indemnified party
          under this paragraph for any legal or other expenses subsequently
          incurred by such indemnified party in connection with the defense
          thereof other than reasonable costs of investigation.

     (f)  Nothing herein shall entitle an indemnified party to special,
          consequential or exemplary damages or damages of like kind or nature
          and with respect to section 15(d) hereof all liability, loss and
          damages shall be limited to the amount required to correct the value
          of the account as if there had been no incorrect calculation or
          reporting or untimely reporting of net asset value, dividend rate or
          capital gain distribution rate.

     (g)  No indemnifying party shall be liable under Sections 15(a), (b), or
          (c) of this Agreement where such liability arises from the willful
          misfeasance, bad faith, or gross negligence of the indemnified party
          in the performance of such indemnified party's duties or by reason of
          such indemnified party's reckless disregard of obligations or duties
          under this Agreement.

                                       8
<PAGE>
 
16.  If, in the course of future marketing of the Contracts, Insurance Company
     or its agents shall request the continued assistance of the Trust's sales
     personnel, compensation (which will be negotiated by the Trust and
     Insurance Company) shall be paid by Insurance Company to the Trust.

17.  Each party hereto agrees to furnish the California Insurance Commissioner
     with any information or reports in connection with services provided under
     this Agreement which such Commissioner may request in order to ascertain
     whether the insurance operations Insurance Company are being conducted in a
     manner consistent with the California Insurance Regulations and any other
     applicable law or regulations. Insurance Company agrees to inform the Trust
     and Adviser of any applicable law or regulation of the State of California
     or any other State. Trust agrees that Insurance Company shall have the
     right to inspect, audit and copy all records pertaining to the performance
     of services under this Agreement pursuant to the requirements of the
     California Insurance Department. However, Trust and Adviser shall own and
     control all the pertinent records pertaining to their performance of
     services under this Agreement.

                                       9
<PAGE>
 
                            SECURITY LIFE OF DENVER


         August 31, 1994                        By  /s/ Steve Largent

Date


                           VAN ECK INVESTMENT TRUST


         August 31, 1994                        By  /s/ Thaddeus Laszczynski

Date


                        VAN ECK ASSOCIATES CORPORATION


         August 31, 1994                        By  /s/ Thaddeus Laszczynski

Date

                                       10
<PAGE>
 
                                   EXHIBIT A


FUND

Gold and Natural Resources Fund
World Wide Balanced Fund


<PAGE>
 
                                                           EXHIBIT 1.A(8)(b)(iv)

                      FIRST AMENDMENT TO SALES AGREEMENT

     THIS AGREEMENT is made by and between The Alger American Fund ("FUND"), a
Massachusetts business trust, FRED ALGER MANAGEMENT, INC., a New York
corporation ("ADVISER"), and SECURITY LIFE OF DENVER INSURANCE COMPANY ("LIFE
COMPANY"), a life insurance company organized under the laws of the State of
Colorado (collectively, the "PARTIES").

     WHEREAS, the PARTIES executed a sales agreement dated August 26, 1994 (the
"Sales Agreement"), governing how shares of FUND's portfolios are to be made
available to certain variable life insurance and/or variable annuity contracts
offered by LIFE COMPANY through certain separate accounts (the "Separate
Accounts").

     WHEREAS, the FUND portfolios available to the Separate Accounts are listed
in Appendix A of the Sales Agreement;

     WHEREAS, the PARTIES have agreed that it is in their interests to make two
additional FUND portfolios available to the separate accounts;

     NOW, THEREFORE, in consideration of their mutual promises, LIFE COMPANY,
FUND and ADVISER agree as follows:

     1.  The Sales Agreement is hereby amended by substituting for the original
Appendix A an amended Appendix A in the form attached hereto which adds the
Alger American Growth Portfolio and Alger American Leveraged Allcap Portfolio to
the list of portfolios made available to the Separate Accounts.

     Executed this 28th day of February, 1995.

                                              The Alger American Fund

     ATTEST: /s/ Nanci Staple                 BY:  /s/ Gregory Duch


                                              Security Life of Denver Insurance
                                              Company

     ATTEST: /s/Bonnie C. Dailey              BY:  /s/ Steve Largent


                                              Fred Alger Management, Inc.

     ATTEST: /s/ Nanci Staple                 BY:  /s/ Gregory Duch
<PAGE>
 
                                  APPENDIX A


Alger American Small Capitalization Portfolio
Alger American MidCap Growth Portfolio
Alger American Growth Portfolio
Alger American Leveraged Allcap Portfolio

<PAGE>
 
                                                            EXHIBIT 1.A(8)(b)(v)

                  FIRST AMENDMENT TO PARTICIPATION AGREEMENT

     THIS AGREEMENT is made by and among Security Life of Denver Insurance
Company, a life insurance company organized under the laws of the State of
Colorado ("Insurance Company"), Variable Insurance Products Fund, an
unincorporated business trust organized under the laws of the Commonwealth of
Massachusetts (the "Fund"), and Fidelity Distributors Corporation, a
Massachusetts corporation (the "Underwriter") (collectively, the "Parties").

     WHEREAS, the Parties executed a participation agreement dated August 10,
1994 (the "Participation Agreement"), governing how shares of Fund's portfolios
are to be made available to certain variable life insurance and/or variable
annuity contracts (the "Contracts") offered by Insurance Company through certain
separate accounts (the "Separate Accounts").

     WHEREAS, the various Contracts for which shares are purchased are listed in
Schedule A of the Participation Agreement and the various portfolios made
available to the Separate Accounts are listed in Schedule C;

     WHEREAS, the Parties have agreed that it is in their interests to add two
additional Contracts funded by the Separate Accounts and two additional
portfolios made available to the Separate Accounts;

     NOW, THEREFORE, in consideration of their mutual promises, Insurance
Company, Fund, and Underwriter agree as follows:

     1.  The Participation Agreement is hereby amended by substituting for the
original Schedule A an amended Schedule A in the form attached hereto which adds
the Strategic Advantage Variable Universal Life policy and the Fulcrum Fund
Variable Account to the list of Contracts funded by the Separate Accounts.

     2.  The Participation Agreement is hereby amended by substituting for the
original Schedule C an amended Schedule C in the form attached hereto which adds
the Alger American Growth Portfolio and Alger American Leveraged AllCap
Portfolio to the list of portfolios made available to the Separate Accounts.
<PAGE>
 
     Executed this   day of February, 1995.


                                    Variable Insurance Products Fund


ATTEST:                             BY:  /s/ J. Gary Burkhead


                                    Security Life of Denver Insurance Company


ATTEST: /s/ Bonnie C. Dailey        BY: /s/ Steve Largent


                                    Fidelity Distributors Corporation


ATTEST:                             BY: /s/ Kurt A. Lange

                                      -2-
<PAGE>
 
                                  Schedule A
                                
                  Separate Accounts and Associated Contracts


Name of Separate Account and              Contracts Funded
Date Established by Board of Directors    By Separate Account

Security Life Separate Account Al         The Exchequer Variable Annuity
(November 3, 1993)                        (Flexible Premium Deferred Combination
                                          Fixed and Variable Annuity Contract)
                                          The Fulcrum Fund Variable Account

Security Life Separate Account LI         First Line (Flexible Premium Variable
(November 3, 1993)                        Life Insurance Policy)
                                          Strategic Advantage Variable Universal
                                          Life (Flexible Premium Variable 
                                          Universal Life Insurance Policy)

                                      -3-
<PAGE>
 
                                  Schedule C

Other investment companies currently available under variable annuities or
variable life insurance issued by the Company:

     Alger American MidCap Growth Portfolio
     Alger American Small Capitalization Portfolio
     Alger American Growth Portfolio
     Alger American Leveraged AllCap Portfolio

     INVESCO VIF High Yield Portfolio
     INVESCO VIF Industrial Income Portfolio
     INVESCO VIF Total Return Portfolio
     INVESCO VIF Utilities Portfolio

     Neuberger and Berman Government Income Portfolio
     Neuberger and Berman Growth Portfolio
     Neuberger and Berman Limited Maturity Bond Portfolio
     Neuberger and Berman Partners Portfolio

     Van Eck Gold and Natural Resources Portfolio
     Van Eck Worldwide Balanced Portfolio

     Fidelity Investments Variable Insurance Products Fund II
          Asset Manager Portfolio
          Index 500 Portfolio

                                      -4-

<PAGE>
 
                                                           EXHIBIT 1.A(8)(b)(vi)

               AMENDMENT NO. 2 TO PARTICIPATION AGREEMENT AMONG

                       VARIABLE INSURANCE PRODUCTS FUND

                       FIDELITY DISTRIBUTORS CORPORATION
                                      and
                   SECURITY LIFE OF DENVER INSURANCE COMPANY


     WHEREAS, SECURITY LIFE OF DENVER INSURANCE COMPANY (the "Company"),
VARIABLE INSURANCE PRODUCTS FUND (the "Fund") and FIDELITY DISTRIBUTORS
CORPORATION have previously entered into a Participation Agreement (the
"Agreement") containing certain arrangements concerning prospectus costs; and

     WHEREAS, the Trustees of the Fund have approved certain changes to the
expense structure of the Fund; and

     NOW, THEREFORE, the parties do hereby agree to amend the Agreement by
substituting the following arrangement in place of any inconsistent language in
the Participation Agreement, wherever found:

     1.  The Fund will provide to the Company each year, at the Fund's cost,
such number of prospectuses and Statements of Additional Information as are
actually distributed to the Company's then-existing variable life and/or
variable annuity contract owners.

     2.  If the Company takes camera-ready film or computer diskettes containing
the Fund's prospectus and/or Statement of Additional Information in lieu of
receiving hard copies of these documents, the Fund will reimburse the Company in
an amount computed as follows. The number of prospectuses and Statements of
Additional Information actually distributed to existing contract owners by the
Company will be multiplied by the Fund's actual per-unit cost of printing the
documents.

     3.  The Company agrees to provide the Fund or its designee with such
information as may be reasonably requested by the Fund in order to verify that
the prospectuses and Statements of Additional Information provided to the
Company, or the reimbursement made to the Company, are or have been used only
for the purposes set forth hereinabove.

     IN WITNESS WHEREOF we have set our hand as of the 15th day of December,
1994.

     SECURITY LIFE OF DENVER INSURANCE COMPANY


     By:    /s/ Steve Largent

     Name:  Steve Largent

     Title: Vice President

VARIABLE INSURANCE PRODUCTS FUND             FIDELITY DISTRIBUTORS CORPORATION

     By:    /s/ J. Gary Burkhead             By:    /s/ Kurt A. Lange

     Name:  J. Gary Burkhead                 Name:  Kurt A. Lange

     Title: Senior Vice President            Title: President

<PAGE>
 
                                                          EXHIBIT 1.A(8)(b)(vii)

                  FIRST AMENDMENT TO PARTICIPATION AGREEMENT

     THIS AGREEMENT is made by and among Security Life of Denver Insurance
Company, a life insurance company organized under the laws of the State of
Colorado ("Insurance Company"), Variable Insurance Products Fund II, an
unincorporated business trust organized under the laws of the Commonwealth of
Massachusetts (the "Fund"), and Fidelity Distributors Corporation, a
Massachusetts corporation (the "Underwriter") (collectively, the "Parties").

     WHEREAS, the Parties executed a participation agreement dated August 10,
1994 (the "Participation Agreement"), governing how shares of Fund's portfolios
are to be made available to certain variable life insurance and/or variable
annuity contracts (the "Contracts") offered by Insurance Company through certain
separate accounts (the "Separate Accounts").

     WHEREAS, the various Contracts for which shares are purchased are listed in
Schedule A of the Participation Agreement and the various portfolios made
available to the Separate Accounts are listed in Schedule C;

     WHEREAS, the Parties have agreed that it is in their interests to add an
additional Contract funded by the Separate Accounts and two additional
portfolios made available to the Separate Accounts;

     NOW, THEREFORE, in consideration of their mutual promises, Insurance
Company, Fund, and Underwriter agree as follows:

     1.  The Participation Agreement is hereby amended by substituting for the
original Schedule A an amended Schedule A in the form attached hereto which adds
the Strategic Advantage Variable Universal Life policy to the list of Contracts
funded by the Separate Accounts.

     2.  The Participation Agreement is hereby amended by substituting for the
original Schedule C an amended Schedule C in the form attached hereto which adds
the Alger American Growth Portfolio and Alger American Leveraged AllCap
Portfolio to the list of portfolios made available to the Separate Accounts.
<PAGE>
 
      Executed this   day of February, 1995.

                                       Variable Insurance Products Fund II


ATTEST:                                BY:  /s/ J. Gary Burkhead


                                       Security Life of Denver Insurance Company


ATTEST: /s/ Bonnie C. Dailey           BY: /s/ Steve Largent

                                       Fidelity Distributors Corporation

ATTEST:                                BY:  /s/ Kurt A. Lange


                                      -2-
<PAGE>
 
                                  Schedule A

                  Separate Accounts and Associated Contracts


Name of Separate Account and              Contracts Funded
Date Established by Board of Directors    By Separate Account

Security Life Separate Account Al         The Exchequer Variable Annuity 
(November 3, 1993)                        (Flexible Premium Deferred Combination
                                          Fixed and Variable Annuity Contract)

Security Life Separate Account LI         First Line (Flexible Premium Variable
(November 3, 1993)                        Life Insurance Policy)
                                          Strategic Advantage Variable Universal
                                          Life (Flexible Premium Variable 
                                          Universal Life Insurance Policy)


                                      -3-
<PAGE>
 
                                  Schedule C


Other investment companies currently available under variable annuities or
variable life insurance issued by the Company:

     Alger American MidCap Growth Portfolio
     Alger American Small Capitalization Portfolio
     Alger American Growth Portfolio
     Alger American Leveraged AllCap Portfolio

     INVESCO VIF High Yield Portfolio
     INVESCO VIF Industrial Income Portfolio
     INVESCO VIF Total Return Portfolio
     INVESCO VIF Utilities Portfolio

     Neuberger and Berman Government Income Portfolio
     Neuberger and Berman Growth Portfolio
     Neuberger and Berman Limited Maturity Bond Portfolio
     Neuberger and Berman Partners Portfolio

     Van Eck Gold and Natural Resources Portfolio
     Van Eck Worldwide Balanced Portfolio

     Fidelity Investments Variable Insurance Products Fund
          Growth Portfolio
          Money Market Portfolio
          Overseas Portfolio

                                      -4-

<PAGE>
 
                                                         EXHIBIT 1.A(8)(b)(viii)

               AMENDMENT NO. 2 TO PARTICIPATION AGREEMENT AMONG 
                                
                      VARIABLE INSURANCE PRODUCTS FUND II
                                
                       FIDELITY DISTRIBUTORS CORPORATION
                                
                                      and
                                
                   SECURITY LIFE OF DENVER INSURANCE COMPANY
                                
     WHEREAS, SECURITY LIFE OF DENVER INSURANCE COMPANY (the "Company"),
VARIABLE INSURANCE PRODUCTS FUND II (the "Fund") and FIDELITY DISTRIBUTORS
CORPORATION have previously entered into a Participation Agreement (the
"Agreement") containing certain arrangements concerning prospectus costs; and

     WHEREAS, the Trustees of the Fund have approved certain changes to the
expense structure of the Fund; and

     NOW, THEREFORE, the parties do hereby agree to amend the Agreement by
substituting the following arrangement in place of any inconsistent language in
the Participation Agreement, wherever found:

     1.  The Fund will provide to the Company each year, at the Fund's cost,
such number of prospectuses and Statements of Additional Information as are
actually distributed to the Company's then-existing variable life and/or
variable annuity contract owners.

     2.  If the Company takes camera-ready film or computer diskettes containing
the Fund's prospectus and/or Statement of Additional Information in lieu of
receiving hard copies of these documents, the Fund will reimburse the Company in
an amount computed as follows. The number of prospectuses and Statements of
Additional Information actually distributed to existing contract owners by the
Company will be multiplied by the Fund's actual per-unit cost of printing the
documents.

     3.  The Company agrees to provide the Fund or its designee with such
information as may be reasonably requested by the Fund in order to verify that
the prospectuses and Statements of Additional Information provided to the
Company, or the reimbursement made to the Company, are or have been used only
for the purposes set forth hereinabove.

     IN WITNESS WHEREOF we have set our hand as of the 15th day of December,
1994.

     SECURITY LIFE OF DENVER INSURANCE COMPANY

     By:    /s/ Steve Largent

     Name:  Steve Largent

     Title: Vice President

     VARIABLE INSURANCE PRODUCTS FUND II      FIDELITY DISTRIBUTORS CORPORATION

     By:    /s/ J. Gary Burkhead              By:    /s/ Kurt A. Lange

     Name:  J. Gary Burkhead                  Name:  Kurt A. Lange

     Title: Senior Vice President             Title: President

<PAGE>
 
  FIRST AMENDMENT TO PARTICIPATION AGREEMENT        EXHIBIT 1.A (8) (b) (ix)

     THIS AGREEMENT is made by and among Security Life of Denver Insurance
Company, a life insurance company organized under the laws of the State of
Colorado ("Insurance Company"), Invesco Variable Investment Funds, Inc., a
Maryland corporation (the "Company"), and Invesco Funds Group, Inc., a Delaware
corporation ("Invesco") (collectively, the "Parties").

     WHEREAS, the Parties executed a participation agreement dated August 26
1994 (the "Participation Agreement"), governing how shares of Company's
portfolios are to be made available to certain variable life insurance and/or
variable annuity contracts (the "Contracts") offered by Insurance Company
through certain separate accounts (the "Separate Accounts").

     WHEREAS, the various Contracts for which shares are purchased are listed in
Schedule B of the Participation Agreement;

     WHEREAS, the Parties have agreed that it is in their interests to add an
additional Contract funded by the Separate Accounts;

     NOW, THEREFORE, in consideration of their mutual promises, Insurance
Company, Company, and Invesco agree as follows:

     1. The Participation Agreement is hereby amended by substituting for the
original Schedule B an amended Schedule B in the form attached hereto which adds
the Strategic Advantage Variable Universal Life policy to the list of Contracts
funded by the Separate Accounts.

     Executed this 22nd day of February, 1995.

                                       Invesco Variable Investment Funds, Inc.


ATTEST: /s/ Glen A. Payne              BY:  /s/ J. Hansen

                                       Security Life of Denver Insurance Company

ATTEST:  /s/ Bonnie C. Dailey          BY:  /s/ Steve Largent

                                       Invesco Funds Group, Inc.


ATTEST:  /s/ Glen A. Payne             BY:  /s/ J. Hansen
<PAGE>
 
                                  Schedule B

                                   Contracts


1. The Exchequer Variable Annuity       (Flexible Premium Deferred Combination
                                        Fixed and Variable Annuity Contract)

2.  First Line                          (Flexible Premium Variable Life
                                        Insurance Policy)

3.  Strategic Advantage Variable        (Flexible Premium Variable
Universal Life                          Universal Life Insurance Policy)

                                       2

<PAGE>
 
                                                               EXHIBIT 1.A(8)(c)

                               SERVICE AGREEMENT

     This Agreement is made as of the 28th day of February, 1995 by and between
Security Life of Denver Insurance Company ("Security Life") and Fred Alger
Management, Inc., a New York corporation ("Adviser") (collectively, the
"Parties").

                             W I T N E S S E T H:

     WHEREAS, the Adviser serves as the investment adviser of The Alger American
Fund, a Massachusetts business trust (the "Fund"), which currently consists of
six separate series (each, a "Portfolio"); and

     WHEREAS, Security Life has entered into an agreement, dated August 26,
1994, and amended February 28, 1995, with the Fund and Adviser (the "Sales
Agreement") pursuant to which the Fund will make shares of each Portfolio listed
from time to time on Schedule A thereto available to certain variable life
insurance and/or variable annuity contracts offered by Security Life through
certain separate accounts (the "Separate Accounts") at net asset value and with
no sales charges, subject to the terms of the Sales Agreement; and

     WHEREAS, the Sales Agreement provides that the Fund will bear the costs of
preparing, filing with the Securities and Exchange Commission, printing or
duplicating and mailing the Fund's prospectus, statement of additional
information and any amendments or supplements thereto, periodic reports to
shareholders, Fund proxy material and other shareholder communications
(collectively, the "Fund Materials") required by law to be sent to owners of
Contracts ("Contract owners") who have allocated any Contract value to a
Portfolio; and

     WHEREAS, the Sales Agreement provides that the Adviser, at its expense,
will provide Security Life with camera ready copies or copies suitable for
duplication of all Fund Materials with respect to prospective Variable Contract
owners of Security Life; and

     WHEREAS, the Sales Agreement makes no provision for which party shall incur
various administrative expenses in connection with the servicing of Contract
owners who have allocated Contract value to a portfolio, including, but not
limited to, responding to various Contract owner inquiries regarding a
Portfolio; and

     WHEREAS, the Parties hereto wish to allocate the expenses in a manner that
is fair and equitable, and consistent with the best interests of Contract
owners; and

     WHEREAS, the Parties hereto wish to establish a means for allocating the
expenses that does not entail the expense and inconvenience of separately
identifying and accounting for each item of Fund expense;

                                       1
<PAGE>
 
     NOW THEREFORE, in consideration of the mutual benefits and promises
contained herein, the Parties hereto agree as follows:

     I.    Services Provided:

     Security life agrees to provide services to the Adviser including the
following:

     a)  responding to inquiries from Security Life Contract owners using one or
more of the Portfolios as an investment vehicle regarding the services performed
by Security life as they relate to the Fund or its Portfolios;

     b)  providing information to the Adviser and to Contract owners with
respect to shares attributable to Contract owner accounts;

     c)  printing and mailing of shareholder communications from the Fund as may
be required pursuant to Paragraph 4 of the Sales Agreement;

     d)  communication directly with Contract owners concerning the Fund's
operations;

     e)  providing such similar services as Adviser may reasonably request to
the extent permitted or required under applicable statutes, rules and
regulations.

     II.   Expense Allocations:

     Subject to Section III hereof, Security Life or its affiliates shall
initially bear the costs of the following:

     a)  printing and distributing all Fund Materials to be distributed to
prospective Contract owners;

     b)  printing and distributing all sales literature or promotional material
developed by Security Life or its affiliates and relating to the Contracts;

     c)  servicing Contract owners who have allocated Contract value to a
Portfolio, which servicing shall include, but is not limited to, the items
listed in Paragraph I of this Agreement.

                                       2
<PAGE>
 
     III.  Payment of Expenses:

     a)  The Adviser shall pay to Security Life a quarterly fee equal to a
percentage of the average daily net assets of the Portfolio attributable to
Contracts, at the annual rate of .10% (hereinafter, the "Quarterly Fee"), in
connection with the expenses incurred by Security Life under Section 11 hereof.
The payment of the Quarterly Fee shall commence at the end of the first calendar
quarter in which Contract value has been allocated to a Portfolio.

     b)  From time to time, the Parties hereto shall review the Quarterly Fee to
determine whether it reasonably approximates the incurred and anticipated costs,
over time, of Security Life in connection with its duties hereunder. The Parties
agree to negotiate in good faith any change to the Quarterly Fee proposed by a
Party in good faith.

     c)  This Agreement shall not modify any of the provisions of Paragraph 4 of
the Sales Agreement, but shall supplement those provisions.

     IV.   Term of Agreement:

     Any Party may terminate this Agreement, without penalty, on 60 days'
written notice to the other Parties. Unless so terminated, this Agreement shall
continue in effect for so long as the Adviser or its successor(s) in interest,
or any affiliate thereof, continues to perform in a similar capacity for the
Fund, and for so long as any Contract value or any monies attributable to
Security life is allocated to a Portfolio.

     V.    Indemnification:

     a)  Security Life agrees to indemnify and hold harmless the Adviser and its
officers and directors, from any and all loss, liability and expense resulting
from the gross negligence or willful wrongful act of Security Life under this
Agreement, except to the extent such loss, liability or expense is the result of
the willful misfeasance, bad faith or gross negligence of the Adviser in the
performance of its duties, or by reason of the reckless disregard of its
obligations and duties under this Agreement.

     b)  Adviser agrees to indemnify and hold harmless Security Life and its
officers and directors from any and all loss, liability and expense resulting
from the gross negligence or willful wrongful act of Adviser under this
Agreement, except to the extent such loss, liability or expense is the result of
the willful misfeasance, bad faith or gross negligence of Security Life in the
performance of its duties, or by reason of the reckless disregard of its
obligations and duties under this Agreement.

                                       3
<PAGE>
 
     VI.   Notices:

     Notices and communications required or permitted hereby will be given to
the following persons at the following addresses and facsimile numbers, or such
other persons, addresses or facsimile numbers as the Party receiving such
notices or communications may subsequently direct in writing:

     Fred Alger Management, Inc.
     75 Maiden Lane
     New York, N.Y. 10038
     Attn:  Gregory S. Duch
     FAX:  (201) 434-1459

     Security Life of Denver Insurance Company
     1290 Broadway
     Denver, Colorado 80203-5699
     Attn:  Stephan M. Largent
     FAX:  (303) 860-2134

     VII.  Applicable Law:

     Except insofar as the Investment Company Act of 1940 or other federal laws
and regulations may be controlling, this Agreement will be construed and the
provisions hereof interpreted under and in accordance with New York law, without
regard for that state's principles of conflict of laws.

     VIII. 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.

     IX.   Severability:

     If any provision of this Agreement is held or made invalid by a court
decision, statute, rule or otherwise, the remainder of this Agreement will not
be affected thereby.

     X.    Rights Cumulative:

     The rights, remedies and obligations contained in this Agreement are
cumulative and are in addition to any and all rights, remedies and obligations,
at law or in equity, that the Parties are entitled to under federal and state
laws.

                                       4
<PAGE>
 
     XI.   Headings:

     The headings used in this Agreement are for purposes of reference only and
shall not limit or define the meaning of the provisions of this Agreement.

     IN WITNESS WHEREOF, the Parties have caused this Agreement to be executed
in their names and on their behalf by and through their duly authorized officers
signing below.

FRED ALGER MANAGEMENT, INC.             SECURITY LIFE OF DENVER INSURANCE 
                                        COMPANY

By:    /s/ Gregory Duch                 By:    /s/ Steve Largent

Name:  Gregory Duch                     Name:  Stephan M. Largent

Title: Executive Vice President         Title: Vice President

                                       5

<PAGE>
 
                                                             EXHIBIT 1.A (8) (d)

                       ADMINISTRATION SERVICES AGREEMENT
                                    between
                   Security Life of Denver Insurance Company
                                      and
                 Financial Administrative Services Corporation


AGREEMENT made as of the 21st day of November, 1994 by and between Financial
Administrative Services Corporation ("FASCorp"), of 8515 East Orchard Road,
Englewood, Colorado, 80111, and Security Life of Denver Insurance Company
("SLD"), of 1290 Broadway, Denver, Colorado, 80203-5699.

WHEREAS, FASCorp shall provide data processing and other services to SLD
pursuant to the terms and conditions of this Agreement and such other terms and
conditions as SLD and FASCorp may agree in written amendments to this Agreement,

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


 SECTION 1  Terms of Appointment

     1.01 Subject to the conditions set forth in this Agreement, SLD hereby
          appoints FASCorp as Administrative Services Agent.

     1.02 FASCorp agrees to provide at its expense the necessary facilities,
          equipment, and personnel to perform its duties and obligations
          hereunder in accordance with accepted industry practice, and in full
          compliance with the rules and regulations of state insurance
          departments, and other regulatory bodies with jurisdiction over SLD,
          SLD Equities, Inc. and FASCorp.

     1.03 Beacon Software Development Company ("Beacon") will provide the
          LifeCAD software package ('LifeCAD') to SLD to support the Contracts
          for which recordkeeping services will be provided by FASCorp
          hereunder.

     1.04 SLD will facilitate the delivery by Beacon to FASCorp of LifeCAD and
          arrange for training by Beacon of FASCorp on LifeCAD.

     1.05 FASCorp will provide the Unit Value Calculator software package (the
          "Unit Value Calculator") and build a connection between LifeCAD and
          the Unit Value Calculator to generate all the unit values as well as
          the accounting in support of the Contracts for which administrative
          and recordkeeping services will be provided by FASCorp hereunder.
<PAGE>
 
     1.06 SLD will provide necessary training of FASCorp on SLD's Contracts.

     1.07 FASCorp agrees that it will perform, at the direction of SLD, those
          Administrative Services as set forth in Exhibit B attached, which may
          be amended by mutual agreement from time to time, and which is
          incorporated into this Agreement by this reference. FASCorp shall have
          only the authority necessary or incident to the performance of those
          services expressly set forth in this Agreement or in Exhibit B and
          shall have no other express or implied authority or right to act on
          behalf of SLD or to bind SLD with regard to any statement,
          representation or undertaking. FASCorp shall have no authority to
          alter, amend or waive any contractual provision on behalf of SLD
          without SLD's express written authorization. FASCorp shall be limited
          to act only in the capacity in which it is licensed.


 SECTION 2  Term

     2.01 Subject to termination as hereinafter provided, this Agreement shall
          remain in full force and effect for a period of five (5) years, the
          initial term of the Agreement. This Agreement shall be renewed
          automatically for additional successive terms of eighteen (18) months
          at the end of the initial term and the end of each renewal term,
          subject to the provisions of Section 9.02, unless terminated as herein
          provided.


 SECTION 3  Fees and Expenses

     3.01 SLD shall pay to FASCorp such fees and charges as are set forth in
          Exhibit A attached hereto and incorporated herein by reference.

     3.02 SLD shall also reimburse FASCorp for all reasonable out-of-pocket
          expenses listed in the attached Exhibit A, as may be incurred by
          FASCorp in the performance of this Agreement.

     3.03 FASCorp may impose a 1.5% per month late payment charge on balances of
          fees, charges or expenses outstanding for over 45 days.


 SECTION 4  Representations and Warranties of FASCorp

     FASCorp represents and warrants to SLD as follows:

     4.01 It is a corporation duly organized and in good standing under the laws
          of the State of Colorado.

                                       2
<PAGE>
 
     4.02 It is empowered under applicable laws to enter into and perform the
          services contemplated in this Agreement.

     4.03 All requisite corporate proceedings have been taken to authorize it to
          enter into and perform the services contemplated in the Agreement.

     4.04 It has and will continue to have and maintain the necessary
          facilities, equipment and personnel to perform its duties and
          obligations under this Agreement.

     4.05 It has and will maintain a minimum capital and surplus of at least
          $50,000 during the term of this Agreement. FASCorp will provide to SLD
          within 30 days after execution of this Agreement, and thereafter at
          SLD's request, a copy of its most recent audited financial statement.


 SECTION 5  Representations and Warranties of SLD

     SLD represents and warrants to FASCorp as follows:

     5.01 It is a corporation duly organized and in good standing under the laws
          of the State of Colorado.

     5.01 It is empowered under the applicable laws to enter into and perform
          this Agreement.

     5.03 All requisite corporate proceedings have been taken to authorize it to
          enter into and perform this Agreement.

     5.04 No policy or other form will be provided by SLD to be administered by
          FASCorp unless it has been duly filed as necessary and approved by all
          applicable state insurance departments and other regulatory bodies
          with jurisdiction over SLD, and is in compliance with all federal and
          state laws and regulations.


 SECTION 6  Indemnification

     6.01 FASCorp shall not be responsible for and SLD shall indemnify and hold
          FASCorp harmless from and against, any and all costs, expenses,
          losses, damages, charges, reasonable attorney's fees, payments and
          liability, which may be asserted against FASCorp or for which it may
          be held to be liable, arising out of or attributable to:

     a.   SLD's refusal or failure to comply with the terms of this Agreement,
          or SLD's failure to act in a reasonable or customary manner in
          connection

                                       3
<PAGE>
 
          with this Agreement, or which arise out of SLD's negligence or
          misconduct or which arise out of the breach of any representation or
          warranty of SLD hereunder;

     b.   Reliance on or use by FASCorp in accordance with the terms of this
          Agreement such information and materials provided by or at the
          direction of SLD and instructions or directions given by the
          authorized individuals described in Exhibit C; or

     c.   Reliance by FASCorp on LifeCAD to function properly and to accurately
          support SLD's Contracts.

     d.   Any failure by SLD to comply with Federal, state or local laws or
          regulations with respect to the offering and/or sale of any insurance
          products or securities.

     e.   Any matters associated with SLD or its Contracts or the sale of such
          Contracts subject to this Agreement which are unrelated to the
          services provided by FASCorp hereunder.

     6.02 FASCorp shall be responsible for and shall indemnify and hold SLD
          harmless from and against any and all losses, damages, costs, charges,
          reasonable attorney's fees, payments, expenses and liability arising,
          out of or attributable to FASCorp's refusal or failure to comply with
          the terms of this Agreement, FASCorp's failure to act in a reasonable
          manner in connection with this Agreement, any failure by FASCorp to
          comply with federal, state or local regulations with respect to the
          books and records maintained by FASCorp, or which arise out of
          FASCorp's negligence or misconduct or which arise out of the breach of
          any representation or warranty of FASCorp hereunder.

     6.03 At any time FASCorp may apply to a person indicated on SLD's "Schedule
          of Authorized Personnel" set forth in Exhibit C attached hereto and
          incorporated herein by reference as a person authorized to give
          instructions under this section with respect to any matter arising in
          connection with this Agreement. FASCorp shall not be liable for, and
          shall be indemnified by SLD, against any action taken or omitted by
          FASCorp in good faith and in the exercise of due care and diligence in
          reliance upon such instructions.

     6.04 In the event malfunction of any FASCorp system causes an error or
          mistake in any record, report, data, information or output under the
          terms of this Agreement FASCorp shall at its expense correct and
          reprocess such records, provided that SLD shall promptly notify
          FASCorp in writing of such error or mistake in any


                                       4
<PAGE>
 
          record, report, data, information, or output received by SLD. Such
          writing may be hand-delivered, sent by mail or courier or transmitted
          by telefax.

     6.05 If either party believes it is entitled to indemnification hereunder,
          it shall, within five business (5) days of the commencement of any
          action or threat of any action, give written notice to the other party
          of any claim for which it believes it is entitled to indemnification;
          provided, however, that the failure to provide timely notice shall not
          relieve the indemnifying party of any liability which it may have to
          the other party as long as such notice is not unreasonably withheld or
          delayed.

          The parties shall cooperate with each other concerning any defense and
          give each other all information and assistance which either may
          reasonably request in defending any matter hereunder.

     6.06 The provisions of this Section shall survive termination of this
          Agreement.

     6.07 The provisions of this Section shall not be deemed to be a limitation
          upon a party's right to injunction, specific performance or any other
          legal or equitable remedy to which either party may be entitled by
          virtue of this Agreement or to prevent any breach or threatened breach
          of this Agreement.

     6.08 IN NO EVENT AND UNDER NO CIRCUMSTANCES, HOWEVER, SHALL ANY PARTY UNDER
          THIS AGREEMENT BE LIABLE TO THE OTHER PARTIES UNDER ANY PROVISION OF
          THIS AGREEMENT FOR LOST PROFITS OR FOR EXEMPLARY, SPECIAL, PUNITIVE OR
          CONSEQUENTIAL DAMAGES.


 SECTION 7  Covenants of FASCorp

     7.01 FASCorp shall establish and maintain facilities and procedures for the
          safekeeping of check forms and facsimile signature imprinting devices,
          if any, and all other documents, reports, records, books, files and
          other materials relative to this Agreement.

     7.02 It is expressly understood and agreed that all documents, reports,
          records, books, files and other materials relative to this Agreement
          shall be the sole property of SLD and SLD Equities and that such as
          agent, during the effective terms property shall be held by FASCorp,
          of this Agreement.

     7.03 FASCorp shall maintain back-up computer files, as necessary, so long
          as LifeCAD currently and continually allows FASCorp to maintain such
          records. The purpose of back-up and recovery is to permit file
          recovery in the event of destruction of

                                       5
<PAGE>
 
          normal processing files. SLD may review the procedures in effect and
          inspect the storage facility upon demand. A copy of FASCorp's current
          procedures is attached hereto as Exhibit F.

     7.04 All charges or premiums received by FASCorp on behalf of SLD from
          SLD's Lockbox Account shall be promptly remitted by FASCorp to the
          person entitled to it or deposited in a fiduciary account. Any
          payments received by FASCorp for insurance on behalf of SLD shall be
          deemed received by SLD, shall be held in a separate SLD trust account
          and shall be administered as set out in Exhibit B. Premium bills shall
          direct premium payors to send premiums to a lock box as set forth in
          Exhibit B.

     7.05 No advertising or sales literature in connection with the Contracts
          shall be utilized by FASCorp unless it has been approved in writing by
          SLD prior to such use.

     7.06 Except as specifically provided to the contrary in this Agreement,
          FASCorp shall be responsible for providing all technical and
          operational support, obtaining office space, purchasing all equipment
          and paying all costs and expenses associated with its provision of
          administration services to SLD hereunder, including, but not limited
          to, all rents, salaries and other overhead expenditures.

     7.07 If FASCorp receives any notice from any source (including, but not
          limited to, the policy Owner or regulatory agency) of a lawsuit or
          other legal or administrative hearing, or proceeding being brought
          against SLD and involving the business administered for SLD by
          FASCorp, or the threat of any such lawsuit, hearing or proceeding,
          FASCorp shall immediately notify SLD and send a copy of all legal
          documents, correspondence and other material relevant thereto which
          FASCorp reasonably has access to: FASCorp agrees to cooperate fully
          with SLD in connection with any suit, hearing or proceeding and shall
          provide SLD with all books, records, documents and data requested by
          SLD in connection therewith; provided, however, FASCorp shall be
          entitled to review such requests with its counsel prior to furnishing
          SLD with such materials so long as such review is done in a timely
          manner.

     7.08 FASCorp will conduct its business and performance obligations in
          accordance with all applicable federal and state laws, rules and
          regulations and in a manner which will not put SLD's or its
          affiliates' registrations and licenses in any jeopardy of revocation
          or suspension or cause SLD or any of its affiliates to sustain any
          disciplinary action of any nature, subject only to any limitations to
          which FASCorp may be subject due to the use of the LifeCAD system.

     7.09 FASCorp acknowledges and agrees that all books and records maintained
          by FASCorp in connection with the Contracts shall be maintained and
          preserved in

                                       6
<PAGE>
 
          conformity with the requirements of Rules 17a-3 and 17a-4 of the
          Securities Exchange Act of 1934 (the "1934 Act"), to the extent that
          such requirements are applicable to the Contracts; that all such books
          and records are maintained and held by FASCorp on behalf of SLD and
          SLD Equities, whose property they are and shall remain. FASCorp
          further acknowledges and agrees that all such books and records are at
          all times subject to inspection by the Securities and Exchange
          Commission ("SEC") in accordance with Section 17(a) of the 1934 Act,
          and undertakes to permit examination of such books and records at any
          time and from time to time during business hours by representatives or
          designees of the SEC or National Association of Securities Dealers,
          Inc., true, correct, complete and current hard copies of any or all or
          any part of such books and records.

     7.10 FASCorp acknowledges, covenants and agrees that it shall issue
          payments, including commission payments to retail broker-dealers, on
          behalf of and on the account(s) of SLD, as a purely ministerial
          services for and on behalf of SLD Equities, and that the records in
          respect of such payments shall be properly reflected by FASCorp on the
          books and records maintained by it for SLD and SLD Equities.

     7.11 FASCorp acknowledges, covenants and agrees that it will send a
          confirmation for each transaction which constitutes the sale of a
          security to the contract owner as required by applicable law,
          regulation or rule in such form as required by applicable law,
          regulation or rule.

     7.12 FASCorp shall provide SLD with full and free access as reasonably
          requested, during ordinary business hours, to all documents, records,
          reports, books, files and other materials relative to this Agreement
          and maintained by FASCorp.

     7.13 FASCorp shall furnish to SLD any information or reports in connection
          with its services to SLD, which the California Commissioner of
          Insurance may request in order to ascertain whether the variable life
          insurance operations of SLD are being conducted in a manner consistent
          with applicable California law, regulations and rules.


 SECTION 8  Covenants of SLD.

     8.01 SLD shall, on a prompt basis, provide FASCorp with current forms of
          policies, prospectuses and applications, names and states of license
          of all insurance and/or broker-dealer agents and representatives
          authorized to sell the Contracts.

     8.02 All policies subject to the services performed under this Agreement
          are underwritten by SLD.

                                       7
<PAGE>
 
     8.03 SLD shall immediately provide FASCorp with written notice of any
          change of authority of persons authorized and enumerated in Exhibit C
          to provide FASCorp with instructions or directions relating to
          services to be performed by FASCorp under this Agreement.




SECTION 9 Termination of Agreement

     9.01 a)   Either party may terminate this Agreement at the end of the
               initial term or any renewal term by providing at least 180 days
               prior written notice to the other.

     b)   This Agreement may be terminated at any time upon the mutual written
          consent of the parties hereto.

     c)   This Agreement may be terminated upon written notice of one party to
          the other hereto in the event of bankruptcy or insolvency of such
          party to which notice is given.

     d)   This Agreement shall automatically be terminated in the event of its
          assignment, subject to the provisions of Section 10.01.

     9.02 At least 180 days prior to the end of the initial or any renewal term
          hereof, FASCorp shall give SLD written notice if FASCorp desires to
          increase its fees or charges to SLD or to change the manner of
          payment. If FASCorp and SLD do not agree to fees and charges before
          the end of the term during which such notice is given by FASCorp, this
          Agreement shall terminate at the end of such term.

     9.03 Additionally, this Agreement shall terminate at SLD's option because
          of:

     a)   fraud, misrepresentation, conversion or unlawful withholding of funds
          by FASCorp; or

     b)   the dissolution or disqualification of FASCorp to do business under
          any applicable state or federal law; or

     c)   the suspension or revocation of any material license or permit held by
          FASCorp by the appropriate governmental agency or authority; or

     d)   the sale (without the prior written consent of SLD, which consent
          shall not be unreasonably withheld) of FASCorp's business to an
          unaffiliated person

                                       8
<PAGE>
 
          or entity, whether by merger, consolidation, or sale of substantially
          all of FASCorp's assets or stock or otherwise, during the term of, and
          any extension to, this Agreement.

     9.04 At FASCorp's option because of fraud, misrepresentation, conversion,
          or withholding of funds belonging to FASCorp by SLD.

     9.05 In order to act as administrative agent for the Contracts, FASCorp
          will depend on the correct operation and adequate functionality of
          LifeCAD provided by Beacon. The parties therefore agree that if during
          testing prior to initial "production" implementation, LifeCAD does not
          meet the requirements of FASCorp for Contract administration and if
          Beacon is unable to provide the necessary software modifications by
          the date actual production must commence, the Agreement will terminate
          automatically. Once production has commenced, if LifeCAD is not
          capable of supporting the Contract administration and if Beacon is
          unable to make reasonable corrections in a timely manner, the
          Agreement will terminate automatically.

     9.06 The parties acknowledge that regulatory approval will be required for
          the policies and contracts to be administered under this Agreement and
          for their distribution by SLD 's broker-dealer. The parties agree that
          if regulatory approval for SLD 's broker-dealer distribution procedure
          is not received the Agreement will automatically terminate so long as
          no Contracts are in force. If there are in force Contracts, the
          termination procedures set forth in Section 9.01 will apply.
          Additionally, the parties agree that if all regulatory approval
          necessary for SLD to sell any one or more of the contracts to be
          administered hereunder is not received, the Agreement will
          automatically terminate, but only as to that contract or contracts.

     9.07 If either of the parties hereto shall breach this Agreement or be in
          default in the performance of any of its duties and obligations
          hereunder ("the defaulting party"), the other party hereto may give
          written notice thereof to the defaulting party and if such default or
          breach shall not have been remedied within ninety (90) days after such
          written notice is given, then the party giving such written notice may
          terminate this Agreement by giving ninety (90) days written notice of
          such termination to the defaulting party, provided, however, that
          FASCorp will not be deemed to be in default if its failure to perform
          any of its duties and obligations hereunder is due to a defect or flaw
          in LifeCAD.

     9.08 Termination of this Agreement by default or breach by SLD shall not
          constitute a waiver of any rights of FASCorp in reference to services
          performed prior to such termination of rights of FASCorp to be
          reimbursed for out-of-pocket expenditures and to collect fees;
          termination of this Agreement by default or breach by

                                       9
<PAGE>
 
          FASCorp shall not constitute a waiver by SLD of any other rights it
          might have under this Agreement.

     9.09 In the event of a termination, FASCorp will return LifeCAD to SLD and
          will make its computer record formats and other relevant systems
          information available to SLD for a machine conversion, subject to
          reimbursement to FASCorp for such assistance at its standard rates and
          fees in effect at that time. Additionally, the Unit Value Calculator
          may be purchased at FASCorp's standard rate and applicable fees for
          the transition thereof shall be assessed by FASCorp. FASCorp will
          provide any required training in any such conversion or transition at
          FASCorp's standard rate and applicable fees. As described in Sections
          7.02 and 7.09, all data contained in the computer flies is the
          exclusive property of SLD.

     9.10 During the period between the date of any notice of intention to
          terminate given pursuant to this Section 9 and the date of actual
          termination of the Agreement, each party shall continue to perform its
          obligations under this Agreement.

     9.11 During any transition period FASCorp agrees to cooperate with SLD to
          effectuate an orderly transfer of all policy records and materials to
          SLD or its designee. For services performed during the transition
          period, FASCorp shall be compensated for its services pursuant to
          Exhibit A of this Agreement.

     9.12 The parties agree that following a termination of this Agreement, for
          a period reasonable to effect an orderly transition, they will
          continue to perform each and every obligation hereunder.


 SECTION 10  Assignment

     10.01  Neither this Agreement nor any rights or obligations hereunder may
            be assigned by either party without the prior written consent of the
            other.


     10.01  This Agreement shall inure to the benefit of and be binding upon the
            parties hereto, SLD Equities and their respective successors and
            assigns, provided that any assignment is performed in accordance
            with Section 10.01 above.


 SECTION 11  Confidentiality

     11.01  The parties hereto agree that all tapes, books, reference manuals,
            instructions, records, information and data pertaining to the
            business of the other party, FASCorp's systems, and the policyowners
            serviced by FASCorp hereunder, which

                                      10
<PAGE>
 
            are exchanged or received pursuant to the negotiation of and/or the
            carrying out of this Agreement, shall remain confidential and shall
            not be voluntarily disclosed to any other person, except to the
            extent disclosure thereof may be required by law All such tapes,
            books, reference manuals, instructions, records, information and
            data in the possession of each of the parties hereto shall be
            returned to the party from whom it was obtained upon the termination
            or expiration of this Agreement.

     11.02  FASCorp shall maintain the confidentiality of all trade secrets and
            other confidential information obtained from SLD or its affiliates,
            SLD Equities, First ING and Southland (collectively "SLD" for
            purposes of this Section 11). FASCorp will use all reasonable
            precautions and take all necessary steps to prevent any information
            obtained by FASCorp provided to it hereunder from being acquired by
            any unauthorized persons, including its parent company or any of its
            affiliates. FASCorp acknowledges that such information has been
            disclosed by SLD only to enable FASCorp to provide the services
            hereunder and that disclosure thereof would be damaging to SLD if
            such information were obtained by any competitor of SLD.

     11.03  SLD shall maintain the confidentiality of all trade secrets and
            other confidential information obtained from FASCorp. SLD will use
            all reasonable precautions and take all necessary steps to prevent
            any information obtained by SLD provided to it hereunder from being
            acquired by any unauthorized persons, including its parent company
            or any of its affiliates other than First ING or Southland. SLD
            acknowledges that such information has been disclosed by FASCorp
            only to enable FASCorp to provide the services hereunder and that
            disclosure thereof would be damaging to FASCorp if such information
            were obtained by any competitor of FASCorp.

     11.04  SLD shall use its best efforts to facilitate a confidentiality
            agreement between FASCorp and Beacon.


 SECTION 12  Insurance

     12.01  Errors and Omissions Insurance. FASCorp, as a member of the Great-
            West Life family of companies, is currently self insured for errors
            and omissions coverage. Such coverage is for amounts up to and in
            excess of one million dollars per claim.

     12.02  Fidelity and Theft Insurance. For the duration of this Agreement,
            FASCorp shall carry fidelity and theft insurance from any insurer
            rated "A" or better by A.M. Best Company. Such insurance shall
            cover the theft, loss or disappearance of any monies collected by
            FASCorp on SLD's behalf and shall

                                      11
<PAGE>
 
             provide at least $1,000,000 coverage per occurrence. The policy
             shall not exclude any employee or principal of FASCorp.

      12.03  Approval and Evidence of Insurance. FASCorp shall provide SLD with
             a copy of the fidelity and theft insurance prior to the effective
             date of this Service Agreement, with evidence that policy is full
             force. Additionally, FASCorp shall, on an annual basis, provide SLD
             with written certification from the insurers that the required
             insurance coverage has been renewed.

      12.04  Notice of Cancellation. All required insurance contracts shall
             contain a clause which requires the insurers issuing the fidelity
             and theft insurance to provide SLD with thirty (30) days prior
             written notice in the event any required insurance coverage is
             canceled or the tenons of the insurance are materially altered.
             FASCorp shall give SLD written notice of any change or cancellation
             of such insurance.

      12.05  Review of Required Insurance. The parties agree to review the
             amounts and terms of all required insurance from time to time to
             determine the adequacy of such insurance.

      12.06  Survival. If this Service Agreement terminates for any reason,
             FASCorp shall use its best efforts to keep the insurance called for
             in this section in force for 3 years following termination. FASCorp
             shall give SLD at least 30 days prior notice of any change or
             cancellation of such insurance.

 SECTION 13  Arbitration

      13.01  Any dispute which arises between the parties with respect to any of
             the terms of this Agreement, whether such dispute arises during the
             term of the Agreement or after the termination, shall be resolved
             through binding arbitration. Arbitration shall be conducted in
             accordance with the commercial rules of the American Arbitration
             Association ("AAA"). Each party agrees to waive its right, if any,
             to a jury trial. Each party shall bear its own cost in the
             arbitration proceedings. The judgment of the AAA may be entered in,
             and enforced by, any court of competent jurisdiction.

 SECTION 14  Miscellaneous

      14.01  SLD or its duly authorized independent auditors have the right
             under this Agreement to perform on-site audits of records and
             accounts directly pertaining to the Contracts serviced by FASCorp
             at FASCorp's facilities in accordance with reasonable procedures
             and at mutually agreeable dates and times, but at least once
             annually. At the request of SLD FASCorp will make available to
             SLD's auditors

                                      12
<PAGE>
 
            and representatives of the appropriate regulatory agencies all
            reasonably requested records and data.

     14.02 This Agreement constitutes the entire agreement between the parties
           hereto and may not be modified except in written instrument executed
           by both of the parties hereto and except that if any section herein
           contained shall be found to be unenforceable as contrary to the
           current law, that section shall be severed and the remaining sections
           of this Agreement shall continue to be enforceable.

     14.03 Neither party shall be liable for damages due to delay or failure to
           perform any obligation under this Agreement if such delay or failure
           results directly or indirectly from circumstances beyond the control
           and without the fault or negligence of such party.

     14.04 It is understood and agreed that all services performed hereunder by
           FASCorp shall be as an independent contractor and not as an employee
           of SLD.

     14.05 Beacon, through agreement with SLD, will provide FASCorp with LifeCAD
           at no charge to FASCorp. SLD agrees to execute and keep current a
           maintenance agreement for LifeCAD with Beacon, also at no charge to
           FASCorp.

     14.06 FASCorp agrees not to use LifeCAD for any other party including
           FASCorp without entering into a separate agreement with Beacon.

     14.07 FASCorp and SLD acknowledge that in using LifeCAD, FASCorp may
           encounter routine difficulties caused by software failure. FASCorp is
           authorized, without SLD's prior approval, to contact Beacon and
           incur, on SLD's behalf and at SLD's expense, any service costs that
           may be charged by Beacon to correct such failures, up to $1,000 per
           separate occurrence. Except for the foregoing, FASCorp is not
           authorized to cause SLD to incur any costs to make any changes or
           customizations of LifeCAD without SLD's express written consent.

     14.08 This Agreement shall be governed by the laws of the State of 
           Colorado.

                                      13
<PAGE>
 
IN WITNESS WHEREOF, the parties hereto have caused this Agreement to be executed
in duplicate, in their names and on their behalf by and through their duly
authorized officers as of the day and year first above written.


Security Life of Denver Insurance Company

By:  /s/ Steve Largent
Title:  Vice President Variable & Product


Financial Administrative Services Corporation

By:  /s/ Joan W. McCallen
Title:  Vice President, Operations

                                      14
<PAGE>
 
Exhibit A                                               Fee Schedule


CONTRACTS:

Individual variable life and variable annuity products of Security Life of
Denver ("SLD").

FEES:

A.        Basic one-time set up charge due upon the signing of this Agreement:

          $70,000 which consists of two variable annuity products and one
          variable life product of SLD and one variable annuity product and one
          variable life product for each of First ING and Southland.

          If one additional affiliate of SLD contracts with FASCorp for similar
          services, that affiliate shall pay FASCorp $45,000 as a one-time set
          up charge, and FASCorp shall pay SLD $25,000 to reimburse SLD for the
          affiliate's share of the one-time set up charge.

          If two additional affiliates of SLD contract with FASCorp for similar
          services, the second affiliate shall pay FASCorp $36,666 as a one-time
          set up charge, and FASCorp shall pay SLD and the first affiliate each
          $8,333 to reimburse SLD and the first affiliate for their respective
          shares of the one-time set up charge.

B.        Processing Charges:

     1.   Policy Contract Processing Charges:

          Variable                              Monthly Service Fee
          Contract Volume                         Per Contract

                                                    Variable Annuities

          First 30,000                              $2.50 per policy, per month
          Over 30,000                               $2.50 per policy, per month

          Storage, all contracts                    .08 per policy, per month


                                                    Variable Life

          All                                       $3.00 per policy, per month

          Storage, all contracts                    .08 per policy, per month
<PAGE>
 
     The policy contract processing charges will be based on the aggregate
     policy count for each company at the end of the month.


     2.  Investment Option Unit Value Processing Charges:

     For each daily unit value calculation, the processing charge will be $70
     per month.


C.   Minimum Monthly Contract Service Fee:

     The minimum monthly contract service fee schedule for SLD and any
     subsidiary of SLD contracting with FASCorp for similar services is:

     $70 per month for each daily unit value calculation, PER COMPANY, plus

     1. For SLD alone - the greater of $10,000 per month or the actual Policy
     Contract Processing Charges plus the Unit Value Processing Charges.

     2. For SLD and one affiliate - per company, the greater of $6,000 per month
     or the companies' aggregate of the actual Policy Contract Processing
     Charges plus the Unit Value Processing Charges, with such Processing
     Charges prorated between the companies according to Contract Volume.

     3. For SLD and two affiliates - per company, the greater of $4,667 per
     month or the companies' aggregate of the actual Policy Contract Processing
     Charges plus the Unit Value Processing Charges, with such Processing
     Charges prorated among the companies according to Contract Volume.

     Effective the end of the month in which the first application is received,
     that company will be included in the above calculations for the minimum
     Monthly Contract Services Fee, and FASCorp will begin billing, the greater
     of the Minimum Monthly Contract Service Fee or the actual Policy Contract
     Processing Charges plus the Unit Value Processing Charges.

D.   Out-Of-Pocket Expenses:

     In addition to the fees set forth above, FASCorp will bill out-of-pocket
     expenses as they are incurred. Out-of-pocket expenses are expenditures for
     the items such as those listed below and any other items agreed to by the
     parties:

     1.   The cost of long distance telephone calls including toll-free "800"
          lines and facsimile (fax) transmissions to or from SLD, and to or from
          policyowners. Costs of any lines installed for network communications
          between FASCorp and SLD,

                                       2
<PAGE>
 
          including CRT's and related minicomputer equipment. Costs of
          telecommunication lines and equipment installed to provide primary and
          backup support for on-line access to the administrative system,
          including transmission capabilities between FASCorp and SLD.

     2.   Cost of equipment (including maintenance) which is provided to or
          obtained by FASCorp for purposes of the Services Agreement. SLD will
          be responsible for such costs including costs under FASCorp leases and
          maintenance agreements with third parties for such equipment,
          including leases and maintenance agreements which may extend beyond
          the termination or expiration of the Services Agreement.

     3.   Cost of postage for mailing forms, reports, contracts, bills,
          statements, prospectuses, and other materials to policyowners or
          agents, and cost for postage and overnight delivery for any other
          communication to policyowners or FASCorp or SLD.

     4.   Cost of printing blank stock and the cost of set-up and printing
          (including per impression costs) confirmation statements, contract
          file folders, checks, tax reporting forms, contract pages,
          specification pages, envelopes, proxy or voting, instructions cards,
          periodic policyowner statements, separate account statements,
          individual and list bills, and any other required forms or reports.
          Cost of labor for folding, inserting and mailing functions

     5.   Cost of microfilm and microfiche equipment and supplies and the cost
          of transferring all necessary information to microfilm and/or
          microfiche.

     6.   Costs involved with on- or off-site storage for SLD records,
          documents, correspondence and other items.

     7.   Custom programming, and new product implementation at $75 per hour.

     8.   Normal and reasonable travel, meal and lodging expenses incurred
          during FASCorp's performance of the Services Agreement, if any.

                                       3
<PAGE>
 
Exhibit B                                                Operational Plan

                Systems

A.  LifeCAD System will:

     1.   Produce the contract data page, standard policy pages, state variation
          pages.

     2.   Calculate and process periodic charges as specified in product
          prospectuses.

     3.   Calculate and process valuations as specified by product 
          prospectus(es).

     4.   Calculate and process withdrawals (partial, full, periodic) as 
          specified.

     5.   Calculate and process annuity payout amounts.

     6.   Calculate and process periodic transactions including free look
          transfer, dollar cost averaging transfer, automatic rebalance transfer
          as specified in the prospectus.

     7.   Produce reporting including confirmations, client statements, daily
          transactions, notification of upcoming maturities, lapse notification,
          billing notices, qualified plan reporting, COLI reporting.

     8.   Produce required extract files including accounting, tax reporting,
          production, electronic funds transfer, check writing, reinsurance,
          valuation, inforce illustration, SLD client alpha index, proxy
          solicitation.

     9.   Produce reports required to transact daily business with the mutual
          funds and for periodic reconciliations.

     10.  Accept import of unit values (accumulation, annuity) from FASCorp 
          system.

     11.  Calculate and process changes in death benefits.

     12.  Perform appropriate past due processing on life products.  Allow for
          reinstatements.

     13.  Accommodate other product features described in prospectus including
          persistency refunds, guaranteed death benefit provisions and riders.

     14.  Handle subsidiary/affiliate companies with products substantially
          similar to those of SLD.
<PAGE>
 
     15.  Track state approvals by product, by company. As SLD will do the
          actual product filings information regarding approvals will be
          provided to FASCorp.

     16.  Store and provide access to agent licensing information. As SLD will
          do the actual agent appointments, information will be provided to
          FASCorp via interface with SLD systems and LifeCAD.

     17.  Accommodate SLD and regulatory audit requirements.

     18.  Maintain client account history as required to process transactions
          and administer contract provisions.

     19.  Systems will automatically interface with SLD and FASCorp systems. A
          scheduled time for data transmission will be determined and daily user
          involvement will not be required.

     20.  Interface LifeCAD with SLD to automatically feed to SLD systems any
          necessary updates for other SLD policies.

     21.  Provide information necessary for proxy preparation and mailings.

B.   Additional systems support is required to provide the following functions:

     1.   Automated voice response
           a.  Inquiry for unit values, account values
           b.  Transactions which update the account.

     2.   Interfaces, reporting requirements and other special requests from
          outside broker/dealers.

      3.  Electronic funds transfer capabilities
           a.  Draw from accounts for premium payments
           b.  Deposit disbursements to accounts.

The functions described in this section B are considered essential by FASCorp.
Development and implementation of these functions will be mutually agreed upon
by SLD and FASCorp. Item 1 will be addressed during the first half of 1995. Item
2 will be bid by FASCorp on a per occurrence basis. Item 3(b) will be bid on by
FASCorp at a future date. Item 3(a) has been bid by FASCorp and is scheduled for
implementation 4th quarter, 1994.

                                       2
<PAGE>
 
                            ADMINISTRATIVE SERVICES

A.  Contract Issue - Annuity

     1.   Reviews application, applies issue criteria developed by SLD to
          application for annuity contract. Verifies license status of
          brokers/agents based on information supplied by SLD. SLD to provide a
          written set of issue criteria to FASCorp

     2.   Prepares contract data page, issues contract for paid business and
          mails to contract owners or agents. System will produce contract data
          pages. Policy page production to be automated as agreed upon by SLD
          and FASCorp.

     3.   Establishes and maintains annuitant and contract owner records, as
          applicable, on computer and manual systems.

     4.   Notifies dealer/agent of any error or missing data needed to establish
          annuitant or contract owner records.

     5.   Produces and mails required confirmation statements.

     6.   Deposits monies received with application into depository account.

     7.   Maintains inventory of all issue-related forms, contracts and
          endorsements based on updates provided by SLD. Printing to be
          coordinated with SLD.

     8.   For policies being exchanged from another company or IRA funds being
          transferred, FASCorp will request the funds from the other insurance
          company (or IRA custodian) using forms supplied by SLD. SLD will
          establish signing authority for FASCorp personnel.

B.  Policy Issue - Life

     1.   Upon receipt of a life application, FASCorp will check the binding
          requirements. Return of money, if required, will be coordinated with
          SLD.

     2.   Verifies license status of brokers/agents based on information
          supplied by SLD.

     3.   Upon completion of the underwriting and approval of the life
          application by SLD, FASCorp will prepare policy data page and issue
          policies for SLD approved applications and mail to brokers/agents.
          Policy data pages to be produced by LifeCAD. Policy page production to
          be automated as agreed upon by SLD and FASCorp. If any outstanding
          requirements at issue, SLD will inform FASCorp when to place policy
          into inforce status. Any required amendments will be prepared by SLD.

                                       3
<PAGE>
 
     4.   Establishes and maintains all policyowner records, as applicable, on
          computer and manual systems. SLD will be responsible for establishing
          and maintaining underwriting records both manual and system. Policy
          changes requiring underwriting will be coordinated with SLD.

     5.   Deposits premiums received into depository account.

     6.   Prepares and mails "Notice of Withdrawal Right" to life policyowners.

     7.   For policies being exchanged from another company, SLD will request
          the funds from the other insurance company.

     8.   Reissue and duplicate policy requests will be coordinated between
          FASCorp and SLD.

     9.   Maintains inventory of all issue-related forms, contracts and
          endorsements based on updates provided by SLD. Printing to be
          coordinated with SLD.

C.  Collection procedures (after policy/contract is in force)

     1.   Receives from lockbox the remittance information in accordance with
          processing requirements.

     2.   Processes payments received to customer accounts.

     3.   Prepares and mails required confirmation of transactions.

     4.   Deposits cash received directly by FASCorp under the policies into a
          designated bank account.

     5.   Transmits daily accounting and bank transfer authorization summaries
          prepared for each valuation period.

     6.   Bills for planned premiums at appropriate frequencies for life 
          policies.

     7.   Notifies policyowner of approaching lapse.  Administers grace period 
          provisions.

     8.   Prepares and mails refunds as appropriate (declines, free look).

D.  Banking

     1.   Photocopies checks received directly by FASCorp and assigns them a
          control number. Balances, edits, endorses and prepares daily deposit.
          Reconciles bank lockbox deposits to applications received.

                                       4
<PAGE>
 
     2.   Deposits are placed into a depository account.

     3.   Transfers funds from the depository account to one of the following,
          as appropriate:
            a.  General Account of Security Life
            b.  Mutual Fund Custodian Account(s)
            c.  Disbursement Account of Security Life and SLD Equities, Inc.
            d.  Separate Accounts of Security Life Bank accounts and mutual fund
                accounts to be established by SLD with appropriate signing and
                trading authorizations established for FASCorp personnel.

     4.   Generates from the system daily cash journal summary reports and
          maintains detail of activity.

     5.   Processes disbursement transactions for policyowner or beneficiary,
          surrenders, withdrawals, loans, and death claims. Death claims
          administered by SLD. LifeCAD will produce check production extract
          file. Check production will be through a FASCorp checkwriting system.

     6.   LifeCAD will produce check production extract file for annuitants in
          payout phase whose contracts are administered by LifeCAD. Supplemental
          contract administered by LifeCAD. Supplemental Contract is the
          contract issued when an annuity is in the payout phase. The actual
          form of the contract is to be supplied by Security Life. Check
          production will be through a FASCorp checkwriting system.

     7.   SLD will maintain balances in the appropriate SLD bank accounts
          necessary to meet administrative needs identified in the contract.

     8.   SLD will obtain the appropriate authorizations to allow FASCorp to
          transfer funds amongst SLD accounts.

     9.   Reprocess dishonored items. Reverses associated transactions, prepares
          reports and communicates with policyowner. LifeCAD will reverse all
          ledger entries associated with dishonored items.

     10.  LifeCAD will produce check production extract file for systematic
          payouts (IRA income, systematic income and others which may be
          established). Check production will be through a FASCorp checkwriting
          system.

E.  Accounting/Auditing

     1.   Generates from the LifeCAD system daily accounting extracts for
          policies maintained on the system.

                                       5
<PAGE>
 
     2.   Generates from the LifeCAD system accounting information necessary to
          post entries to ledgers.

     3.   Retains systems generated reports in accordance with a retention
          schedule [tbd] mutually established and as required by regulatory
          authorities. Provides access to such reports for internal and external
          auditing.

     4.   Determines the "Net Amount Available for Investment" in mutual fund
          and places fund purchase/redemption orders with the appropriate mutual
          funds. Receives confirmation of mutual fund investments.

     5.   Maintains an inventory of all mutual fund shares owned, including the
          date purchased and sold, cost, book value, gain, loss, and other
          relevant information.

     6.   Reconciles inventory of mutual fund shares owned to reports of mutual
          fund shares owned supplied by mutual funds.

     7.   Cooperates in annual audit of separate account financials conducted
          for purposes of financial statement certification and publication and
          accommodates SLD or regulatory audits, as required.

F.  Pricing/Valuation

     1.   Collects information needed in determining variable account unit
          values from the mutual fund. This information includes the daily net
          asset value of the underlying mutual funds, any capital gains or
          dividend distribution made by the mutual funds and the number of
          mutual fund shares acquired or sold during the immediate preceding
          valuation date.

     2.   Enters required information into FASCorp system for unit value
          calculation to be performed.

     3.   FASCorp system will generate separate account ledger activity
          associated with unit valuation. SLD will specify the required
          accounting entries based on information available from the Unit Value
          Calculator. LifeCAD will be updated with the calculated unit values.

G.  Contract Owner Service/Record Maintenance

     1.   Receives and implements contract owner service requests including
          information requests, beneficiary changes, transfer of funds between
          eligible mutual funds, loan request, payout requests, exchange of
          policies, and changes of any other information maintained on the
          system.

                                       6
<PAGE>
 
     2.   Researches contract owner inquiries using both data stored in the
          system and manual records. Responds directly to any questions or
          inquires.

     3.   LifeCAD will generate a set of daily journals confirming financial
          changes made to annuity or life accounts.

     4.   Address changes will be coordinated between SLD and FASCorp. An
          interface to SLD systems to coordinate policy changes (name, address,
          beneficiary) will be developed.

     5.   Processes reinstatements when approved by SLD.

     6.   Produces tax reporting based on extracts from LifeCAD.

H.  Disbursement (Surrenders, Loans)

     1.   Receives requests for systematic, partial and full surrenders and
          loans from contract owners. Retains and accounts for any contract
          administrative charges.

     2.   Processes all surrender and loan requests against the policyowner
          files. Generates related separate account ledger accounting.

     3.   LifeCAD will produce check production extract file for surrenders and
          loans and forwards to contract owner in accordance with applicable
          law. Check production will be through a FASCorp checkwriting system.

     4.   Prepares and mails confirmation statements of disbursement
          transactions to contract owners.

     5.   LifeCAD will generate a report on surrenders and loans.

     6.   Reviews, causes to have printed, and maintains adequate supply of 
          checks.

     7.   Contacts policyowner regarding tax withholding procedures, if 
          required.

     8.   Backup withholding will be coordinated between FASCorp and SLD.

I.  Claims

     1.   Receives request for death claim from contract owners and
          beneficiaries. Immediately notifies SLD. In addition, any notification
          received by SLD regarding a policy administered by FASCorp will
          immediately be communicated to FASCorp. This is necessary to freeze
          the account.

                                       7
<PAGE>
 
     2.   If multiple policies are involved, SLD and FASCorp will coordinate
          sending claim forms.

     3.   Respond to request from SLD for disbursement of proceeds. Generate
          related separate account ledger accounting.

     4.   LifeCAD will produce check production extract file for disbursements
          as directed by SLD. Check production will be through a FASCorp
          checkwriting system.

     5.   Make changes to owner and/or annuitant information on LifeCAD as
          directed by SLD where no payout is required.

     6.   LifeCAD will generate report on death claims, if required.

     7.   Claims examination will be done by SLD.

J.  Commissions

     1.   Verifies license status of brokers/agents based on information 
          supplied by SLD.

     2.   LifeCAD will produce detailed commission transactions for each policy
          financial transaction processed including premium application or
          reversal, cancellation, etc. for which a commission is required.

     3.   Prepares commission statements for broker/dealer firms. LifeCAD will
          produce check production extract file for any required checks. Check
          production will be through a FASCorp checkwriting system.

     4.   Creates tax reporting forms, if required, based on extracts from 
          LifeCAD.

     4.   LifeCAD will generate required production information.

K.  Annuity Benefit Processing

     1.   Notifies owner of approaching annuitization approximately 90 days
          before annuitization date based on information generated by LifeCAD.

     2.   Receives information regarding annuitants going into the annuity 
          (payout) phase.

     3.   Calculates the amount of the initial annuity payment for variable
          payout based on tables supplied by Security Life. Calculation of fixed
          payout based on information supplied by Security Life.

                                       8
<PAGE>
 
     4.   Deducts applicable premium taxes. LifeCAD will produce accounting
          information. Premium tax reporting and payment will be done by
          Security Life.

     5.   Establishes and maintains annuitant records.

     6.   Withholds appropriate federal and state income tax; LifeCAD generates
          journal entries for Security Life general ledger.

     7.   Provides information for general account ledger maintenance.

     8.   Maintains inventory of variable annuity units on annuitant master
          files using LifeCAD. Inventory of fixed annuity units to be maintained
          on LifeCAD (subject to system constraints).

     9.   LifeCAD will produce check production or electronic fund transfer
          extract file for payment of amount due to annuitant in accordance with
          applicable law. Check production will be through a FASCorp
          checkwriting system.

     10.  issues supplemental contract as defined in the variable annuity
          contract. Actual form of contract to be supplied by Security Life.
          Contract filing to be done by Security Life.

     11.  FASCorp will generate tax reporting based on extracts from LifeCAD.
          SLD will make all payments to the appropriate regulatory agencies for
          any taxes withheld and will effect all necessary associated reports.

L.  Proxy Processing

     1.   Receives record date information from the underlying mutual funds.
          Receives proxy solicitation material from underlying mutual funds.

     2.   Prepares proxy cards, if applicable.

     3.   Mails solicitation and resolicitations, if necessary.

     4.   Maintains all proxy registers and other required proxy material.

     5.   LifeCAD will provide all necessary information for preparation of
          proxy cards, if applicable.

     6.   Tabulates returned proxy cards and transmits results to underlying
          mutual funds.

                                       9
<PAGE>
 
M.  Periodic Reports to Policyowners

     1.   Prepares and mails statement of account to each policyowner. Mails on
          schedule supplied by SLD.

     2.   Inserts and mails semi-annual and annual reports to policyowners, as
          required, both underlying mutual fund and Separate Account reports.
          Filing of reports with NASD and SEC will be done by Security Life.
          Printing of reports will be done by Security Life.

N.  Regulatory/Statement Reports

     1.   Prepares IRS reports for contract owners who received annuity payments
          or distributions. Mails to contract owners and transmits to IRS.

     2.   Prepares other IRS reports as required for IRAs (i.e., 5498s).

     3.   Responds to requests for calculations applicable to annuity payments
          as may be necessary to tax calculations.

O.   Actuarial and Management Reports

     1.   Provides, on the time schedule [tbd], extracts listed below:
          a.  Reserve Extracts
          b.  Production Extracts
          c.  Premium Tax Extracts
          d.  Loan Extracts
          e.  Surrender Extracts
          f.  Claims Report
     
                                      10
<PAGE>
 
                                   EXHIBIT C


                       SCHEDULE OF AUTHORIZED PERSONNEL

The following individuals are authorized by Security Life of Denver Insurance
Company to give instructions or direction to Financial Administrative Services
Corporation with respect to matters arising in connection with the servicing to
be performed under this Agreement:




     Steve Largent        /s/ Steve Largent


     Jerrianne Smith     /s/ Jerrianne Smith


     Donna Mosely


     Jan Gaston


     Bonnie Dailey



     Melodie Jones
<PAGE>
 
Exhibit D                     Backup Procedures


Current backup practices and procedures are described herein and may be changed
upon mutual agreement of Security Life of Denver ("SLD") and Financial
Administrative Services Corporation ("FASCorp").

SLD products are administered on the LifeCAD system that resides on a PC
network. Every night all LifeCAD data is copied from the PC network to the UNIX
system where data is backed up on a corporate basis.

PC Network:

   1. For daily on line processes, the hardware configuration provides for all
activity to be written to twin, redundant hard drives.

   2. Before the nightly batch processing takes place, an image copy of the data
is taken in case any batch problems require a rerun of the cycle.

   3. Every night, after the batch cycle, the LifeCAD data is copied to the UNIX
network where corporate backup procedures are followed.

UNIX Network:

Every night the UNIX network back up process waits for the data to be received
from the LifeCAD PC network. At that time, the backup process is done according
to the following corporate schedule:

     Level 0 - Each UNIX machine is totally backed up. This takes place every 3
     to 4 months and the backup files are kept for 1 year.

     Every year end a special Level 0 is done and the backup files are kept for
     7 years.

     Level 1 - Everything that changed since the last Level 0 back up is copied.
     This takes place every Friday night and the backup files are kept for 120
     days.

     Level 5 - Everything that changed since the last Level 1 back up is copied.
     This takes place every night and the backup files are kept for 60 days.

     The back up files are moved to off-site storage daily, on a rotating basis.

Hardware Location.

The hardware that stores and backs up the SLD data is located in a separate
computer operations building which has its own emergency power supply.
<PAGE>
 
                                   EXHIBIT E

                  Great-West Life & Annuity Insurance Company

                             Statement of Support

                                (See Attached)
<PAGE>
 
Great-West
LIFE & ANNUITY INSURANCE COMPANY

              8515 Past Orchard Road
              Englewood, CO 80111 Tel. (303) 689-3000
              Address mail to:  P.O. Box 1700.  Denver,  CO 80201




     November    21, 1994

Security Life of Denver
Insurance Company
1290 Broadway
Denver.  CO 80203-5699


Re: Financial Administrative Services Corporation ("FASCorp")


Dear Madam or Sir:

Please be advised that FASCorp is a member of the Great-West Life family of
companies. As such, FASCorp is entitled to coverage through the self insurance
arrangement for errors and omissions coverage maintained by the Great-West
family of companies.

Further, FASCorp is a wholly owned subsidiary of Great-West Life & Annuity
Insurance Company ("GWL&A") and, as such, has the full financial backing of
GWL&A.

Sincerely,




Dennis Low
Executive Vice President
Financial Services
Great-West Life & Annuity
Insurance Company

<PAGE>
 
                                                               EXHIBIT 1.A(8)(e)

                              SERVICES AGREEMENT

     THIS SERVICES AGREEMENT is made this 24th day of April, 1995 among Great
West Life & Annuity Insurance Company ("GWL&A"), Financial Administrative
Services Corporation ("FASCorp") and Security Life of Denver Insurance Company
("SLD"), collectively (the "Parties").

     WHEREAS, SLD and FASCorp entered into an Administrative Services Agreement
("The Agreement") on November 21, 1994; and at this time FASCorp is in the
process of becoming licensed in all states, plus the District of Columbia, but
is not now licensed in all of these jurisdictions.

     WHEREAS, as time is of the essence, GWL&A has agreed to deliver the
administrative services anticipated by The Agreement with SLD. In those
jurisdictions where a Third Party Administrator ("TPA") license may be required,
and FASCorp is not licensed;

     NOW, THEREFORE, the Parties agree to the following:

     1.   GWL&A agrees to provide the administrative services, as set forth in
          The Agreement, to SLD in jurisdictions where a TPA license may be
          required, but FASCorp is not licensed.

     2.   Attachment A to this Agreement enumerates the states where these
          services are to be provided by GWL&A. As FASCorp is licensed as a TPA
          in a jurisdiction, FASCorp will assume the provision of services set
          forth in The Agreement, and Attachment A will be updated. FASCorp
          agrees to promptly obtain licenses in all jurisdictions in which
          FASCorp is required to be licensed, and to timely obtain such license
          in any state which in the future enacts or promulgates legislation or
          regulations requiring such license.

     3.   All of the terms and conditions of The Agreement will apply to the
          Parties, with GWL&A substituting for FASCorp for the jurisdictions
          listed in Attachment A, as updated.

     4.   If disputes arising from this agreement can not be settled through
          negotiation, the Parties will first make a good faith effort to settle
          the dispute by mediation under the Commercial Mediation Rules of the
          American Arbitration Association, if such mediation does not resolve
          the dispute, Section 13 of The Agreement shall apply.

     5.   This Agreement will terminate on the earlier of the termination of The
          Agreement or the date when FASCorp is licensed in the last of the
          jurisdictions listed on Attachment A.
<PAGE>
 
     THIS AGREEMENT IS AGREED TO BY:

Great West Life & Annuity Insurance           Security Life of Denver Insurance
Company:                                      Company


/s/ Dennis Low                                /s/ Frank Wright
Name:  Dennis Low                             Name:  Frank Wright
Title: Executive Vice President,              Title: Sr. Vice President,
Financial Services                            Variable Sales


/s/ Roy Weinstein                             /s/ Shirley A. Knarr
Name:  Roy Weinstein                          Name:  Shirley A. Knarr
Title: Asst. Vice President,                  Title: Actuarial Officer
Systems


Financial Administrative Services
Corporation:


/s/ Joan W. McCallin
Name:  Joan W. McCallin
Title: President


/s/ Beverly A. Byrne
Name:  Beverly A. Byrne
Title: Secretary
<PAGE>
 
                                 ATTACHMENT A

                                April 21, 1995
                                
       Alaska                                                 New Mexico
       Arizona                                                North Carolina
       Idaho                                                  Oklahoma
       Indiana                                                Pennsylvania
       Maine                                                  South Carolina
       Missouri                                               Tennessee
       Montana                                                Wisconsin
       Nevada                                                 Wyoming
       New Hampshire                              

<PAGE>
 
[Logo of Security Life Appears here]


December 14, 1993                                          EXHIBIT 3.A



Security Life of Denver
Insurance Company
Security Life Center
1290 Broadway
Denver, Colorado  80203-5699

Dear Sirs:

This opinion is furnished in connection with the Form S-6 Registration Statement
being filed by Security Life of Denver Insurance Company ("Security Life") under
the Securities Act of 1933, as amended (the "Act"), for the offering of
interests ("Interests") in Security Life Separate Account L1 ("Separate Account
L1") under the Flexible Premium Variable Life Insurance Policies ("Policies") to
be issued by Security Life.  The securities being registered under the Act are
to be offered in the manner described in the Registration Statement.

I have examined or supervised the examination of all such corporate records of
Security Life and such other documents and such laws as I consider appropriate
as a basis for the opinion hereinafter expressed.  On the basis of such
examination, it is my opinion that:

1.   Security Life is a corporation duly organized and validly existing under
     the laws of the State of Colorado.

2.   Separate Account L1 was duly created as a separate investment account of
     Security Life pursuant to the laws of the State of Colorado.

3.   The assets of Separate Account L1 will be owned by Security Life.  Under
     Colorado law and the provisions of the Policies, the income, gains and
     losses, whether or not realized, from assets allocated to Separate Account
     L1 must be credited to or charged against such Account, without regard to
     the other income, gains or losses of Security Life.

4.   The Policies provide that the assets of Separate Account L1 may not be
     charged with liabilities arising out of any other business Security Life
     may conduct, except to the extent that assets of Separate Account L1 exceed
     its liabilities arising under the Policies.
<PAGE>
 
December 14, 1993
Page 2


5.   The Policies and the Interests in Separate Account L1 to be issued under
     the Policies have been duly authorized by Security Life; and the Policies,
     including the Interests therein, when issued and delivered, will constitute
     validly issued and binding obligations of Security Life in accordance with
     their terms.

I hereby consent to the filing of this opinion as an exhibit to the Registration
Statement and to the use of my name under the caption "Legal Matters" in the
Prospectus contained in the Registration Statement.

Very truly yours,


/s/ Eugene L. Copeland
Eugene L. Copeland
Senior Vice President
Secretary and General Counsel

<PAGE>
 
[Logo of Security Life Appears here]

    
April 27, 1998                                                       EXHIBIT 3.B


Security Life of Denver
Insurance Company
Security Life Center
1290 Broadway
Denver, Colorado  80203-5699

Dear Sirs:

This opinion is furnished in connection with the Form S-6 Registration Statement
being filed by Security Life of Denver Insurance Company ("Security Life") under
the Securities Act of 1933, as amended (the "Act"), for the offering of
interests ("Interests") in Security Life Separate Account L1 ("Separate Account
L1") under the Flexible Premium Variable Life Insurance Policies ("Policies") to
be issued by Security Life.  The securities being registered under the Act are
to be offered in the manner described in the Registration Statement.

I have examined or supervised the examination of all such corporate records of
Security Life and such other documents and such laws as I consider appropriate
as a basis for the opinion hereinafter expressed.  On the basis of such
examination, it is my opinion that:

1.   Security Life is a corporation duly organized and validly existing under
     the laws of the State of Colorado.

2.   Separate Account L1 was duly created as a separate investment account of
     Security Life pursuant to the laws of the State of Colorado.

3.   The assets of Separate Account L1 will be owned by Security Life.  Under
     Colorado law and the provisions of the Policies, the income, gains and
     losses, whether or not realized, from assets allocated to Separate Account
     L1 must be credited to or charged against such Account, without regard to
     the other income, gains or losses of Security Life.

4.   The Policies provide that the assets of Separate Account L1 may not be
     charged with liabilities arising out of any other business Security Life
     may conduct, except to the extent that assets of Separate Account L1 exceed
     its liabilities arising under the Policies.
<PAGE>
     
April 27, 1998      
page 2


5.   The Policies and the Interests in Separate Account L1 to be issued under
     the Policies have been duly authorized by Security Life; and the Policies,
     including the Interests therein, when issued and delivered, will constitute
     validly issued and binding obligations of Security Life in accordance with
     their terms.

I hereby consent to the filing of this opinion as an exhibit to the Registration
Statement and to the use of my name under the caption "Legal Matters" in the
Prospectus contained in the Registration Statement.

Very truly yours,


/s/ Gary W. Waggoner
Gary W. Waggoner
Vice President, General Counsel
and Corporate Secretary

<PAGE>
 
                                                                     EXHIBIT 6.B



[SECURITY LIFE LOGO APPEARS HERE]


April 27, 1998


Security Life of Denver Insurance Company
1290 Broadway
Denver, CO  80203-5699


Re:  Security Life Separate Account L1
     Post-Effective Amendment No. 7; SEC File No. 33-74190


Gentlemen:

In my capacity as Senior Vice President and Chief Actuary of Security Life of
Denver Insurance Company ("Security Life"), I have provided actuarial advice
concerning:
    
The preparation of Post-Effective Amendment No. 7 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" and "Strategic Advantage II" variable universal life
insurance policies; and     

The preparation of the policy forms for the variable universal life insurance
policies described in Post-Effective Amendment No. 7 (the  "Policies").

It is my professional opinion that

1.   The aggregate fees and charges under the Policies 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 Policies. The rate structures of the Policies have 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 of life insurance test, premium
     class, and premium amounts. Insureds of other premium classes may have
     higher costs of insurance charges.

3.   All other numerical examples shown in the Prospectus are consistent with
     the Policies 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. 7 to the Registration Statement and the use of my name under the
heading "Experts" in the Prospectus.

Sincerely,


/s/ Lawrence D. Taylor
Lawrence D. Taylor, F.S.A., M.A.A.A.

LDT:tls

<PAGE>
 
                                                                     EXHIBIT 7.A



                        Consent of Independent Auditors

We consent to the reference to our firm under the captions "Experts" and
"Financial Statements" and to the use of our reports dated April 13, 1998 (with
respect to the financial statements of Security Life Separate Account L1) and
April 10, 1998 (with respect to the financial statements of Security Life of
Denver Insurance Company), in Post-Effective Amendment No. 7 to the Registration
Statement (Form S-6 No. 33-74190) and related Prospectus of Security Life of
Denver Insurance Company and Security Life Separate Account L1 dated May 1,
1998. 



                                    /s/
                                    ERNST & YOUNG LLP

Denver, Colorado
April 24, 1998 

<PAGE>
 
                                                                     EXHIBIT 7.B



                        CONSENT OF MAYER, BROWN & PLATT

We hereby consent to the reference to our firm under the caption "Legal Matters"
in the Additional Information section comprising a part of Post-Effective
Amendment No. 7 to the Form S-6 Registration Statement of Security Life Separate
Account L1 with respect to File No. 33-74190.


                                    /s/ Mayer, Brown & Platt
                                    Mayer, Brown & Platt

Washington, D.C.
April 24, 1998


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