SECURITY LIFE SEPARATE ACCOUNT L1
S-6/A, 1999-12-03
Previous: CHARMING SHOPPES MASTER TRUST, 8-K, 1999-12-03
Next: RADICA GAMES LTD, 6-K, 1999-12-03



    As filed with the Securities and Exchange Commission on December 3, 1999

                                                      Registration No. 333-90577

                       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


                          Pre-Effective Amendment No. 1
                                -----------------
                        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.                           KIMBERLY J. SMITH, ESQ.
Security Life of Denver Insurance Company        Sutherland Asbill & Brennan LLP
1290 Broadway                                    1275 Pennsylvania Avenue, NW
Denver, Colorado 80203-5699                      Washington, D.C. 20004-2415
                                                 (202) 383-0314

(Name and Address of Agent for Service)


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



Title of securities being registered: Corporate variable life insurance
policies.

Approximate date of proposed public offering: as soon as practicable after the
effective date of this Registration Statement.

The Registrant hereby amends this Registration Statement on such date or dates
as may be necessary to delay its effective date until the Registrant shall file
a further amendment which specifically states that this Registration Statement
shall thereafter become effective in accordance with Section 8(a) of the
Securities Act of 1933 or until the Registration Statement shall become
effective on such date as the Commission, acting pursuant to said Section 8(a),
may determine.



Form V-112-00

<PAGE>




               SECURITY LIFE SEPARATE ACCOUNT L1 (File No. 333-90577)
                              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 in the Variable Division; Charges and Deductions;
                         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
                         Corporate Benefits Variable Universal Life Policy;
                         General Policy Provisions; The Guaranteed
                         Interest Division

11, 12                   Security Life Separate Account L1

13                       Policy Summary; Charges and Deductions;
                         Group or Sponsored Arrangements or Corporate Purchasers

                                       ii

<PAGE>




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


14, 15                   Policy Summary; Free Look; General Policy
                         Provisions; Applying for a Policy

16                       Premiums; Allocation of Net Premiums; How We
                         Calculate Accumulation Unit Values

17                       Payment; Surrender; Partial Withdrawals

18                       Policy Summary; Tax Considerations; Detailed
                         Information about the Corporate Benefits Variable
                         Universal Life Policy; Security Life Separate
                         Account L1

19                       Reports to Owners; Notification and
                         Claims Procedures; Performance Information
                         (Appendix B)

20                       See 10(g) & 10(a)

21                       Policy Loans

22                       Policy Summary; Premiums; Grace Period; Security
                         Life Separate Account L1; Detailed Information
                         about the Corporate Benefits 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)        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 Variable Division;
                         How We Calculate Accumulation Unit Values

45                       Inapplicable

46                       Partial Withdrawals; Detailed Information about
                         the Corporate Benefits Variable Universal Life
                         Policy

47, 48, 49, 50           Inapplicable

51                       Detailed Information about the Corporate Benefits
                         Variable Universal Life Policy

52                       Determining the Value in the Variable Division;
                         Right to Change Operations

53(a)                    Tax Considerations

53(b), 54, 55            Inapplicable

56, 57, 58               Inapplicable

59                       Financial Statements

                                       iv

<PAGE>

This information is subject to completion or change. An amended registration
statement for these securities has been filed with the Securities and Exchange
Commission. These securities may not be sold and offers to buy may not be
accepted prior to the amended registration statement becoming effective. This
prospectus is not an offer to sell and is not a solicitation of an offer to buy.
There will be no sale of these securities in any state in which such offer,
solicitation or sale would be unlawful prior to registration or qualification
under the laws of the state.




                                   Prospectus

                   CORPORATE BENEFITS VARIABLE UNIVERSAL LIFE
                               A FLEXIBLE PREMIUM
                    VARIABLE UNIVERSAL LIFE INSURANCE POLICY
                                    issued by

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


Consider carefully the policy charges and deductions beginning on page 42 in
this prospectus.


You should read this prospectus and keep it for future reference. A prospectus
for each underlying fund portfolio must accompany and should be read together
with this prospectus.


This policy is not available in all jurisdictions. This policy is not offered in
any jurisdiction where this type of offering is not legal. Depending on the
state where it is issued, policy features may vary. You should rely only on the
information contained in this prospectus. We have not authorized anyone to
provide you with information that is different.


Replacing your existing life insurance policy(ies) with this policy may not be
beneficial to you.


Your Policy
       o      is a flexible premium variable universal life insurance policy
       o      is issued by Security Life of Denver Insurance Company
       o      is designed primarily for use on a multi-life basis when the
              insured people share a common employment or business
              relationship
       o      is returnable by you during the free look period or right to
              examine policy period if you are not satisfied.

Your Policy Premium Payments
       o      are flexible, so the premium amount and frequency may vary
       o      are allocated to variable investment options and the
              guaranteed interest division based on your instructions
       o      are invested in shares of the underlying investment portfolios
              under each variable investment option
       o      can be invested in up to eighteen investment options over the
              policy's lifetime.

Your Account Value
       o      is the sum of your holdings in the variable division, the
              guaranteed interest division and the loan division
       o      has no guaranteed minimum cash value under the variable
              division.  The value varies with the value of the underlying
              investment portfolio
       o      has a minimum guaranteed rate of return if you have an
              amount in the guaranteed interest division and
       o      is subject to various expenses and charges.

Death Proceeds
       o      are paid if the policy is in force when the insured person dies
       o      are equal to the death benefit minus outstanding policy loans,
              accrued loan interest and unpaid charges incurred before the
              insured person dies
       o      are calculated under your choice of options;
              *  Option 1- a fixed minimum death benefit
              *  Option 2- a stated death benefit plus your account value
              *  Option 3- a stated death benefit plus the sum of the premiums
                           you have paid minus partial withdrawals and
       o      are generally not federally income taxed if your policy continues
              to meet the federal income tax definition of life insurance.

NEITHER THE SEC NOR ANY STATE SECURITIES COMMISSION HAS APPROVED THESE
SECURITIES OR DETERMINED THAT THIS PROSPECTUS IS ACCURATE OR COMPLETE. ANY
REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.

THIS LIFE INSURANCE POLICY IS NOT A BANK DEPOSIT OR OBLIGATION, FEDERALLY
INSURED, OR BACKED BY ANY BANK OR GOVERNMENTAL AGENCY.

                      Date of Prospectus: December 3, 1999

Form V-112-00

                                                              Corporate Benefits
                                                          Preliminary Prospectus
                                                                    Number:_____

<PAGE>



<TABLE>
<S>               <C>                                <C>                           <C>
ISSUED BY:        Security Life of Denver            UNDERWRITTEN BY:              ING America Equities, Inc.
                      Insurance Company                                            1290 Broadway
                  Security Life Center                                             Denver, CO 80203-5699
                  1290 Broadway                                                    (303) 860-2000
                  Denver, CO 80203-5699
                  (800) 525-9852
</TABLE>


THROUGH ITS:               Security Life Separate Account L1


ADMINISTERED BY:           Customer Service Center
                           P.O. Box 173888
                           Denver, CO 80217-3888
                           (800) 848-6362

- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 2

<PAGE>



                                TABLE OF CONTENTS


POLICY SUMMARY.................................................................6
     Your Policy...............................................................6
     Free Look Period or Right to Examine Policy
         Period................................................................6
     Your Policy Premiums......................................................6
     Charges and Deductions....................................................7
     Fees and Expenses of the Investment Portfolios............................8
     Variable Division........................................................10
     Policy Values............................................................10
     Transfers of Account Value...............................................11
     Special Policy Features..................................................11
     Policy Modification, Termination and
         Continuation Features................................................11
     Death Benefits...........................................................12
     Tax Considerations.......................................................12

INFORMATION ABOUT SECURITY LIFE, THE
     SEPARATE ACCOUNT, THE INVESTMENT
     OPTIONS AND THE GUARANTEED
     INTEREST DIVISION........................................................12
     Security Life of Denver Insurance Company................................12
     Year 2000 Preparedness...................................................13
     Security Life Separate Account L1........................................13
     Objectives of the Investment Portfolios..................................14
     The Guaranteed Interest Division.........................................18
     Maximum Number of Investment Options.....................................19

DETAILED INFORMATION ABOUT THE
     CORPORATE BENEFITS VARIABLE
     UNIVERSAL LIFE POLICY....................................................19
     Applying for a Policy....................................................19
     Temporary Insurance......................................................20
     Premiums.................................................................20
     Premium Payments Affect Your Coverage....................................21
     Death Benefits...........................................................22
     Adjustable Term Insurance Rider..........................................26
     Special Features.........................................................27
     Policy Values............................................................28
     Transfers of Account Value...............................................30
     Dollar Cost Averaging....................................................30
     Automatic Rebalancing....................................................31
     Policy Loans.............................................................32
     Partial Withdrawals......................................................33
     Lapse....................................................................34
     Reinstatement............................................................35
     Surrender................................................................35
     General Policy Provisions................................................35
         Free Look Period or Right to Examine Policy Period...................35
         Your Policy..........................................................36
         Age  ................................................................36
         Ownership............................................................36
         Beneficiary(ies).....................................................36
         Collateral Assignment................................................37
         Incontestability.....................................................37
         Misstatements of Age or Gender.......................................37
         Suicide..............................................................37
         Transaction Processing...............................................37
         Notification and Claims Procedures...................................38
         Telephone Privileges.................................................38
         Non-participation....................................................38
         Distribution of the Policies.........................................38
         Advertising Practices and Sales Literature...........................39
         Settlement Provisions................................................39
     Administrative Information About the Policy..............................40

CHARGES AND DEDUCTIONS........................................................42
     Deductions from Premiums.................................................42
     Deferred Sales Charge....................................................43
     Monthly Deductions from Your Account Value
          ....................................................................44
     Policy Transaction Fees..................................................45
     Group or Sponsored Arrangements or Corporate Purchasers..................46
     Other Charges............................................................46

TAX CONSIDERATIONS............................................................46
     Tax Status of the Policy.................................................47
     Diversification Requirements.............................................47
     Tax Treatment of Policy Death Benefits...................................48
     Modified Endowment Contracts.............................................48
     Multiple Policies........................................................48
     Distributions Other than Death Benefits from
         Modified Endowment Contracts.........................................48
     Distributions Other than Death Benefits from
         Policies That Are Not Modified Endowment Contracts. .................48
     Investment in the Policy.................................................49
     Policy Loans.............................................................49
     Section 1035 Exchanges...................................................49
     Tax-exempt Policy Owners.................................................49
     Possible Tax Law Changes.................................................49
     Changes to Comply with the Law...........................................49
     Other....................................................................50

ILLUSTRATIONS.................................................................51

ADDITIONAL INFORMATION........................................................65
     Directors and Officers...................................................65
     Regulation...............................................................68

- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 3

<PAGE>



     Legal Matters............................................................68
     Legal Proceedings........................................................68
     Experts..................................................................68
     Registration Statement...................................................68

FINANCIAL STATEMENTS..........................................................69

APPENDIX A...................................................................244

APPENDIX B...................................................................245



- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 4

<PAGE>



INDEX OF SPECIAL TERMS

The following special terms are used in this prospectus. We explain each term on
the page(s) listed in the body of this prospectus and in the summary, if
applicable:

Account value.................................................................10
Accumulation unit.............................................................29
Accumulation unit value.......................................................29
Adjustable term insurance rider...............................................22
Age.......................................................................19, 36
Base death benefit............................................................24
Beneficiary(ies)..............................................................12
Customer service center........................................................2
Death proceeds................................................................24
Free look period..............................................................35
General account...............................................................13
Guaranteed interest division..................................................18
Initial premium...............................................................19
Insured.......................................................................19
Investment date...............................................................19
Investment options............................................................19
Loan division.................................................................10
Monthly processing date.......................................................25
Net account value.............................................................10
Net amount at risk............................................................10
Net premium...................................................................21
Owner.........................................................................36
Partial withdrawal............................................................33
Policy.....................................................................6, 13
Policy date...................................................................20
Policy loan...................................................................32
Portfolios....................................................................14
Rider.........................................................................26
Scheduled premium.............................................................20
Segment.......................................................................26
Separate account..............................................................13
Stated death benefit..........................................................19
Target death benefit..........................................................26
Target premium................................................................21
Total death benefit...........................................................26
Transaction date..............................................................29
Valuation date................................................................10
Valuation period..........................................................10, 29
Variable division.............................................................14

- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 5

<PAGE>



POLICY SUMMARY

THIS SUMMARY HIGHLIGHTS SOME OF THE IMPORTANT POINTS ABOUT YOUR POLICY. THE
POLICY IS MORE FULLY DESCRIBED IN THE ATTACHED, COMPLETE PROSPECTUS. PLEASE READ
THE PROSPECTUS CAREFULLY. "WE," "US," "OUR," AND THE "COMPANY" REFER TO SECURITY
LIFE OF DENVER INSURANCE COMPANY. "YOU" AND "YOUR" REFER TO THE POLICY OWNER.
THE OWNER IS THE INDIVIDUAL, ENTITY, PARTNERSHIP, REPRESENTATIVE OR PARTY WHO
MAY EXERCISE ALL RIGHTS OVER THE POLICY AND RECEIVE THE POLICY BENEFITS DURING
THE INSURED PERSON'S LIFETIME.

STATE VARIATIONS ARE COVERED IN A SPECIAL POLICY FORM FOR USE IN THAT STATE.
THIS PROSPECTUS PROVIDES A GENERAL DESCRIPTION OF THE POLICY. YOUR ACTUAL POLICY
AND RIDERS ARE THE CONTROLLING DOCUMENTS. IF YOU WOULD LIKE TO REVIEW A COPY OF
THE POLICY AND RIDERS, CONTACT OUR CUSTOMER SERVICE CENTER.


YOUR POLICY

This policy is available only to groups of ten or more insured people.
Generally, we require a minimum total group first year premium of at least
$250,000. However, depending on underwriting circumstances, we may reduce the
minimum total group first year premium in some cases. We generally require a
minimum target death benefit of $50,000 per policy. We may reduce the minimum
target death benefit if the average target death benefit at policy issuance for
the group is at least $50,000.

Your policy provides life insurance protection on the insured person. The policy
includes the basic policy, applications, and riders or endorsements. As long as
the policy remains in force, we pay a death benefit at the death of the insured
person. While your policy is in force, you may access your policy value by
taking loans or partial withdrawals. You may also surrender your policy for its
surrender value. When the insured person reaches age 100, the policy can be
surrendered or continued under the continuation of coverage option. SEE
CONTINUATION OF COVERAGE, PAGE 28.

We designed this policy primarily for use on a multi-life basis where the
insured people share common employment or a business relationship. The policy
may be owned individually or by a corporation, trust, association or similar
entity. Life insurance is not a short-term investment. You should evaluate your
need for life insurance coverage and this policy's long-term investment
potential and risks before purchasing a policy.


FREE LOOK PERIOD OR RIGHT TO EXAMINE POLICY PERIOD

Within limits as specified by state law, you have the right to examine your
policy and return it for a refund of premiums paid or the account value if you
are not satisfied for any reason. The policy is then void. SEE FREE LOOK PERIOD
OR RIGHT TO EXAMINE POLICY PERIOD, PAGE 35.


YOUR POLICY PREMIUMS

The policy is a flexible premium policy because the amount and frequency of the
premium payments you make may vary within limits. You must make premium
payments:
     o   for us to issue your policy; and
     o   sufficient to keep your policy in force.

On your application, you choose how much and how often you want to pay premiums.
Depending on your choices, it may not be enough to keep your policy or riders in
force. The amount of premium you pay affects the length of time your policy
stays in force. SEE PREMIUMS, PAGE 20.

ALLOCATION OF NET PREMIUMS

This policy has premium-based charges which are subtracted from your payments.
We add the balance, or the net premium, to your policy based on your investment
instructions. You may allocate the net premiums among one or more variable
investment options and the guaranteed interest division.

We apply the net premium payments to your policy after we:
     o   receive your initial premium;
     o   have the information we require;
     o   approve your policy application; and
     o   issue your policy.


- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 6

<PAGE>



You need to allocate your premiums to your investment choices in percentages
that are whole numbers and which total 100%. See Allocation of Net Premiums,
page 21.


CHARGES AND DEDUCTIONS

DEDUCTIONS FROM PREMIUMS

We make the following deductions from each premium payment you make:

     1.  Tax charges-- In the first policy or segment year, we deduct a charge
         of 2.5% of premiums for state and local taxes up to target premium.
         Thereafter, we deduct 2.5% of premiums you make. Generally, in the
         first policy or segment year, we deduct the charge of 1.5% up to target
         premium. Thereafter, we deduct 1.5% of premiums you make to cover our
         estimated cost of the federal income tax treatment of deferred
         acquisition costs. SEE TAX CHARGES, PAGE 42.

     2.  Sales charge-- We deduct a percentage of each premium to cover a
         portion of our expenses in selling your policy. This charge is 2% of
         premiums you pay in the first policy or segment year up to target
         premium. Thereafter, this charge is 0.5% of the premiums you make. SEE
         DEDUCTIONS FROM PREMIUMS, PAGE 42.

DEFERRED SALES CHARGE

The deferred sales charge is based on a percentage of premium and is deducted
from the account value at the beginning of each policy year for seven years
after each year in which the premium payments are made. It applies to the first
ten years of premium payments made. The deduction applies to each segment
separately. SEE DEFERRED SALES CHARGE, PAGE 43, AND CHANGES IN DEATH BENEFIT
AMOUNTS, PAGE 25.

MONTHLY DEDUCTIONS FROM YOUR ACCOUNT VALUE

We deduct the following charges from your account value at the beginning of each
policy month:

     1.  Monthly administrative charge -- $12 per month for the first policy
         year, then $6 per month for each policy year beyond that.

     2.  Cost of insurance charge -- Based on the net amount at risk on the life
         of the insured person. The amount of this charge differs for:
         o   the segments of the base death benefit; and
         o   the adjustable term insurance rider.

     3.  Mortality and Expense Risk Charge -- we assess a mortality and expense
         risk charge of 0.20% per year or 0.01667% per month against the
         variable division. This charge compensates us for mortality and expense
         risks under the policies.

SEE MONTHLY DEDUCTIONS FROM YOUR ACCOUNT VALUE, PAGE 44.

POLICY TRANSACTION FEES

We deduct policy transaction fees from your account value at the time of the
transaction.

The following are the current transaction fees. SEE POLICY TRANSACTION FEES,
PAGE 45.

     1.  Partial withdrawal fee -- $25.

     2.  Transfer fee -- We allow twelve free transfers among investment options
         per policy year. For each transfer beyond that, a $10 fee may apply.

     3.  Illustrations -- You may request one free illustration per policy year.
         For each illustration beyond that, a $25 fee may apply.

     4.  Premium Allocation Change -- You may make five free premium allocation
         changes per policy year. For each premium allocation change beyond
         that, a $25 fee may apply.

     5.  Continuation of Coverage -- We will charge a one-time $200
         administrative fee when the insured person turns age 100 to activate
         continued coverage.


- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 7

<PAGE>



FEES AND EXPENSES OF THE INVESTMENT PORTFOLIOS

The separate account purchases shares of the investment portfolios, or series,
at net asset value. This price reflects investment management fees and other
direct expenses that are deducted from the portfolio assets. The following table
describes these investment management fees and other direct expenses of the
investment portfolios. The fees and expenses are shown in both gross amounts and
net amounts shown after any expenses or fees have been voluntarily absorbed by
the investment portfolio advisers.

INVESTMENT PORTFOLIO ANNUAL EXPENSES (AS A PERCENTAGE OF PORTFOLIO AVERAGE NET
 ASSETS) /1/


<TABLE>
<CAPTION>
                                                                                                       Fees and
                                                                  Investment                Total      Expenses  Total Net
                                                                  Management     Other    Portfolio   Waived or  Portfolio
                             Portfolio                               Fees      Expenses   Expenses    Reimbursed  Expenses
                             ---------                               ----      --------   --------    ----------  --------

<S>                                                                  <C>       <C>         <C>        <C>         <C>
AIM VARIABLE INSURANCE FUNDS, INC.
AIM V.I. Capital Appreciation Fund                                   0.62%      0.05%       0.67%        NA       0.67%
AIM V.I. Government Securities Fund                                  0.50%      0.26%       0.76%        NA       0.76%
THE ALGER AMERICAN FUND
Alger American Growth Portfolio                                      0.75%      0.04%       0.79%        NA       0.79%
Alger American MidCap Growth Portfolio                               0.80%      0.04%       0.84%        NA       0.84%
Alger American Small Capitalization Portfolio                        0.85%      0.04%       0.89%        NA       0.89%
FIDELITY VARIABLE INSURANCE PRODUCTS FUND
VIP Growth Portfolio                                                 0.59%      0.09%       0.68%        NA       0.68%/2/
VIP Overseas Portfolio                                               0.74%      0.17%       0.91%        NA       0.91%/2/
FIDELITY VARIABLE INSURANCE PRODUCTS FUND II
VIP II Index 500 Portfolio                                           0.24%      0.11%       0.35%      0.07%      0.28%/3/
GCG TRUST /4/
Equity Income Portfolio                                              0.98%      0.00%       0.98%        NA       0.98%
Growth Portfolio                                                     1.08%      0.01%       1.09%        NA       1.09%
Hard Assets Portfolio                                                0.98%      0.02%       1.00%        NA       1.00%
Limited Maturity Bond Portfolio                                      0.60%      0.00%       0.60%        NA       0.60%
Liquid Asset Money Market Portfolio                                  0.59%      0.00%       0.59%        NA       0.59%
Mid-Cap Growth Portfolio                                             0.94%      0.01%       0.95%        NA       0.95%
Research Portfolio                                                   0.94%      0.00%       0.94%        NA       0.94%
Total Return Portfolio                                               0.94%      0.04%       0.98%      0.01%/5/   0.97%
INVESCO VARIABLE INVESTMENT FUNDS, INC.
INVESCO VIF-Equity Income Fund                                       0.75%      0.42%       1.17%/6/   0.24%/7/   0.93%
INVESCO VIF-High Yield Fund                                          0.60%      0.47%       1.07%        NA       1.07%
INVESCO VIF-Small Company Growth Fund                                0.75%     11.92%      12.67%/6/  10.80%/8/   1.87%
NEUBERGER BERMAN ADVISERS MANAGEMENT TRUST /9/
Partners Portfolio                                                   0.78%      0.06%       0.84%        NA       0.84%
VAN ECK WORLDWIDE INSURANCE TRUST
Worldwide Bond Fund                                                  1.00%      0.15%       1.15%        NA       1.15%
Worldwide Emerging Markets Fund                                      1.00%      0.61%       1.61%/6/   0.31%/10/  1.30%
Worldwide Real Estate Fund                                           1.00%      4.32%       5.32%/6/   4.43%/11/  0.89%
</TABLE>


- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 8

<PAGE>



/1/ The 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 variable investment options assets or reduction
from contract values; rather these portfolio expenses are taken into
consideration in computing each underlying portfolio's net asset value, which is
the share price used to calculate the unit values of the variable investment
options. For a more complete description of the portfolios' costs and expenses,
see the prospectuses for the portfolios.

/2/ 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 portfolio expenses presented in the table would have been 0.66% for Growth
Portfolio and 0.89% for Overseas portfolio.

/3/ FMR agreed to reimburse a portion of Index 500 Portfolio's expenses during
the period. Without this reimbursement, the funds' total portfolio expenses
would have been 0.35%.

/4/ Directed Services, Inc. ("DSI") serves as the overall manager of the GCG
Trust. The fee shown is a management fee. Fees decline as the total assets of
certain combined portfolios increase. DSI provides or procures at its own
expense, the services necessary for the operation of the portfolios. DSI does
not bear the expense of brokerage fees and other transactional expenses for
securities, taxes (if any) paid by a portfolio, interest on borrowing, fees and
expenses of the independent trustees, and extraordinary expenses, such as
litigation or indemnification expenses. The GCG Trust pays DSI for its services
a monthly fee based on the annual rates of the average daily net assets of the
investment portfolios. DSI (and not the GCG Trust) in turn pays each portfolio
manager a monthly fee for managing the assets of the portfolios. More detailed
information about each portfolio's management fees and expenses can be found in
the prospectus of the GCG Trust. You should read this prospectus before
investing.

/5/ DSI is currently reimbursing expenses to maintain total expenses at 0.97%
for the Total Return Portfolio. Without this reimbursement, and based on actual
reimbursements for the fiscal year ended December 31, 1998, total expenses for
this portfolio would have been 0.98%. This agreement to reimburse may end at any
time.

/6/ Certain expenses of the Fund are being voluntarily absorbed by the Funds.

/7/ Certain expenses of the VIF-Equity Income Fund (formerly VIF-Industrial
Income Fund) are being absorbed voluntarily by INVESCO Funds Group, Inc.
pursuant to a commitment to the Fund. After absorption, the VIF-Equity Income
Fund's "Other Expenses" and "Total Portfolio Expenses" were 0.18% and 0.93%
respectively. This commitment can be changed at any time following consultation
with the board of directors.

/8/ Certain expenses of the VIF-Small Company Growth Fund are being absorbed
voluntarily by INVESCO Funds Group, Inc. pursuant to a commitment to the Fund.
After absorption, the VIF-Small Company Growth Fund's "Other Expenses" and
"Total Portfolio Expenses" were 1.12% and 1.87% respectively. This commitment
can be changed at any time following consultation with the board of directors.

/9/ 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 undertaken to reimburse certain operating expenses,
including compensation of NBMI and excluding taxes, interest, extraordinary
expense, brokerage commissions and transaction costs, that exceed, in the
aggregate, 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.

/10/ Van Eck Associates Corporation (the "Advisor") absorbed expenses exceeding
1.50% of the Fund's average daily net assets. Due to this arrangement, the
actual expenses incurred were "Total Portfolio Expenses" of 1.50%. The Adviser
has voluntarily agreed to limit the Worldwide Emerging Markets Fund's total
annual operating expenses to 1.30% of the Fund's average daily net assets.

/11/ Van Eck Associates Corporation (the "Advisor") waived its management fees
and assumed certain expenses for the period January 1, 1998 to February 28,
1998. The Advisor also assumed expenses exceeding 1.00% of the Fund's average
daily net assets for the period March 1,1998 to December 31, 1998. The Fund's
expenses were also reduced by a fee arrangement based on cash balances left on
deposit with the custodian and a directed brokerage arrangement where the fund
directs certain portfolio trades to a broker that, in turn, pays a portion of
the Fund's expenses. Due to this arrangement the actual expenses incurred were
"Investment Management Fees" of 0.00%, "Other Expenses" of 0.89% and "Total
Portfolio Expenses" of 0.89%.

- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 9

<PAGE>



VARIABLE DIVISION

If you invest in any of the following variable investment options, depending on
market conditions, you may make or lose money. These variable investment options
are described in the prospectuses for the underlying investment portfolios. SEE
OBJECTIVES OF THE INVESTMENT PORTFOLIOS, PAGE 14.

AIM VARIABLE INSURANCE FUNDS
AIM V.I. Capital Appreciation Fund
AIM V.I. Government Securities Fund

THE ALGER AMERICAN FUND
Alger American Growth Portfolio
Alger American MidCap Growth Portfolio
Alger American Small Capitalization Portfolio

FIDELITY VARIABLE INSURANCE PRODUCTS FUND & VARIABLE INSURANCE PRODUCTS FUND II
VIP Growth Portfolio
VIP Overseas Portfolio
VIP II Index 500 Portfolio

GCG TRUST
Equity Income Portfolio
Growth Portfolio
Hard Assets Portfolio
Limited Maturity Bond Portfolio
Liquid Asset Portfolio
Mid-Cap Growth Portfolio
Research Portfolio
Total Return Portfolio

INVESCO VARIABLE INVESTMENT FUNDS, INC.
INVESCO VIF-Equity Income Fund
INVESCO VIF-High Yield Fund
INVESCO VIF-Small Company Growth Fund

NEUBERGER BERMAN ADVISERS MANAGEMENT TRUST
Neuberger Berman AMT Partners Portfolio

VAN ECK WORLDWIDE INSURANCE TRUST
Van Eck Worldwide Bond Fund
Van Eck Worldwide Emerging Markets Fund
Van Eck Worldwide Real Estate Fund


POLICY VALUES

Your account value is the amount you have in the guaranteed interest division,
plus the amount you have in each variable investment option. If you have an
outstanding policy loan, your account value includes the amount in the loan
division. The loan division is part of our general account specifically designed
to hold money used as collateral for loans and loan interest. The general
account contains all of our assets other than those held in the variable
account, or our other separate accounts.

Your account value reflects:
     o   net premiums;
     o   deductions for charges;
     o   the investment performance of the amounts you have in the variable
         investment options;
     o   interest earned on the amount you have in the guaranteed interest
         division;
     o   interest earned on the amount you have in the loan division; and
     o   partial withdrawals.

We subtract charges and partial withdrawals you take from your account value.
You make a partial withdrawal when you withdraw part of your net account value.
Partial withdrawals may reduce the amount of base death benefit.

Your net account value is equal to the account value minus the amount of your
outstanding policy loans and accrued loan interest, if any. Your surrender value
is the same as your net account value.

YOUR ACCOUNT VALUE IN THE VARIABLE DIVISION

Accumulation units are the way we measure value in the variable division.
Accumulation unit value is the value of a unit of a variable investment option
on the valuation date. Each variable investment option has a different
accumulation unit value. SEE DETERMINING THE VALUE IN THE VARIABLE DIVISION,
PAGE 28.

On each valuation date, we determine the accumulation unit values. The
accumulation unit value for each variable investment option reflects the
investment performance of the underlying investment portfolio during the
valuation period. The valuation period is the time beginning at 4:00 p.m.
Eastern time on a valuation date and ending at 4:00 p.m. Eastern time on the
next valuation date. Each accumulation unit value reflects asset-based charges
under the policy, and the expenses of the investment portfolios. SEE HOW WE
CALCULATE ACCUMULATION UNIT VALUES FOR EACH DIVISION, PAGE 29.

The valuation date is each date for which the net asset value of the investment
portfolio shares and

- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 10

<PAGE>



unit values of the variable investment options are determined. Valuation dates
are each day the New York Stock Exchange and the company's customer service
center are open for business and a corresponding investment portfolio values its
shares, or as required by law.


TRANSFERS OF ACCOUNT VALUE

You may make up to twelve free transfers among the variable investment options
or to the guaranteed interest division per policy year. We may charge $10 for
each transfer over twelve you make in a policy year. This charge does not apply
to automatic rebalancing or dollar cost averaging transfers. There are
restrictions on transfers from the guaranteed interest division. SEE TRANSFERS
OF ACCOUNT VALUE, PAGE 30.


SPECIAL POLICY FEATURES

DOLLAR COST AVERAGING

Dollar cost averaging is a systematic plan of transferring account values to
selected variable investment options. It is intended to protect your policy's
value from short-term price fluctuations. However, dollar cost averaging does
not assure a profit, nor does it protect against a loss in a declining market.
Dollar cost averaging is free. SEE DOLLAR COST AVERAGING, PAGE 30.

AUTOMATIC REBALANCING

Automatic rebalancing periodically reallocates your net account value among the
investment options to maintain your specified distribution of account value
among those investment options. Automatic rebalancing is free. See Automatic
Rebalancing, page 31.

LOANS

You may take loans against your policy's net account value. We charge an annual
loan interest rate of 3.25%. We credit an annual interest rate of 3% on amounts
held in the loan division as collateral for your loan. SEE POLICY LOANS, PAGE
32.

Partial Withdrawals

You may withdraw part of your net account value any time after your first policy
year. You may make only one partial withdrawal per policy year. Partial
withdrawals may reduce the death benefit and will reduce your account value. SEE
PARTIAL WITHDRAWALS, PAGE 33.


POLICY MODIFICATION, TERMINATION AND CONTINUATION FEATURES

RIGHT TO EXCHANGE POLICY

For 24 months after the policy date you can exchange your policy for a
guaranteed policy, unless state law requires differently. The right to exchange
your policy is free. SEE RIGHT TO EXCHANGE POLICY, PAGE 27.

SURRENDER

You may surrender your policy at any time while the insured person is living.

We calculate your surrender value on the valuation date we receive your request
and policy at our customer service center. All insurance coverage ends on the
date we receive your request. You must return your policy or a lost policy form
to us. SEE SURRENDER, PAGE 35.

LAPSE

In general, insurance coverage continues as long as your policy's net account
value is enough to pay the monthly deductions. SEE LAPSE, PAGE 34.

REINSTATEMENT

You may reinstate your policy and its riders within five years of its lapse if
you still own the policy and the insured person is still living.

You will need to give proof that the insured person continues to be insurable.
You will also need to pay required reinstatement premiums.

We will reinstate any policy loans existing when coverage ended, with accrued
loan interest to the date of the lapse. SEE REINSTATEMENT, PAGE 35.

POLICY MATURITY

If the insured person is still living on the maturity date or the policy
anniversary nearest the date when the insured person reaches age 100 and you do
not

- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 11

<PAGE>



choose continuation of coverage, you must surrender your policy and we will pay
the net account value. Your policy then ends. SEE POLICY MATURITY, PAGE 28.

CONTINUATION OF COVERAGE

If the insured person is still living at age 100, you may either surrender your
policy or choose the continuation of coverage feature. If the continuation of
coverage feature becomes effective, we will deduct a one-time administrative fee
of $200 and keep your policy in force. SEE CONTINUATION OF COVERAGE, PAGE 28.


DEATH BENEFITS

At the insured person's death, we pay death proceeds to the beneficiary(ies) if
your policy is still in force. The beneficiary(ies) is(are) the person or people
you name to receive the death proceeds. The death proceeds equal the base death
benefit plus amounts payable by rider, minus the amount of any outstanding
policy loan on your policy and accrued loan interest. Based on the death benefit
option you have chosen, the base death benefit varies.

The base death benefit does not include any adjustable term insurance rider you
may have on your policy. The target death benefit includes any adjustable term
insurance rider you may have on your policy plus your base death benefit. The
total death benefit is at least equal to or greater than your target death
benefit. The death benefit at issue may vary from the stated death benefit plus
adjustable term insurance coverage for some 1035 exchanges.

There is no minimum stated death benefit to issue a policy. Generally, there is
a minimum target death benefit of $50,000 per policy. SEE DEATH BENEFITS, PAGE
22.

You may change your stated death benefit amount while your policy is in force,
subject to certain restrictions. SEE CHANGES IN DEATH BENEFIT AMOUNTS, PAGE 25.


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. We believe it is
reasonable to conclude that the policy will qualify as a life insurance
contract. See Tax Status of the Policy, page 47.

Assuming the policy qualifies as a life insurance contract, under current
federal income tax law, your account value earnings are generally not subject to
income tax as long as they remain within your policy. However depending on
circumstances, the following events may cause taxable consequences for you:
     o   partial withdrawals;
     o   surrender; or
     o   lapse.

In addition to the events listed above, if your policy is a modified endowment
contract, loans against or secured by the policy may cause income taxation. A
penalty tax may be imposed on a distribution from a modified endowment contract
as well. SEE MODIFIED ENDOWMENT CONTRACTS, PAGE 48.

You should consult a qualified legal or tax adviser before you purchase your
policy.


INFORMATION ABOUT SECURITY LIFE, THE SEPARATE 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. At the close of 1998, the company and its consolidated subsidiaries had
over $174.3 billion of life insurance in force. As of December 31, 1998, our
total assets were over $10.0 billion, and our shareholder's equity was over $926
million.

- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 12

<PAGE>



We have a complete line of life insurance products, including:
     o   annuities;
     o   individual life;
     o   group life;
     o   pension products; and
     o   market life reinsurance.

Security Life is a wholly owned indirect subsidiary of ING Groep, N.V. ("ING").
ING is one of the world's three largest diversified financial services
organizations. ING is headquartered in Amsterdam, The Netherlands. It has
consolidated assets over $461.8 billion on a Dutch (modified U.S.) generally
accepted accounting principles basis, as of December 31, 1998.

The principal underwriter and distributor for our policies is ING America
Equities, Inc. ING America Equities is a stock corporation organized under the
laws of the State of Colorado in 1993. It is a wholly owned subsidiary of
Security Life and is a registered broker-dealer with the SEC and the NASD. ING
America Equities, Inc. is located at 1290 Broadway, Denver, Colorado 80203-5699.


YEAR 2000 PREPAREDNESS

Security Life of Denver Insurance Company is aware of the computer problems that
may exist surrounding the Year 2000. Our senior management is committed to
ensuring that information processing and delivery systems will be Year 2000
compliant before December 31, 1999.

Our project team implemented the Year 2000 project plan which included the
analysis, remediation and testing of our in-house source code. We followed our
normal project management methodology, including communication with senior
management on a monthly and as-needed basis and we allocated sufficient funds to
ensure Year 2000 processing capabilities. On June 28, 1999, the analysis,
remediation and system testing phases of the plan were completed. We will
continue to do precautionary testing throughout 1999.

Security Life has developed a contingency plan with established manual
procedures that we believe will allow us to continue to do business in the event
our systems do not perform as expected. However, there is no assurance Security
Life's efforts will be successful, or that interaction with other service
providers will not impact our services.


SECURITY LIFE SEPARATE ACCOUNT L1

SEPARATE ACCOUNT STRUCTURE

We established Security Life Separate Account L1 (the "separate account") on
November 3, 1993, under Colorado's insurance law. It is a unit investment trust,
registered with the SEC under the Investment Company Act of 1940. The SEC does
not supervise our management of the separate account or Security Life.

The variable account is a separate investment account. We keep the separate
account assets separate from our general account and other separate accounts. It
is used to support our variable life insurance policies and for other purposes
allowed by law and regulation. We may offer other variable life insurance
contracts with different benefits and charges that invest in the variable
account. We do not discuss these contracts in this prospectus. The variable
account may invest in other securities not available for the policy described in
this prospectus. The general account contains all of our assets other than those
held in the separate account or other separate accounts.

The company owns all the assets in the separate account. We credit gains to or
charge losses against the separate account without regard to performance of
other investment accounts.

ORDER OF SEPARATE ACCOUNT LIABILITIES

State law provides that we may not charge general account liabilities against
separate account assets equal to its reserves and other liabilities. This means
that in the event we were ever to become insolvent, the separate account assets
will be used first to pay separate account policy claims. Only if assets remain
in the separate account after these claims have been satisfied can these assets
be used to pay other policy owners and our creditors.

The separate account may have liabilities from assets credited to other variable
life policies offered by the separate account. If the assets of the separate
account are greater than required reserves and policy liabilities, we may
transfer the excess to our general account.

- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 13

<PAGE>



VARIABLE INVESTMENT OPTIONS

The separate account has several divisions. Each variable investment option
invests in shares of a matching investment portfolio. Each investment portfolio
has its own investment objective. This means that the investment performance of
a policy depends on the performance of the investment portfolios you choose.
These investment portfolios are not available directly to individual investors.
They are available only as the underlying investments for variable annuity and
variable life insurance contracts and certain pension accounts.

INVESTMENT PORTFOLIOS

Each of the investment portfolios is a separate series of an open-end management
investment company. The investment company receives investment advice from a
registered investment adviser who, other than the GCG Trust, is not associated
with us.

Currently, some variable investment options invest in a portfolio of the GCG
Trust. Directed Services, Inc. ("DSI") serves as the manager to each portfolio
of the GCG Trust. The GCG Trust and DSI have retained several portfolio managers
to manage the assets of each portfolio of the GCG Trust.

The investment portfolios sell shares to separate accounts of insurance
companies. These insurance companies may or may not be affiliated with us. This
is known as "shared funding." Investment portfolios may sell shares as the
underlying investment for both variable annuity and variable life insurance
contracts. This process is known as "mixed funding."

The investment portfolios may sell shares to certain qualified pension and
retirement plans that qualify under Section 401 of the Internal Revenue Code
("IRC"). As a result, a material conflict of interest may arise between
insurance companies, owners of different types of contracts and retirement
plans, or their participants.

If there is a material conflict, we will consider what should be done, including
removing the investment portfolio from the separate account. There are certain
risks with mixed and shared funding, and with selling shares to qualified
pension and retirement plans. See the investment portfolios' prospectuses.

OBJECTIVES OF THE INVESTMENT PORTFOLIOS

Each investment portfolio has a different investment objective that it tries to
achieve by following its own investment strategy. The objectives and policies of
each investment portfolio affect its return and its risks. With this prospectus,
you must receive the current prospectus for each investment portfolio. We
summarize the investment objectives for each investment portfolio here. You
should read each investment portfolio prospectus.

Certain investment portfolios offered under this policy have investment
objectives and policies similar to other funds managed by the portfolio's
investment adviser. The investment results of a portfolio may be higher or lower
than those of other funds managed by the same adviser. There is no assurance,
and no representation is made, that the investment results of any investment
portfolio will be comparable to those of another fund managed by the same
investment adviser.

Some investment portfolio advisers (or their affiliates) may pay us compensation
for servicing, administration or other expenses. Currently, these advisers
include AIM Advisors, Inc.; Fidelity Management & Research Company; Fred Alger
Management, Inc.; Directed Services, Inc.; INVESCO Funds Group, Inc.; and Van
Eck Associates Corporation. The amount of compensation is usually based on the
aggregate assets of the investment portfolio from contracts that we issue or
administer. Some advisers may pay us more than others.

AIM VARIABLE INSURANCE FUNDS, INC.

AIM Variable Insurance Funds, Inc. is a registered, open-end, series, management
investment company. A I M Advisors, Inc., ("AIM") serves as each fund's
investment adviser. AIM has acted as an investment adviser since its
organization in 1976. Today, AIM, together with its subsidiaries, advises or
manages over 110 investment portfolios encompassing a broad range of investment
objectives.

AIM V.I. Capital Appreciation Fund -- seeks growth of capital through
     investment in common stocks, with emphasis on medium- and small-sized
     growth companies.

- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 14

<PAGE>



AIM V.I. Government Securities Fund -- seeks to achieve high current income
     consistent with reasonable concern for safety of principal by investing in
     debt securities issued, guaranteed or otherwise backed by the United States
     Government.

THE ALGER AMERICAN FUND

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

Alger American Growth Portfolio -- seeks long-term capital appreciation.

     The portfolio focuses on growing companies that generally have broad
     product lines, markets, financial resources and depth of management. Under
     normal circumstances, the portfolio invests primarily in equity securities
     of large companies. The portfolio considers a large company to have a
     market capitalization of $1 billion or greater.

Alger American MidCap Growth Portfolio -- seeks long-term capital appreciation.

     The portfolio focuses on midsize companies with promising growth potential.
     Under normal circumstances, the portfolio invests primarily in equity
     securities of companies having a market capitalization within the range of
     companies in the S&P(R) MidCap 400 Index.

Alger American Small Capitalization Portfolio -- seeks long-term capital
     appreciation.

     The portfolio focuses on small, fast-growing companies that offer
     innovative products, services or technologies to a rapidly expanding
     marketplace. Under normal circumstances, the portfolio invests primarily in
     equity securities of small capitalization companies. A small capitalization
     company is one that has a market capitalization within the range of the
     Russell(R) 2000 Growth Index or the S&P(R) SmallCap 600 Index.

FIDELITY VARIABLE INSURANCE PRODUCTS FUND AND VARIABLE INSURANCE PRODUCTS FUND
II

Fidelity Variable Insurance Products Fund ("VIP" established November 13,
1981) and Variable Insurance Products Fund II ("VIP II" established March 21,
1988) are open-end, diversified, management investment companies. These funds
are organized as Massachusetts business trusts.

Fidelity Management & Research Company ("FMR") manages and provides investment
and other services to the funds named here. However, Bankers Trust Company also
provides sub-advisory services for VIP II Index 500 Portfolio. FMR is the
management arm of Fidelity Investments(R), which was established in 1946, and is
one of America's largest mutual fund managers.

VIP Growth Portfolio -- seeks capital appreciation.

     FMR's principal investment strategies include:
         o    Investing primarily in common stocks.
         o    Investing in companies that it believes have above-average growth
              potential (stocks of these companies are often called "growth"
              stocks).
         o    Investing in domestic and foreign issuers.
         o    Using fundamental analysis of each issuer's financial condition
              and industry position and market and economic conditions to select
              investments.

VIP  Overseas Portfolio -- seeks long-term growth of capital.

     FMR's principal investment strategies include:
         o    Investing at least 65% of total assets in foreign securities.
         o    Investing primarily in common stocks.
         o    Allocating investments across countries
              and regions considering the size of the market in each country and
              region relative to the size of the international market as a
              whole.
         o    Using fundamental analysis of each issuer's financial condition
              and industry position and market and economic conditions to select
              investments.

VIP  II Index 500 Portfolio -- seeks investment results that correspond to the
     total return of common stocks publicly traded in the United States as
     represented by the S&P(R) 500.

- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 15

<PAGE>



     Bankers Trust Company (BT)'s principal investment strategies include:
         o    Investing at least 80% of assets in common stocks included in the
              S&P(R) 500.
         o    Lending securities to earn income for the fund.

GCG TRUST

The GCG Trust is an open-end management investment company whose shares are
available to separate accounts funding variable insurance contracts offered by
the company's affiliates, Golden American Life Insurance Company, First Golden
Life Insurance Company of New York and Equitable Life Insurance Company of Iowa.
The GCG Trust also sells its shares to separate accounts of other insurance
companies not affiliated with Security Life. Pending Securities and Exchange
Commission approval, shares of the GCG Trust may also be sold to certain
qualified pension and retirement plans.

Currently, some variable investment options invest in a portfolio of the GCG
Trust. Directed Services, Inc. ("DSI"), an affiliate, serves as the manager to
each portfolio of the GCG Trust. The GCG Trust and DSI have retained several
portfolio managers to manage the assets of each portfolio of the GCG Trust. DSI
also serves as the distributor to the GCG Trust.

The following variable investment options invest in designated portfolios of the
GCG Trust:

Equity Income Portfolio -- seeks substantial dividend income as well as
     long-term growth of capital. Invests primarily in common stocks of
     well-established companies paying above-average dividends. Sub-advised by
     T.
     Rowe Price Associates, Inc.

Growth Portfolio -- seeks capital appreciation. Invests primarily in common
     stocks of growth companies that have favorable relationships between
     price/earnings ratios and growth rates in sectors offering the potential
     for above-average returns. Sub-advised by Janus Capital Corporation.

Hard Assets Portfolio -- seeks long-term capital appreciation. Invests primarily
     in hard asset securities. Hard asset companies produce a commodity which
     the portfolio manager is able to price on a daily or weekly basis.
     Sub-advised by Baring International Investment Limited (an affiliate).

Limited Maturity Bond Portfolio -- seeks highest current income consistent with
     low risk to principal and liquidity. Also seeks to enhance its total return
     through capital appreciation when market factors, such as falling interest
     rates and rising bond prices, indicate that capital appreciation may be
     available without significant risk to principal. Invests primarily in
     diversified limited maturity debt securities with average maturity dates of
     five years or shorter and in no cases more than seven years. Sub-advised by
     ING Investment Management, LLC (an affiliate).

Liquid Asset Portfolio -- seeks high level of current income consistent with the
     preservation of capital and liquidity. Invests primarily in obligations of
     the U.S. Government and its agencies and instrumentalities, bank
     obligations, commercial paper and short-term corporate debt securities. All
     securities will mature in less than one year. Sub-advised by ING Investment
     Management, LLC (an affiliate).

Mid-Cap Growth Portfolio -- seeks long-term growth of capital. Invests primarily
     in equity securities of companies with medium market capitalization which
     the portfolio manager believes have above-average growth potential.
     Sub-advised by Massachusetts Financial Services Company.

Research Portfolio -- seeks long-term growth of capital and future income.
     Invests primarily in common stocks or securities convertible into common
     stocks of companies believed to have better than average prospects for
     long-term growth. Sub-advised by Massachusetts Financial Services Company.

Total Return Portfolio -- seeks above-average income (compared to a portfolio
     entirely invested in equity securities) consistent with the prudent
     employment of capital. Invests primarily in a combination of equity and
     fixed income securities. Sub-advised by Massachusetts Financial Services
     Company.

- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 16

<PAGE>



INVESCO VARIABLE INVESTMENT FUNDS, INC.

INVESCO Variable Investment Funds, Inc. is a
registered, open-end management investment
company.  It was organized as a Maryland
corporation on August 19, 1993.  It is currently
made up of ten diversified investment portfolios.
Five of these investment portfolios are described
here.

INVESCO Funds Group, Inc. is the Funds'
investment adviser.  As the adviser, it is mostly
responsible for providing the portfolios with
investment management, various administrative
services, and supervising the Fund's daily business
affairs.

INVESCO Capital Management, Inc. sub-advises
the Total Return Fund.  "VIF" refers to INVESCO
Variable Investment Fund.  INVESCO Distributors,
Inc. ("IDI"), provides distribution services for the
INVESCO Variable Investment Funds, Inc.

INVESCO VIF-Equity Income Fund (Formerly, INVESCO VIF-Industrial Income
     Portfolio) -- seeks high current income, with growth of capital as a
     secondary objective.

     The fund normally invests at least 65% of its assets in dividend-paying
     common and preferred stocks, although in recent years that percentage has
     been somewhat higher. Stocks held by the fund generally are expected to
     produce a relatively high level of income and a consistent, stable return.
     Although it focuses on the stocks of larger companies with a strong record
     of paying dividends, the fund also may invest in companies that have not
     paid regular dividends. The fund's equity investments are limited to stocks
     that can be traded easily in the United States; it may, however, invest in
     foreign securities in the form of American Depository Receipts (ADRs).

     The rest of the fund's assets are invested in debt securities, generally
     corporate bonds that are rated investment grade or better. The fund also
     may invest up to 15% of its assets in lower-grade debt securities commonly
     known as "junk bonds", which generally offer higher interest rates, but are
     riskier investments than investment grade securities.

INVESCO VIF-High Yield Fund -- seeks to provide a high level of current income.

     It invests substantially all of its assets in lower-rated debt securities,
     commonly called "junk bonds," and preferred stock, including securities
     issued by foreign companies. Although these securities carry with them
     higher risks, they generally provide higher yields-- and therefore higher
     income--than higher-rated debt securities.

INVESCO VIF-Small Company Growth Fund --seeks investment growth over the long
     term.

     The fund normally invests at least 80% of its assets in equity securities
     of companies with market capitalizations of $1 billion or less. INVESCO
     uses a bottom-up investment approach to the fund's investment portfolio,
     focusing on companies that are in the developing stages of their life
     cycles. Using this approach, INVESCO tries to identify companies that it
     believes are undervalued in the marketplace, have earnings which may be
     expected to grow faster than the U.S. economy in general, and/or offer the
     potential for accelerated earnings growth due to rapid growth of sales, new
     products, management changes, or structural changes in the economy. The
     prices of securities issued by these small companies tend to rise and fall
     more rapidly than those of more established companies.

     The remainder of the fund's assets can be invested in a wide range of
     securities that may or may not be issued by small companies. In addition to
     equity securities, the fund can invest in foreign securities and debt
     securities, including so-called "junk bonds."

NEUBERGER BERMAN ADVISERS MANAGEMENT TRUST

Neuberger Berman Advisers Management Trust (the "Trust,") is a registered,
open-end management investment company. It was organized as a Delaware business
trust on May 23, 1994. The Trust is made up of separate portfolios
("Portfolios"), each of which invests all of its net investable assets in a
matching series ("Series") of Advisers Managers Trust ("Managers Trust").
Managers Trust is a diversified, open-end management investment company
organized as a New York common law trust on May 24, 1994.

- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 17

<PAGE>



This master feeder structure is different from that of many other investment
companies which directly purchase and manage their own securities portfolios.
Neuberger Berman Management Incorporated acts as investment manager to Managers
Trust. Neuberger Berman, LLC is the sub-adviser.

The investments for the Portfolio are managed by the same portfolio manager(s)
who manage one or more other mutual funds that have similar names, investment
objectives and investment styles as the Portfolio. You should be aware that the
Portfolio is likely to differ from the other mutual funds in size, cash flow
pattern and tax matters. Accordingly, the holdings and performance of the
Portfolio can be expected to vary from those of the other mutual funds.

Shares of the separate Portfolios of Neuberger Berman Advisers Management Trust
are sold only through the currently effective prospectus and are not available
to the general public. Shares of the AMT Portfolios may be purchased only by
life insurance companies to be used with their separate accounts which fund
variable annuity and variable life insurance policies.

Neuberger Berman Partners Portfolio -- seeks growth of capital. The Portfolio
     invests mainly in common stocks of mid-to large-capitalization companies.

     Its investment program seeks securities believed to be undervalued based on
     strong fundamentals, including low price to earnings ratio, consistent cash
     flow, and the company's track record through all points of the market
     cycle.

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. On April 12, 1995, Van Eck Investment Trust
changed its name to Van Eck Worldwide Insurance Trust. Van Eck Associates
Corporation serves as investment adviser and manager to the funds.

Van Eck Worldwide Bond Fund -- seeks high total return--income plus capital
     appreciation--by investing globally, primarily in a variety of debt
     securities.

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

Van Eck Worldwide Real Estate Fund -- seeks high total return by investing in
     equity securities of companies that own significant real estate or
     principally do business in real estate.


THE GUARANTEED INTEREST DIVISION

You may allocate all or a part of the net premiums and transfers of your net
account value into the guaranteed interest division. The guaranteed interest
division is part of our general account which guarantees principal. It pays
interest at a fixed rate that we declare.

The general account supports our non-variable insurance and annuity obligations.
We have not registered interests in the guaranteed interest division under the
Securities Act of 1933. Also, we have not registered the guaranteed interest
division or the general account as an investment company under the Investment
Company Act of 1940 (because of exemptive and exclusionary provisions). This
means that the general account, the guaranteed interest division and its
interests are generally not subject to regulation under these Acts.

The SEC staff has not reviewed the disclosures included in this prospectus
relating to the general account and the guaranteed interest division. These
disclosures, however, may be subject to certain requirements of the federal
securities law regarding accuracy and completeness of statements made in this
prospectus.

The amount you have in the guaranteed interest division is the sum of net
premiums you allocate to that division, plus transfers you made to the
guaranteed interest division, plus interest earned.

Amounts you transfer out of or withdraw from the guaranteed interest division
reduce this amount. It is also reduced by deductions for charges from your
account value allocated to the guaranteed interest division.

We declare the interest rate that applies to all amounts in the guaranteed
interest division. These

- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 18

<PAGE>



interest rates are never less than the minimum guaranteed interest rate of 3%
and will be in effect for periods of at least twelve months. Interest compounds
daily at an effective annual rate that equals the declared rate. We credit
interest to the guaranteed interest division on a daily basis. We pay interest
regardless of the actual investment performance of our account. We bear all of
the investment risk for the guaranteed interest division.


MAXIMUM NUMBER OF INVESTMENT OPTIONS

You may invest in a total of eighteen investment options over the lifetime of
your policy. Investment options include the variable and the guaranteed interest
divisions, but not the loan division.

As an example, if you have had funds in seventeen variable investment options
and the guaranteed interest division (or eighteen variable investment options),
these are the only investment options to which you may later add or transfer
funds. You may want to use fewer investment options in the early years of your
policy, so that you can invest in other investment options in the future. If you
invest in eighteen variable investment options, you will not be able to invest
in the guaranteed interest division.


DETAILED INFORMATION ABOUT THE CORPORATE BENEFITS VARIABLE UNIVERSAL LIFE POLICY

This prospectus describes our standard Corporate Benefits variable universal
life insurance policy. There may be differences in the policy because of state
requirements where we issue your policy. We will describe any such differences
in your policy.

The illustrations beginning on page 53, 55, 57, 59, 61, 63 are to show how the
policies work.


APPLYING FOR A POLICY

You purchase this variable universal life policy by submitting an application to
us. On the policy date, the insured person must be no less than 15 years of age
and no older than age 85. The insured person is the person on whose life we
issue a policy and upon whose death we pay death proceeds. Age is the insured
person's age on the birthday nearest the policy date plus the number of
completed policy years since the policy date.

We may back-date the policy up to six months to allow the insured person to give
proof of a younger age for the purposes of your policy.

This Corporate Benefits variable universal life policy is available to owners of
certain other variable universal life policies issued by the company within a
certain time frame. Policyowners may exchange into this Corporate Benefits
variable universal life policy with a waiver or reduction of certain fees on
both the exchanged policy and this policy. See your agent or registered
representative for more information or assistance.

POLICY ISSUANCE

Before we issue a policy or apply your net premium to your policy, we require
satisfactory evidence of insurability of the insured person and payment of your
initial premium. This evidence may include completion of all underwriting and
issue requirements.

The investment date is the first date we apply your net premium payments to your
policy. Your initial premium is the premium we must receive before coverage can
begin. The initial premium is the first premium we receive and apply to your
policy. It must be equal to at least the sum of the scheduled premiums which are
due from your policy date through your investment date.

This policy is available only to groups of ten or more insured people.
Generally, we require a minimum total group first year premium of at least
$250,000. However depending on underwriting circumstances, we may reduce the
minimum total group first year premium in some cases. We generally require a
minimum target death benefit of $50,000 per policy. We may reduce the minimum
target death benefit if the average target death benefit at policy issuance for
the group or sponsored arrangement is at least $50,000. Our underwriting and
reinsurance procedures in effect at the time you apply limit the maximum stated
and target death benefit.

- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 19

<PAGE>



The policy date as shown on your policy schedule determines:
     o   monthly processing dates;
     o   policy months;
     o   policy years; and
     o   policy anniversaries.

It is not affected by the date you receive the policy. The policy date may be
different from the date we receive your first premium payment. If the policy
date is earlier, we charge monthly deductions from the policy date. The policy
date is:
     o   the date you designate on your application, subject to our approval; or
     o   the back-date of the policy to save age, if we permit this for your
         policy.

If there is no designated date or back-date, the policy date is the date all
underwriting and administrative requirements have been met if we have received
your initial premium before we issue your policy.

DEFINITION OF LIFE INSURANCE

The federal income tax definition of life insurance is the cash value
accumulation test. SEE TAX STATUS OF THE POLICY, PAGE 47.


TEMPORARY INSURANCE

If you apply and qualify, we may issue temporary insurance in an amount equal to
the face amount of insurance for which you applied. The maximum amount of
temporary insurance for binding limited life insurance coverage is $3 million,
which includes any in force coverage with us. This temporary insurance is in
force as long as you meet all requirements.

Coverage begins when:

     1.  you have completed and signed our binding limited life insurance
         coverage form;

     2.  we receive and accept a premium payment of at least your scheduled
         premium (selected on your application); and

     3. part I of the application is completed.

Binding limited life insurance coverage ends on the earliest of:
     o   the date we return your premiums;
     o   five days after we mail notice of termination to the address on your
         application;
     o   the date your policy coverage starts;
     o   the date we refuse to issue you a policy based on your application; or
     o   90 days after you sign our binding limited life insurance coverage
         form.

There is no death benefit under the temporary insurance agreement if:
     o   there is a material misrepresentation in your answers on the binding
         limited life insurance coverage form;
     o   there is a material misrepresentation in statements on your
         application;
     o   the person or persons intended to be the insured people die by suicide
         or self- inflicted injury; or
     o   the bank does not honor your premium check.


PREMIUMS

You may choose the amount and frequency of premium payments, within limits.

SCHEDULED PREMIUMS

Your premiums are flexible. You may select your scheduled (planned) premium
(within our limits) when you apply for your policy. The scheduled premium, shown
in your policy and schedule, is the amount you choose to pay over a stated time
period. THIS AMOUNT MAY OR MAY NOT BE ENOUGH TO KEEP YOUR POLICY IN FORCE. You
may receive premium reminder notices for the scheduled premium on a monthly,
quarterly, semiannual, or annual basis. You are not required to pay the
scheduled premium.

Alternatively, you may choose to pay your premium by electronic funds transfer
each month. This option is not available for your initial premium. The financial
institution that makes your electronic funds transfer may charge for this
service.

You can change the amount of your scheduled premium within our minimum and
maximum limits at any time. If you fail to pay your scheduled premium or if you
change the amount of your scheduled premium, your policy performance will be
affected.

- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 20

<PAGE>



UNSCHEDULED PREMIUM PAYMENTS

Generally speaking, you may make unscheduled premium payments at any time,
however:

     1.  We may limit the amount of your unscheduled premium payments that would
         result in an increase in the base death benefit amount required by the
         federal income tax law definition of life insurance. We may require
         satisfactory evidence that the insured person is insurable at the time
         that you make the unscheduled premium payment if the death benefit is
         increased due to your unscheduled premium payments.

     2.  We may require proof that the insured person is insurable if your
         unscheduled premium payment will cause the net amount at risk to
         increase; and

     3.  We will return premium payments which are greater than the "seven-pay"
         limit for your policy if your payment would cause your policy to become
         a modified endowment contract, unless you send us notice acknowledging
         the new modified endowment contract status for your policy.

SEE MODIFIED ENDOWMENT CONTRACTS, PAGE 48 AND CHANGES TO COMPLY WITH THE LAW,
PAGE 49.

If you have an outstanding policy loan and you make an unscheduled payment, we
will consider this payment a loan repayment, unless you tell us otherwise. If
your payment is a loan repayment, we do not take out tax or sales charges.

TARGET PREMIUM

Target premiums are not based on the scheduled premium. Target premiums are
actuarially determined based on the age, sex and premium class of the insured
person. The target premium for your policy and any segments added since the
policy date are listed in the schedule we will provide to you. SEE PREMIUMS,
PAGE 20.

ALLOCATION OF NET PREMIUMS

The net premium is the balance remaining after we take tax and sales charges
(excluding the deferred sales charge) from your premium payment. We add the net
premium to your account value according to your instructions.

We apply the initial net premium to your policy after:
     a)  we receive the amount of premium required for your insurance coverage
         to begin;
     b)  all issue requirements have been met and received by our customer
         service center;
     c) we approve your policy application; and d) your policy is issued.

All amounts you designated for the guaranteed interest division will be
allocated to that division. If your state requires return of your premium during
the free look period we invest amounts you have designated for the variable
investment option into the Liquid Asset Money Market Portfolio until 15 days
after we issue your policy (deemed delivery time, plus a typical free look
period which varies by state). If your state provides for return of account
value during the free look period we invest amounts you designated for the
variable investment options directly into your selected variable investment
options. SEE FREE LOOK PERIOD OR RIGHT TO EXAMINE POLICY PERIOD, PAGE 35.

We allocate premium payments received after we apply your initial net premium
payment to your policy on the valuation date of receipt. We always use your most
recent premium allocation instructions. Your instructions must specify
percentages that are whole numbers totaling 100%.

You may invest in a maximum of eighteen investment options over the lifetime of
your policy. SEE MAXIMUM NUMBER OF INVESTMENT DIVISIONS, PAGE 19.

You may make five free premium allocation changes per year. After the five free
premium allocation changes, we may charge you $25 for each additional allocation
change per policy year. The $25 fee is withdrawn from each investment division
pro rata to the amount in each division.


PREMIUM PAYMENTS AFFECT YOUR COVERAGE

Your coverage lasts only as long as your net account value is enough to pay the
monthly and annual charges and your account value is more than your

- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 21

<PAGE>



outstanding policy loan plus accrued loan interest. If these conditions are no
longer met, your policy will enter the 61-day grace period and you must make a
premium payment to avoid lapse. SEE LAPSE, PAGE 34, AND GRACE PERIOD, PAGE 34.

MODIFIED ENDOWMENT CONTRACTS

There are special federal income tax rules for distributions from certain life
insurance policies known as "modified endowment contracts." These rules apply to
distributions such as policy loans, surrenders, and partial withdrawals.

Whether or not these rules apply depends upon whether or not the premiums you
paid are greater than the "seven-pay" limit. SEE MODIFIED ENDOWMENT CONTRACTS,
PAGE 48.

If we find that your scheduled premium causes your policy to be a modified
endowment contract on your policy date, we will require you to acknowledge that
you know the policy is a modified endowment contract. We will issue your policy
based on the scheduled premium you selected. If you do not want your policy to
be issued as a modified endowment contract, you may reduce your scheduled
premium to a level which does not cause your policy to be a modified endowment
contract. We will then issue your policy based on the revised scheduled premium.


DEATH BENEFITS

You can decide the amount of insurance you need, now and in the future. You can
combine the long-term advantages of permanent life insurance base coverage with
the flexibility and short-term advantages of term life insurance. Both permanent
and term life insurance are available under your one policy.

When we issue your policy, we base the initial insurance coverage on the
instructions in your application. The initial death benefit is the stated death
benefit amount. You can add an adjustable term insurance rider for additional
insurance coverage.

Death benefits are valued as of the date of death of the insured person. The
stated death benefit is the permanent element of your policy. The adjustable
term insurance rider is the term insurance element of your policy.

The adjustable term insurance rider acts as a bridge. It provides term insurance
coverage which automatically adjusts to fill the gap between your total death
benefit and your base death benefit depending on which death benefit option you
choose. Generally, your target death benefit may be no less than $50,000 to
issue your policy.

It may be to your economic advantage to include part of your insurance coverage
under the adjustable term insurance rider. Both the cost of insurance under the
adjustable term insurance rider and the cost of insurance for the base death
benefit are deducted monthly from your account value and generally increase with
the age of the insured person. Use of the adjustable term insurance rider may
reduce sales compensation. SEE ADJUSTABLE TERM INSURANCE RIDER, PAGE 26.








- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 22

<PAGE>



                              DEATH BENEFIT SUMMARY

THIS CHART ASSUMES NO DEATH BENEFIT OPTION CHANGES, INCREASES OR DECREASES IN
STATED OR TARGET DEATH BENEFIT AND THAT PARTIAL WITHDRAWALS ARE LESS THAN THE
PREMIUM PAID.


<TABLE>
<CAPTION>
                         OPTION 1                              OPTION 2                                OPTION 3
==============   ====================================   ====================================   ====================================
<S>              <C>                                    <C>                                    <C>
STATED           The amount of policy death             The amount of policy death             The amount of policy death
DEATH            benefit at issue, not including        benefit at issue, not including        benefit at issue, not including
BENEFIT          rider coverage.  This amount           rider coverage.  This amount           rider coverage.  This amount
                 stays level throughout the life of     stays level throughout the life of     stays level throughout the life of
                 the contract.                          the contract.                          the contract.

BASE DEATH       The greater of the stated death        The greater of the stated death        The greater of the stated death
BENEFIT          benefit or the account value           benefit plus the account value,        benefit plus the sum of all
                 multiplied by the death benefit        or the account value multiplied        premiums you have paid minus
                 corridor factor.                       by the death benefit corridor          partial withdrawals you have
                                                        factor.                                taken, or the account value
                                                                                               multiplied by the death benefit
                                                                                               corridor factor.

TARGET           Stated death benefit plus              Stated death benefit plus              Stated death benefit plus
DEATH            adjustable term insurance rider        adjustable term insurance rider        adjustable term insurance rider
BENEFIT          benefit.  This amount remains          benefit.  This amount remains          benefit.  This amount remains
                 level throughout the life of the       level throughout the life of the       level throughout the life of the
                 policy.                                policy.                                policy.

TOTAL DEATH      This is the total death proceeds.      This is the total death proceeds.      This is the total death proceeds.
BENEFIT          It is the greater of the target        It is the greater of the target        It is the greater of the target
                 death benefit or the base death        death benefit plus the account         death benefit plus the sum of all
                 benefit.                               value, or the base death benefit.      premiums you have paid minus
                                                                                               partial withdrawals you have
                                                                                               taken, or the base death benefit.

ADJUSTABLE       The adjustable term insurance          The adjustable term insurance          The adjustable term insurance
TERM             rider benefit is the total death       rider benefit is the total death       rider benefit is the total death
INSURANCE        benefit minus base death               benefit minus the base death           benefit minus the base death
RIDER            benefit, but it will not be less       benefit, but it will not be less       benefit, but it will not be less
BENEFIT          than zero.  If the account value       than zero.  If the account value       than zero.  If the account value
                 multiplied by the death benefit        multiplied by the death benefit        multiplied by the death benefit
                 corridor factor is greater than        corridor factor is greater than        corridor factor is greater than
                 the stated death benefit, the          the stated death benefit plus the      the stated death benefit plus the
                 adjustable term insurance              account value, the adjustable          sum of all premiums you have
                 benefit will be decreased.  It         term insurance rider benefit will      paid minus partial withdrawals
                 will be decreased so that the          be decreased.  It will be              you have taken, the adjustable
                 sum of the base death benefit          decreased so that the sum of the       term insurance rider benefit will
                 and the adjustable term                base death benefit and the             be decreased.  It will be
                 insurance rider benefit is not         adjustable term insurance rider        decreased so that the sum of the
                 greater than the target death          benefit is not greater than the        base death benefit and the
                 benefit.  If the base death            target death benefit plus the          adjustable term insurance rider
                 benefit becomes greater than the       account value.  If the base death      benefit is not greater than the
                 target death benefit, then the         benefit becomes greater than the       target death benefit plus the
                 adjustable term insurance rider        target death benefit plus the          sum of all premiums you have
                 benefit is zero.                       account value, then the                paid minus partial withdrawals
                                                        adjustable term insurance rider        you have taken.  If the base
                                                        benefit is zero.                       death benefit becomes greater
                                                                                               than the target death benefit plus
                                                                                               the sum of all premiums you have paid
                                                                                               minus partial withdrawals you have
                                                                                               taken, then the adjustable term
                                                                                               insurance rider benefit is zero.
</TABLE>




<PAGE>






- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 23

<PAGE>



BASE DEATH BENEFIT

Your base death benefit can be different from your stated death benefit as a
result of:
     o   your choice of death benefit option;
     o   a change in your death benefit option;
     o   increases to satisfy the federal income tax law definition of life
         insurance;
     o   partial withdrawals;
     o   increases or decreases in the stated death benefit; or
     o   a transaction which causes the base death benefit to change.

As long as your policy is in force, we will pay the death proceeds to your
beneficiary when the insured person dies. The beneficiary(ies) is(are) the
person (people) you name to receive the death proceeds from your policy. The
death proceeds are:
     o   your base death benefit; plus
     o   any rider benefits; minus
     o   your outstanding policy loan with accrued loan interest; minus
     o   outstanding policy charges due before the insured person's date of
         death.

There could be outstanding policy charges if the insured dies while your policy
is in the grace period.

DEATH BENEFIT OPTIONS

You have a choice of three death benefit options: option 1, option 2 or option 3
(described below). You may choose death benefit option 3 only prior to the issue
of your policy. Your choice may result in your having a base death benefit which
is greater than your stated death benefit. You may change your death benefit
option after the policy date and before the continuation of coverage feature
begins. SEE CHANGES IN DEATH BENEFIT OPTIONS, PAGE 25 AND SEE CONTINUATION OF
COVERAGE, PAGE 28.

Under death benefit option 1, your base death benefit is the greater of:

     1.  your stated death benefit on the date of the insured person's death; or

     2.  your account value on the date of the insured person's death multiplied
         by the appropriate factor from the definition of life insurance factors
         shown in Appendix A.


Under death benefit option 2, your base death benefit is the greater of:

     1.  your stated death benefit plus your account value on the date of the
         insured person's death; or

     2.  your account value on the date of the insured person's death multiplied
         by the appropriate factor from the definition of life insurance factors
         shown in Appendix A.

Under option 1 positive investment performance is generally reflected in a
reduced net amount at risk. This lowers your policy's total cost of insurance
charges. Option 1 offers insurance coverage that is a set amount with
potentially lower cost of insurance charges over time. Under option 2,
investment performance is reflected in your insurance coverage.

Under death benefit option 3, the base death benefit is the greater of:

     1.  your stated death benefit plus the sum of all premiums you have paid
         minus partial withdrawals you have taken under your policy; or

     2.  your account value on the date of the insured person's death multiplied
         by the appropriate factor from the definition of life insurance factors
         shown in Appendix A.

Therefore, the base death benefit generally will increase as you pay premiums,
and decrease as you take partial withdrawals. In no event will your base death
benefit be less than your stated death benefit.

Federal income tax law requires that your death benefit be at least as much as
your account value multiplied by a factor defined by law. This factor is based
on:
     o   the insured person's age; and
     o   the insured person's gender.

We will adjust your policy to continue to qualify as life insurance under the
federal income tax laws in existence at the time the policy was issued.

If the insured person is 100 years of age or older and the continuation of
coverage feature is in effect, only death benefit option 1 is available.


- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 24

<PAGE>



CHANGES IN DEATH BENEFIT OPTIONS

You may request a change in your death benefit option after the policy date and
before the continuation of coverage feature. A death benefit option change
applies to your entire stated or base death benefit. You may change from death
benefit option 1 to option 2, or from option 2 to option 1. You may also change
from death benefit option 3 to option 1. You may not change from death benefit
option 1 to option 3, or option 2 to option 3, or option 3 to option 2. You may
choose death benefit option 3 only prior to the issue of your policy.

Your death benefit option change is effective on your next monthly processing
date after we accept and approve your requested change, so long as at least five
days remain before your monthly processing date. If fewer than five days remain
before your monthly processing date, your death benefit option change is
effective on your next monthly processing date.

After we approve your request, we send a new policy schedule page to you. You
should attach it to your policy. We may ask you to return your policy to our
customer service center so that we can note the change in your schedule.

For you to change from death benefit option 1 to option 2, you must provide to
us proof that the insured person is insurable under our normal rules of
underwriting for your policy class.

We may not allow a change to your death benefit option if it reduces the target
death benefit below the minimum we require to issue your policy.

On the effective date of your option change, your stated death benefit is
changed as follows:


Change       Change      Stated Death Benefit
 From            To       Following Change:
 ----            --       -----------------
Option 1     Option 2    your stated death benefit
                         before the change minus
                         your account value as of the
                         effective date of the change.

Option 2     Option 1    your stated death benefit
                         before the change plus your
                         account value as of the
                         effective date of the change.

Option 3     Option 1    your stated death benefit
                         before the change plus (a)
                         the sum of the premiums
                         you have paid, minus (b)
                         partial withdrawals you
                         have taken as of the
                         effective date of the change.

We increase or decrease your stated death benefit to keep the net amount at risk
the same on the date of your death benefit option change. Additionally, there is
no change to the amount of term insurance if you have an adjustable term
insurance rider. SEE COST OF INSURANCE CHARGE, PAGE 44.

If you change your death benefit option, we adjust the stated death benefit for
each of your segments by allocating your account value to each benefit segment.
For example, if you change from death benefit option 1 to option 2, your stated
death benefit is decreased by the amount of your account value allocation to
that segment. If you change from death benefit option 2 to option 1, your stated
death benefit is increased by the amount allocated to that segment. We do not
adjust the target premium when you change your death benefit option.

CHANGES IN DEATH BENEFIT AMOUNTS

You may increase the target or stated death benefit while your policy is in
force and before the policy anniversary when the insured person turns age 75.
You may request a decrease in the stated death benefit only after your first
policy anniversary.

Contact our customer service center to request an increase or decrease in death
benefit. The request is effective as of the next monthly processing date after
we receive your request and approve it. On the monthly processing date, we
deduct the monthly deductions from your account value. Any requested change in
your coverage must be for at least $1,000.

After we approve your request, we will send you a new schedule page.

Keep the new schedule with your policy. We may ask you to send your policy to us
so that we can note the change in your schedule.

We may not approve a requested change if it will disqualify your policy as life
insurance under federal income tax law. If we disapprove a change for any

- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 25

<PAGE>



reason, we provide you with a notice of our decision. SEE TAX CONSIDERATIONS,
PAGE 46.

If you decrease your death benefit, you may not decrease your target death
benefit below the minimum we require to issue your policy.

There may be tax consequences as a result of a decrease in your death benefit.
SEE TAX STATUS OF THE POLICY, PAGE 47 AND MODIFIED ENDOWMENT CONTRACTS, PAGE 48.

Requested reductions in the death benefit will first be applied to decrease the
target death benefit. We decrease your stated death benefit only after your
adjustable term insurance rider coverage is reduced to zero. If you have more
than one segment, we divide subsequent decreases in stated death benefit among
your benefit segments pro rata unless state law requires differently.

You must provide satisfactory evidence that the insured person is still
insurable in order to increase your death benefit.

Unless you tell us differently, we assume any request you make for an increase
in your target death benefit is also a request for an increase to the stated
death benefit. Thus, the amount of your adjustable term insurance rider will not
change. You may change the target death benefit once in a policy year.

The initial death benefit segment, or first segment, is the stated death benefit
on the effective date of the policy. An increase in the stated death benefit
(other than one caused by an option change) will cause a new segment to be
created. The segment year begins on the segment effective date and ends one year
later. The following may apply to each new segment:
     o   a new sales charge;
     o   a new deferred sales charge;
     o   new cost of insurance charges, guaranteed and current;
     o   a new incontestability period;
     o   a new suicide exclusion period; and
     o   a new target premium.

A requested increase in your stated death benefit creates a new segment. Once we
create a new segment, it is permanent unless state law requires differently. If
an option change causes the stated death benefit to increase, no new segment is
created. Instead, the size of each existing segment(s) is(are) changed. If it
causes the stated death benefit to decrease, each segment is decreased.

To determine the applicable sales charge and deferred sales charge, premiums you
pay after an increase are applied to your policy segments in the same proportion
as the target premiums for each segment bears to the sum of the target premium
for all segments. For each coverage segment, your schedule shows your target
premiums.

We allocate the net amount at risk among segments in the same proportion that
each segment bears to the total stated death benefit.


ADJUSTABLE TERM INSURANCE RIDER

You may increase your death proceeds by adding an adjustable term insurance
rider on the insured person's life. A rider changes benefits under your policy.
As the name suggests, the adjustable term insurance rider adjusts over time.

You specify a target death benefit when you apply for this rider. The target
death benefit can be level or can be scheduled to change at the beginning of any
policy year.

The death benefit for the adjustable term insurance rider is the difference
between your total death benefit and your base death benefit. The death benefit
automatically adjusts daily as your base death benefit changes. Total death
benefit depends on which death benefit option is in effect:

     OPTION 1:    If option 1 is in effect, the total death benefit is the
                  greater of:

                  a.  the target death benefit; or
                  b.  the account value multiplied by the appropriate factor
                      from the death benefit corridor factors in the policy.

     OPTION 2:    If option 2 is in effect, the total death benefit is the
                  greater of:

                  a.  the target death benefit plus the account value; or
                  b.  the account value multiplied by the appropriate factor
                      from the death benefit corridor factors in the policy.


- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 26

<PAGE>



     OPTION 3:    If option 3 is in effect, the total death benefit is the
                  greater of:

                  a.  the target death benefit plus the sum of the premiums you
                      have paid minus partial withdrawals you have taken; or
                  b.  the account value multiplied by the appropriate factor
                      from the death benefit corridor factors in the policy.

For example, under option 1, assume your base death benefit increases as a
result of an increase in your account value. The adjustable term insurance rider
adjusts to provide death proceeds equal to your total death benefit in each
year:

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

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

It is possible that the amount of your adjustable term insurance may be zero if
your base death benefit increases enough. Using the same example, if the base
death benefit under your policy grew to $250,000 or more, the adjustable term
insurance would be zero.

The adjustable term insurance can never be less than zero. Even when the
adjustable term insurance is reduced to zero, your rider remains in effect until
you remove it from your policy. Therefore, if later the base death benefit is
reduced below your target death benefit, the adjustable term insurance rider
amount reappears to maintain the total death benefit.

You may change the target death benefit schedule after it is issued, based on
our rules. SEE CHANGES IN DEATH BENEFIT AMOUNTS, PAGE 25.

We may deny any future, scheduled increases to your target death benefit if you
cancel a scheduled change, or if you ask for an unscheduled decrease in your
target death benefit.

Partial withdrawals, changes from death benefit option 1 to option 2 and base
decreases may reduce the amount of your target death benefit. SEE PARTIAL
WITHDRAWALS, PAGE 33, AND CHANGES IN DEATH BENEFIT OPTIONS, PAGE 25.

There is no defined premium for a given amount of adjustable term insurance
coverage. Instead, we deduct a monthly cost of insurance charge from your
account value. The cost of insurance for this rider is calculated as the monthly
cost of insurance rate for the rider coverage multiplied by the adjustable term
death benefit in effect that month. The cost of insurance rates will be
determined by us from time to time. They will be based on the issue age, gender,
and premium class of the person insured, as well as the length of time since
your policy date. The monthly guaranteed maximum cost of insurance rates for
this rider will be in the policy. SEE COST OF INSURANCE CHARGE, PAGE 44.

The only charge for this coverage is the cost of insurance charge. The total
charge that you pay may be less if you have coverage under an adjustable term
insurance rider instead of the base death benefit. If the target death benefit
is increased by you after the rider is issued, we use the same cost of insurance
rate schedule for the entire coverage for this rider. These rates are based on
the original premium class even though satisfactory new evidence of insurability
is given to us for the increased schedule.

Not all policy features apply to the adjustable term insurance rider. Under this
rider, there is no surrender value and policy loans are not available. The
adjustable term insurance rider does not contribute to the policy account value
nor to investment performance under your policy. The adjustable term insurance
rider provides benefits only at the insured person's death.


SPECIAL FEATURES

RIGHT TO EXCHANGE POLICY

During the first 24 months after your policy date, you have the right to
exchange your policy for a guaranteed policy, unless state law requires
differently. To do this, we transfer the amount you have in the variable
division to the guaranteed interest division. We allocate all of your future net
premiums to the guaranteed interest division. We do not allow any future
payments or transfers to the variable division after you exercise this right.

- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 27

<PAGE>



We will not charge you for this exchange. SEE THE GUARANTEED INTEREST DIVISION,
PAGE 18.

POLICY MATURITY

If the insured person reaches age 100 and you do not want the continuation of
coverage feature, you may surrender the policy for the net account value. Your
policy then ends. Some part of this payment may be taxable. You should consult
your tax adviser.

CONTINUATION OF COVERAGE

The continuation of coverage feature allows your insurance coverage to continue
beyond when the insured person reaches age 100. If you allow the continuation of
coverage feature to become effective, we:
     o   transfer your net account value (excluding the amount in the loan
         division) into the guaranteed interest division;
     o   charge a one-time $200 administrative fee to your policy to cover
         future expenses;
     o   terminate the adjustable term insurance rider and the target death
         benefit becomes the stated death benefit;
     o   convert death benefit option 2 or option 3 to death benefit option 1,
         if applicable; and
     o   terminate investment features.

The adjustable term insurance rider then terminates. If you have no adjustable
term insurance rider coverage, your stated death benefit is unchanged. You may
make no further premium payments.

Your insurance coverage continues until the insured person's death, unless the
policy lapses or is surrendered. However, we deduct no further cost of insurance
charges and your monthly deductions cease. SEE CONTINUATION OF COVERAGE
ADMINISTRATIVE FEE, PAGE 45.

Your net account value may not be transferred into the variable division after
the insured person reaches age 100.

During the continuation of coverage period, you may take policy loans or partial
withdrawals from your policy.

If you have outstanding policy loans, interest continues to accrue. If you fail
to make sufficient loan or loan interest payments, it is possible that the loan
plus accrued interest may become greater than your account value and cause your
policy to lapse. To avoid this, you may repay loans and make loan interest
payments during the continuation of coverage period. However, we will not accept
additional premium payments.

If you wish to stop coverage after the continuation of coverage feature begins,
you may surrender your policy and receive the net account value. All other
consequences of surrender apply. SEE SURRENDER, PAGE 35.

The continuation of coverage feature may not be available in all states. If a
state has approved this feature, it is automatic and you do not need to take any
action to activate it.

The tax consequences of coverage continuing beyond when the insured person
reaches age 100 are uncertain. You should consult a tax adviser as to those
consequences.


POLICY VALUES

ACCOUNT VALUE

Your account value is the total amount you have in the guaranteed interest
division, the variable division, and the loan division. Your account value
reflects:
     o   net premiums;
     o   deductions for charges;
     o   partial withdrawals;
     o   investment performance of the variable investment options;
     o   interest earned on the amount you have in the guaranteed interest
         division; and
     o   interest earned on the amount you have in the loan division.

NET ACCOUNT VALUE

Your policy's net account value is your account value minus the amount of your
outstanding policy loans and accrued loan interest, if any. Your surrender value
is the same as your net account value.

DETERMINING THE VALUE IN THE VARIABLE DIVISION

The amounts included in the variable division are measured by accumulation units
and accumulation unit values.

- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 28

<PAGE>



The value of a variable investment option is the accumulation unit value for
that option times the number of accumulation units you own in that option. Each
variable investment option has a different accumulation unit value.

You purchase accumulation units whenever you allocate premium or make transfers
to a variable investment option. This includes transfers from the loan division.

The valuation date is each date for which the net asset value of the investment
portfolio shares and unit values of the variable investment options are
determined. Valuation dates are each day the New York Stock Exchange and the
company's customer service center are open for business and a corresponding
investment portfolio values its shares, or as required by law.

We redeem accumulation units:
     o   when you take a partial withdrawal;
     o   when amounts are transferred from a variable investment option
         (including transfers to the loan division);
     o   for the monthly deductions from your account value;
     o   for policy transaction charges;
     o   on surrender; and
     o   to pay the death benefit after the insured person dies.

We calculate the number of variable investment option accumulation units
purchased or redeemed by:

     1.  dividing the dollar amount of your transaction by:

     2.  the accumulation unit value calculated at the close of business on the
         valuation date of the transaction.

The accumulation unit value is the value determined as of each valuation date.
The accumulation unit value of each variable investment option varies with the
investment performance of the underlying portfolio. It reflects:
     o   investment income;
     o   realized and unrealized capital gains and losses; and
     o   investment portfolio expenses.

SEE HOW WE CALCULATE ACCUMULATION UNIT VALUES, PAGE 29.

The date of a transaction is the date we receive your premium or transaction
request at our customer service center, so long as the date of receipt is a
valuation date. Each valuation date ends at 4:00 p.m. Eastern time. We use the
accumulation unit value which is next calculated after we receive your premium
or transaction request and we use the number of accumulation units attributable
to your policy on the date of receipt.

We take monthly deductions from your account value as of the monthly processing
date. If your monthly processing date is not a valuation date, the monthly
deduction is processed on the next valuation date.

The value of amounts allocated to the variable investment option goes up or down
depending on investment performance.

FOR AMOUNTS IN THE VARIABLE INVESTMENT OPTIONS, THERE IS NO GUARANTEED MINIMUM
CASH VALUE.

HOW WE CALCULATE ACCUMULATION UNIT VALUES

We determine accumulation unit values on each valuation date.

We generally set the accumulation unit value for a variable investment option at
$10 when the investment option is first opened. After that, the accumulation
unit value on any valuation date is:

     1.  the accumulation unit value for the preceding valuation date multiplied
         by

     2.  the accumulation experience factor for that variable investment option
         for the valuation period.

Every valuation period 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.

We calculate an accumulation experience factor for each variable investment
option every valuation date as follows:

     1.  We take the share value of the underlying portfolio shares in the
         variable investment option as reported to us by the investment
         portfolio managers as of the close of business on that valuation date.


- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 29

<PAGE>



     2.  We add dividends or capital gain distributions declared per share and
         reinvested by the investment portfolio on the date that the share value
         is affected. If applicable, we subtract a charge for taxes from this
         amount.

     3.  We divide the remaining amount by the value of the shares in the
         underlying investment portfolio for the variable investment option at
         the close of business on the previous valuation date.


TRANSFERS OF ACCOUNT VALUE

You may make up to twelve free transfers among the variable investment options,
or the guaranteed interest division, in each policy year. You may not make
transfers until after your free look period ends if your state requires a refund
of premium during the free look period.

We do not limit your number of transfers, but we may charge a $10 fee for each
transfer that you make after the first twelve in each policy year. We do not
include transfers for automatic rebalancing or dollar cost averaging toward your
twelve free transfers. You may not make transfers during the continuation of
coverage period.

You may make transfer requests in writing, or by telephone if you have telephone
privileges, to our customer service center. Your transfer takes effect on the
valuation date we receive your request. The minimum amount you may transfer is
$100. This minimum does not need to come from one division or be transferred to
one division as long as the total amount you transfer is at least $100. However,
if the amount remaining in a variable investment option is less than $100 when
you make a transfer request, we transfer the entire amount out of that variable
investment option.

EXCESSIVE TRADING

Excessive trading activity can disrupt investment portfolio management
strategies and increase portfolio expenses by causing:
     o   increased trading and transaction costs;
     o   disruption of planned investment strategies;
     o   forced and unplanned portfolio turnover;
     o   lost opportunity costs; and
     o   the investment portfolios to have large asset swings that decrease
         their ability to provide maximum investment return to all policyowners.

In response to excessive trading, we may place restrictions or refuse transfers
made by third-party agents acting on behalf of owners such as a market timing
service. We will refuse or place restrictions on transfers when we determine, in
our sole discretion, that transfers are harmful to the investment portfolios, or
to policyowners as a whole.

GUARANTEED INTEREST DIVISION TRANSFERS

Transfers into the guaranteed interest division are not restricted.

You may transfer from the guaranteed interest division only in the first 30 days
of each policy year. Transfer requests received within 30 days before your
policy anniversary are deemed to occur on your policy anniversary. A request
received by us within 30 days after your policy anniversary is effective as of
the valuation date we receive it. Transfer requests made at any other time will
not be processed.

Transfers from the guaranteed interest division are limited to the largest of:
     o   25% of your guaranteed interest division balance at the time of your
         first transfer or withdrawal out of it in that policy year;
     o   the sum of the amounts you have transferred and withdrawn from the
         guaranteed interest division in the prior policy year; or
     o   $100.


DOLLAR COST AVERAGING

If your policy has at least $10,000 invested in either the Liquid Asset Money
Market Portfolio, or the Limited Maturity Bond Portfolio, you can elect dollar
cost averaging. The main goal of dollar cost averaging is to protect your policy
values from short-
term price changes.

Dollar cost averaging does not assure a profit nor does it protect you against a
loss in a declining market.

This systematic plan of transferring account values is intended to reduce the
risk of investing too much

- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 30

<PAGE>



when the price of an investment portfolio's shares is high. It also reduces the
risk of investing too little when the price of an investment portfolio's shares
is low. Since you transfer the same dollar amount to other investment options
each period, you purchase more units in an investment option if the unit value
is low, and you purchase fewer units if the unit value is high.

You may add dollar cost averaging to your policy at any time. The first dollar
cost averaging date must be at least five days after we receive your dollar cost
averaging request. Dollar cost averaging cannot begin until after the end of
your free look period if your state requires refund of all premiums paid during
the free look period.

With dollar cost averaging, you designate either a dollar amount, or a
percentage of your account value, for automatic transfer from either the
investment option invested in either the Liquid Asset Money Market Portfolio or
the Limited Maturity Bond Portfolio for automatic transfer. Each period, we
automatically transfer the amount you select from your chosen source investment
option to one or more other variable investment options. You may not make
transfers to or from the guaranteed interest division or the loan division under
dollar cost averaging.

The minimum percentage you may transfer to any one investment option is 1% of
the total amount you transfer to all investment options you select. You must
transfer at least $100 for each dollar cost averaging transfer.

Dollar cost averaging may occur on the same day of the month either monthly,
quarterly, semi-annually, or annually. Unless you tell us otherwise, dollar cost
averaging automatically takes place monthly, on the monthly processing date.

We do not count dollar cost averaging transfers toward your twelve free
transfers per policy year. There is no charge for this feature.

You may have both dollar cost averaging and automatic rebalancing at the same
time. The dollar cost averaging division from which your transfer will be taken
cannot be included in your automatic rebalancing program.

CHANGING DOLLAR COST AVERAGING

You may change your dollar cost averaging program one time per policy year. If
you have telephone privileges, you may make changes to the dollar cost averaging
program by telephoning our customer service center. See Telephone Privileges,
page 38.

TERMINATING DOLLAR COST AVERAGING

You may cancel dollar cost averaging by sending satisfactory notice to our
customer service center. We must receive it at least five days before the next
dollar cost averaging date.

Dollar cost averaging will terminate if:

     1.  you specify a termination date; or

     2.  your balance remaining in the investment option from which your dollar
         cost averaging transfers are taken reaches a dollar amount you set; or

     3.  on any dollar cost averaging date, the amount in the investment option
         from which you want to make a transfer is equal to or less than the
         amount to be transferred. We will transfer the remaining amount and
         dollar cost averaging ends.


AUTOMATIC REBALANCING

Automatic rebalancing provides you with a method for maintaining a consistent
approach to investing account values over time, and simplifying the process of
asset allocation by dividing amounts among the investment options you have
chosen.

Transfers made for automatic rebalancing do not count toward your twelve free
transfers per policy year. There is no charge for this feature.

If you choose this feature, on each rebalancing date we transfer amounts among
the investment options to match your pre-set automatic rebalancing allocation
percentages. After the transfers, the ratio of your account value in each
division to your total account value for all investment options included in
automatic rebalancing matches the automatic rebalancing allocation percentage
for that investment option. This action rebalances the amounts in the investment
options that do not match your set allocation. This happens if an investment
option

- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 31

<PAGE>



outperforms other investment options for that time period.

You may choose the automatic rebalancing feature on your application or later by
completing our customer service form. Automatic rebalancing may occur on the
same day of the month either monthly, quarterly, semi-annually, or annually. If
you do not specify, automatic rebalancing will occur on the last valuation date
of a calendar quarter.

If you choose automatic rebalancing on your policy application, the first
transfer occurs on the date you select (after your free look period if your
state requires return of all premiums paid during the free look period). If you
elect this feature after your policy date, we process the first transaction on
the date you have requested. If you requested no date, processing is on the last
valuation date of the calendar quarter we receive your notice at our customer
service center.

You may have both automatic rebalancing and dollar cost averaging at the same
time. The investment option from which your dollar cost averaging transfers are
taken cannot be included in your automatic rebalancing allocation program. You
may not include the loan division in your automatic rebalancing allocations.

CHANGING AUTOMATIC REBALANCING

You may change your allocation percentages for automatic rebalancing at any
time. Your allocation change is effective on the valuation date that we receive
it at our customer service center. If you reduce the amount allocated to the
guaranteed interest division, it is considered a transfer from that division.
You must meet the requirements for the maximum transfer amount and time
limitations on transfers from the guaranteed interest division. See Transfers of
Account Value, page 30.

TERMINATING AUTOMATIC REBALANCING

You may terminate automatic rebalancing at any time, as long as we receive your
notice of termination at least five days before the next automatic rebalancing
date.


POLICY LOANS

You may borrow against your policy at any time after the first monthly
processing date by using your policy as security for a loan, or as otherwise
required by law. The amount you borrow is called a policy loan. Your policy loan
is:

     1.  the total amount you borrow from your policy; plus

     2.  any policy loan interest that is capitalized when due; minus

     3. policy loan repayments you make.

Unless state law requires differently, new policy loans must be at least $100.
The maximum amount you can borrow on any valuation date, unless required
differently by state law, is your net account value minus the monthly deductions
to your next policy anniversary or 13 monthly deductions if you take a loan
within thirty days before your next policy anniversary.

Your request for a policy loan must be directed to our customer service center.
If you have telephone privileges, you may request a policy loan for less than
$25,000 by telephoning our customer service center. SEE TELEPHONE PRIVILEGES,
PAGE 38.

When you request a loan you may specify one investment option from which the
loan will be taken. If you do not specify one, the loan will be taken
proportionately from each active investment option you have.

When you take a policy loan, we transfer an amount equal to your policy loan
from the specified investment option proportionately or from the variable and
the guaranteed interest divisions to the loan division. We follow this same
process for loan interest due at your policy anniversary. We credit the loan
division with interest at an annual rate of 3%.

The loan division is part of our general account, separate from the guaranteed
interest division.

Loan interest charges on your policy loan accrue daily at an annual interest
rate of 3.25%. Interest is due in arrears on each policy anniversary. If you do
not pay your interest when it is due, we add it to your policy loan.

- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 32

<PAGE>



If you request an additional loan, we add the amount you request to your
existing outstanding policy loan. This way, there is only one loan outstanding
on your policy at any time.

Policy loans may cause your policy to lapse if your net account value is not
enough to pay all deductions each month. SEE LAPSE, PAGE 34.

Policy loans may have tax consequences. SEE DISTRIBUTIONS OTHER THAN DEATH
BENEFITS FROM MODIFIED ENDOWMENT CONTRACTS, PAGE 48, AND DISTRIBUTIONS OTHER
THAN DEATH BENEFITS FROM POLICIES THAT ARE NOT MODIFIED ENDOWMENT CONTRACTS,
PAGE 48.

LOAN REPAYMENT

You may repay all or part of your policy loan at any time. We assume that any
payments you make, other than scheduled premiums, are policy loan repayments.
You must tell us otherwise if you want additional payments to be premium
payments.

When you make a loan repayment, we transfer an amount equal to your repayment
from the loan division, the variable investment options and the guaranteed
interest division in the same proportion as your current premium allocation,
unless you tell us otherwise.

LOANS AND YOUR BENEFITS

Taking a loan decreases the amount you have in the investment options. Accruing
loan interest will change your net account value as compared to what it would
have been if you did not take a loan.

Even if you repay your loan, it has a permanent effect on your account value.
The benefits under your policy may be affected.

The loan is a first lien on your policy. If you do not repay your policy loan,
we deduct your outstanding policy loan and accrued loan interest from the death
benefit payable, the surrender value payable.

The policy lapses when the account value minus policy loans and accrued loan
interest is not enough to cover your monthly deductions. If your policy lapses
with a loan outstanding, you may have adverse tax consequences. SEE
DISTRIBUTIONS OTHER THAN DEATH BENEFITS FROM MODIFIED ENDOWMENT CONTRACTS, PAGE
48, AND DISTRIBUTIONS OTHER THAN DEATH BENEFITS FROM POLICIES THAT ARE NOT
MODIFIED ENDOWMENT CONTRACTS, PAGE 48.

If you use the continuation of coverage feature and you have a policy loan, loan
interest continues to accrue. If you do not make loan payments your policy could
lapse.


PARTIAL WITHDRAWALS

You may request a partial withdrawal on any valuation date after your first
policy anniversary by contacting our customer service center. You make a partial
withdrawal when you withdraw part of your net account value. If your request is
by telephone, the partial withdrawal must be for an amount less than $25,000 and
may not cause a decrease in your death benefit; otherwise, your request must be
in writing. SEE TELEPHONE PRIVILEGES, PAGE 38.

You may take only one partial withdrawal per policy year.

The minimum partial withdrawal you may take is $100. The maximum partial
withdrawal you may take is the amount which leaves $500 as your net account
value. If you request a withdrawal of more than this maximum, we require you to
surrender your policy. When you take a partial withdrawal, we deduct your
withdrawal amount plus any service fee from your account value. SEE CHARGES,
PAGE 42.

Partial withdrawals may have adverse tax consequences. SEE DISTRIBUTIONS OTHER
THAN DEATH BENEFITS FROM MODIFIED ENDOWMENT CONTRACTS, PAGE 48, AND
DISTRIBUTIONS OTHER THAN DEATH BENEFITS FROM POLICIES THAT ARE NOT MODIFIED
ENDOWMENT CONTRACTS, PAGE 48.

PARTIAL WITHDRAWALS UNDER DEATH BENEFIT OPTION 1

If you selected death benefit option 1, and if no more than fifteen years have
passed since your policy date and the insured person is not yet age 81, you may
make a partial withdrawal of up to the greater of 10% of your account value, or
5% of your stated death benefit without decreasing the stated death benefit.
Otherwise amounts you withdraw will reduce your stated death benefit by the
amount of the withdrawal unless your policy death benefit has been increased due
to the federal income tax definition of life insurance.

- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 33

<PAGE>



If your policy death benefit has been increased due to the federal income tax
definition of life insurance at the time of the partial withdrawal, then at
least part of your partial withdrawal may be made without reducing your stated
death benefit.

PARTIAL WITHDRAWALS UNDER DEATH BENEFIT OPTION 2

If you have selected death benefit option 2, a partial withdrawal does not
reduce your stated death benefit or target death benefit. However, we reduce the
total death benefit by at least the partial withdrawal amount because your
account value is reduced.

PARTIAL WITHDRAWALS UNDER DEATH BENEFIT OPTION 3

If you have selected death benefit option 3 and your partial withdrawal is less
than the total of premiums you have paid less the total of your prior partial
withdrawals, then your stated death benefit will not be reduced. However, your
total death benefit will be reduced by at least the amount of your partial
withdrawal.

If your partial withdrawal is more than the amount of premiums you have paid
less the total of your prior partial withdrawals, then the excess is treated in
the same manner as partial withdrawals under death benefit option 1. SEE PARTIAL
WITHDRAWALS UNDER DEATH BENEFIT OPTION 1, PAGE 33.

STATED DEATH BENEFIT AND TARGET DEATH BENEFIT REDUCTIONS

Generally, we reduce the stated death benefit by the amount of the partial
withdrawal. A partial withdrawal may reduce your target death benefit.

Partial withdrawals do not reduce the stated death benefit if your base death
benefit has been increased to qualify your policy as life insurance under the
federal income tax laws, if you withdraw an amount that is no greater than the
amount that reduces your account value to a level which no longer requires your
base death benefit to be increased to qualify as life insurance for federal
income tax law purposes. SEE TAX STATUS OF THE POLICY, PAGE 47.

We require a minimum target death benefit to issue your policy. You are not
allowed to take a partial withdrawal if it reduces your target death benefit
below this minimum. SEE GROUP OR SPONSORED ARRANGEMENTS OR CORPORATE PURCHASERS,
PAGE 46.

PARTIAL WITHDRAWAL MECHANICS

Unless you tell us otherwise, we will make a partial withdrawal from the
guaranteed interest division and the variable division in the same proportion
that each has to your net account value immediately before your withdrawal. The
amount withdrawn from the guaranteed interest division may not be for more than
your total withdrawal multiplied by the ratio of your account value in the
guaranteed interest division to your total net account value immediately before
the partial withdrawal transaction.

We will send a new schedule page for your policy showing the effect of your
withdrawal if there is any change to your stated death benefit or your target
death benefit. Or, to make this change, we may ask that you return the policy to
our customer service center.

Your withdrawal and any reductions in the death benefits are effective as of the
valuation date on which we receive your request. SEE DISTRIBUTIONS OTHER THAN
DEATH BENEFITS FROM MODIFIED ENDOWMENT CONTRACTS, PAGE 48, AND DISTRIBUTIONS
OTHER THAN DEATH BENEFITS FROM POLICIES THAT ARE NOT MODIFIED ENDOWMENT
CONTRACTS, PAGE 48.


LAPSE

Your insurance coverage continues as long as your net account value is enough to
pay all deductions each month.

In any policy year, if you have an outstanding policy loan, your policy will
lapse if the loan plus the accrued interest owed is more than the account value.

After the insured person reaches age 100 and if the continuation of coverage
feature is active, the policy could lapse even though there are no further
monthly deductions.

GRACE PERIOD

Your policy enters the 61-day lapse grace period if, on a monthly processing
date your net account value is zero (or less).

We notify you that the policy is in a grace period at least 30 days before the
grace period ends. We provide this notice to you, or a person to whom you

- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 34

<PAGE>



have assigned your policy, at the last address in our records. We notify you of
the required premium payment necessary to prevent your policy from lapsing. This
amount is generally the amount of past due charges, plus the amount that covers
your estimated monthly policy deductions for the next two months. If the insured
person dies during the grace period, we pay death proceeds to your
beneficiary(ies) with reductions for policy loans, accrued loan interest, and
monthly deductions owed.

If we receive payment of the required amount before the end of the grace period,
we apply it to your account value in the same manner as your other premium
payments, then we take the overdue deductions from your account balance.

If you do not pay the full amount required within the 61-day grace period, your
policy (and rider) lapse without value. We then withdraw your remaining account
balance from the variable and guaranteed interest divisions. We deduct amounts
you owe us and inform you that the policy has ended.


REINSTATEMENT

If you do not pay enough premium before the end of the grace period, your policy
lapses. You may reinstate your policy and rider within five years after the
grace period ends.

Unless state law requires differently, we will reinstate your policy and rider
if:

     1.  you have not surrendered your policy for its surrender value;

     2.  you provide satisfactory evidence to us that the insured person is
         still insurable according to our normal rules of underwriting; and

     3.  we receive enough premium from you to keep your policy and rider in
         force from the beginning to the end of the grace period and for two
         months after the reinstatement date.

Reinstatement is effective as of the monthly processing date following our
approval of your reinstatement application. If you had a policy loan when
coverage ended, we reinstate it with accrued loan interest to the date of lapse.
The cost of insurance charges in effect at the time of reinstatement for the age
of the insured person are adjusted to reflect the time since the lapse.

We apply the net premiums received after reinstatement according to the premium
allocation

instructions in effect at the start of the grace period, unless you tell us
otherwise.


SURRENDER

You may surrender your policy for its surrender value any time while the insured
person is living. You do this by sending a written request and your policy or a
lost policy form to our customer service center.

We compute your surrender value as of the valuation date we receive your
surrender request and policy at our customer service center. All insurance
coverage ends on the date we receive your surrender request and policy. SEE
POLICY VALUES, PAGE 10.

We do not pro-rate or add back charges and expenses to your account value which
we deducted on the monthly anniversary before the date your surrender is
processed.

A surrender of your policy may have adverse tax consequences. SEE DISTRIBUTIONS
OTHER THAN DEATH BENEFITS FROM MODIFIED ENDOWMENT CONTRACTS, PAGE 48, AND
DISTRIBUTIONS OTHER THAN DEATH BENEFITS FROM POLICIES THAT ARE NOT MODIFIED
ENDOWMENT CONTRACTS, PAGE 48.


GENERAL POLICY PROVISIONS

FREE LOOK PERIOD OR RIGHT TO EXAMINE POLICY PERIOD

You have the right to examine your policy. The right to examine your policy (or
free look period) starts on the date you receive your policy. If for any reason
you do not want it, you may return your policy to us or your registered
representative within the period shown in the policy. If you return your policy
to us within your state's specified time limit, we will consider it canceled as
of your policy date.

If you cancel your policy during this free look period, you will receive a
refund as determined by state law.

- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 35

<PAGE>



Generally, there are two types of free look refunds. Some states require a
return of all premiums paid while others permit payment of the account value
plus a refund of all charges deducted. Your policy will specify what free look
refund applies in your state. The type of free look refund allowed in your state
will affect when your initial net premium and additional net premiums paid
before the end of the free look period are invested into the variable investment
options. SEE ALLOCATION OF NET PREMIUMS, PAGE 21.

YOUR POLICY

Some groups under this policy may choose to use a master policy and certificates
rather than a series of individual policies.

The entire contract between you and us is the combination of:
     o   the policy (or certificate);
     o   a copy of your original application and any applications for benefit
         increases or decreases;
     o   the adjustable term insurance rider;
     o   endorsements;
     o   schedule pages; and
     o   reinstatement applications.

If you make a change to your coverage, we give you a copy of your changed
application and new schedules. If you send us your policy, we attach these items
to your policy and return it to you. Otherwise, you need to attach them to your
policy.

Unless there is fraud, we consider all statements made in an application to be
representations and not guarantees. We use no statement to deny a claim, unless
it is in an application.

A president or an officer of our company and our secretary or assistant
secretary must sign all changes or amendments we make to your policy. No other
person may change the terms or conditions of your policy.

GUARANTEED ISSUE

We only offer this policy on a guaranteed issue basis. We issue these policies
up to a preset face amount with evidence of insurability requirements.

AGE

We issue your policy at the insured person's age stated in your policy schedule.
This is based on the insured person's age as of the nearest birth date to the
policy date. We determine the insured person's age at any given time by adding
the number of completed policy years to the age calculated at issue and shown in
the schedule. At issue of your policy, the insured person must be no less than
age 15 and no more than age 85.

OWNERSHIP

The original owner is the person named as the owner in the policy application.
The owner can exercise all rights and receive the benefits during the insured
person's lifetime before the maturity date. This includes the right to change
the owner, beneficiaries, or method to pay proceeds.

As a matter of law, all rights of ownership are limited by the rights of any
person who has been assigned rights under the policy, and any irrevocable
beneficiary(ies).

You may name a new owner by giving us written notice. The effective date of the
change to the new owner is the date the prior owner signs the notice. However,
we will not be liable for any action we take before a change is recorded at our
customer service center. A change in ownership may cause the prior owner to
recognize taxable income on gain under the policy.

BENEFICIARY(IES)

You, as owner, name the beneficiary(ies) when you apply for your policy. The
primary beneficiary(ies) who survives the insured person receives the death
proceeds. Other surviving beneficiary(ies) receive death proceeds only if there
is no surviving primary beneficiary(ies). If more than one beneficiary(ies)
survives the insured person, they share the death proceeds equally, unless you
have told us otherwise. If none of your policy beneficiaries has survived the
insured person, we pay the death proceeds to you, or to your estate as owner.

Once you tell us who the beneficiary(ies) is/are, we keep this information on
file. You may name a new beneficiary during the insured person's lifetime. We
pay the death proceeds to the most recent beneficiary(ies) whom you have most
recently named

- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 36

<PAGE>



and which we have on record. We do not make multiple payments.

COLLATERAL ASSIGNMENT

You may assign your policy as security by sending written notice to us. After we
record the assignment, your rights as owner and the beneficiary's(ies') rights
(unless the beneficiary(ies) was made an irrevocable beneficiary(ies) under an
earlier assignment) are subject to the assignment. It is your responsibility to
make sure the assignment is valid.

INCONTESTABILITY

After your policy has been in force while the insured person is alive for two
years from your policy date, we will not question the validity of the statements
in your application. After your policy has been in force while the insured
person is alive for two years from the effective date of any new segment or from
the effective date of an increase in any other benefit, we will not contest the
statements in your application for the new segment or other benefit increase.

After this policy has been in force while the insured person is alive for two
years from the effective date of any reinstatement, we will not contest the
statements in your application for reinstatement.

MISSTATEMENTS OF AGE OR GENDER

If the insured person's age or gender has been misstated, we adjust the death
benefit. We adjust death benefits to the amount which would have been purchased
for the insured person's correct age and gender. We base the adjusted death
benefit on the cost of insurance charges deducted from your account value on the
last monthly processing date before the insured person's death, or as otherwise
required by state law.

If unisex cost of insurance rates apply, we do not make any adjustments for a
misstatement of gender.

SUICIDE

If the insured person commits suicide, while that insured person is sane or
insane within two years of your policy date, unless otherwise required by state
law, we limit death benefits to:

     1.  the total of all premiums paid to the time of death; minus

     2.  the amount of outstanding policy loans and accrued loan interest; minus

     3. any partial withdrawals you have taken.



If the insured person has been changed, and the new insured person dies by
suicide within two years of the change date, we then limit the death benefit to:

     1.  your net account value as of the change date; plus

     2.  the premiums you paid since the change date; minus

     3.  the sum of any increases in policy loans, accrued loan interest, and
         partial withdrawals taken since the change date.

We make a limited payment to the beneficiary(ies) for a new segment or other
increase if the insured person commits suicide, while sane or insane within two
years of the effective date of a new segment, or within two years of an increase
in any other benefit, unless otherwise required by state law. The limited
payment we make is equal to the cost of insurance and monthly expense charges
which were deducted for such increase.

TRANSACTION PROCESSING

Generally, within seven days of when we receive all information required to
process a payment, we pay:
     o   death proceeds;
     o   surrender value;
     o   partial withdrawals; and
     o   loan proceeds.

We may delay processing these transactions if:
     o   the NYSE is closed for trading;
     o   trading on the NYSE is restricted by the SEC;
     o   there is an emergency so that it is not reasonably possible to sell
         securities in the variable investment options or to determine the value
         of a variable investment option's assets; or
     o   a governmental body with jurisdiction over the separate account allows
         suspension by its order.


- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 37

<PAGE>



SEC rules and regulations determine whether or not these conditions exist.

We execute transfers among the variable investment options as of the valuation
date of our receipt of your request at our customer service center.

We determine death proceeds as of the insured person's date of death. The death
proceeds are not affected by subsequent changes in the value of the variable
investment options. We pay interest at our stated rate (or at a higher rate if
required by law) from the insured person's date of death to the date of payment.

We may delay payment from our guaranteed interest division for up to six months,
unless state law requires otherwise, of:
     o   surrender proceeds;
     o   withdrawal amounts; or
     o   loan amounts.

We pay interest at our declared rate (or at a higher rate if required by law)
from the date we receive the request if we delay payment more than 30 days.

NOTIFICATION AND CLAIMS PROCEDURES

Except for certain authorized telephone requests, we must receive in writing any
election, designation, change, assignment or request made by the owner.

You must use a form acceptable to us. We are not liable for actions taken before
we receive and record the written notice. We may require you to return your
policy for certain policy changes or if you surrender it.

If the insured person dies while your policy is in force, please let us or your
registered representative know as soon as possible. We will immediately send you
instructions on how to make a claim. As proof of the deceased insured person's
death, we may require you to provide proof of the deceased insured person's age,
and a certified copy of the deceased insured person's death certificate.

The beneficiary(ies) and the deceased insured person's next of kin may need to
sign authorization forms. These forms allow us to get information about the
deceased insured person. This information may include medical records of doctors
and hospitals used by the deceased insured person.

TELEPHONE PRIVILEGES

Telephone privileges are automatically provided to you and your agent or
registered representative, unless you decline it on the application or contact
our customer service center. Telephone privileges allow you or your
agent/registered representative, if applicable, to call our customer service
center to:
     o   make transfers;
     o   change premium allocations;
     o   change features in your dollar cost averaging and automatic rebalancing
         programs;
     o   request partial withdrawals; or
     o   request a policy loan.

Our customer service center uses reasonable procedures to make sure that
instructions received by telephone are genuine. These procedures may include:

     1.  requiring some form of personal identification;

     2.  providing written confirmation of any transactions; and

     3. tape recording telephone calls.

By accepting automatic telephone privileges, you authorize us to record your
telephone calls to us. If we use reasonable procedures to confirm instructions,
we are not liable for losses due to unauthorized or fraudulent instructions. We
may discontinue this privilege at any time.

NON-PARTICIPATION

Your policy does not participate in the surplus earnings of Security Life.

DISTRIBUTION OF THE POLICIES

The principal underwriter (distributor) for our policies is ING America
Equities, Inc. ING America Equities, Inc. is a wholly owned subsidiary of
Security Life. It is registered as a broker-dealer with the SEC and the NASD. We
pay ING America Equities, Inc. for acting as the principal underwriter under a
distribution agreement.


- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 38

<PAGE>



We sell our policies through registered representatives of other broker-dealers
including, but not limited to:

     1.  VESTAX Securities Corporation, a subsidiary of ING America Insurance
         Holdings, Inc.;

     2.  Locust Street Securities, Inc., an affiliate of Security Life of Denver
         Insurance Company;

     3.  Multi-Financial Services, Inc., an affiliate of Security Life of Denver
         Insurance Company; and

     4.  IFG Network Securities, Inc., a subsidiary of Investors Financial
         Group, Inc., which is a subsidiary of ING America Insurance Holdings,
         Inc.

These broker-dealers have entered into selling agreements with us. They are
registered with the SEC and the NASD.

Under these selling agreements, we pay a distribution allowance to
broker-dealers, who then pay commissions to the registered representative who
sells this policy. During the first policy year, the distribution allowance may
be up to 12% of the target premium that you paid. For policy years two through
four, the distribution allowance may be up to 10% of the target premium. For
policy years five through ten, the distribution allowance may equal up to 2% of
the target premiums that you have paid. After the tenth policy year, there is no
distribution allowance.

Broker-dealers may receive annual renewal payments of 0.20% of the net account
value for the first twenty years of your policy and 0.10% each year thereafter.

Compensation arrangements vary among broker-dealers and depend on particular
circumstances. In addition to the above-described compensation, we may pay
wholesaler fees and training allowances.

We pay distribution and other allowances from our resources which includes sales
charges deducted from premiums.

ADVERTISING PRACTICES AND SALES LITERATURE

We may use advertisements and sales literature to promote this product,
including:
     o   articles on variable life insurance and other information published in
         business or financial publications;
     o   indices or rankings of investment securities; and
     o   comparisons with other investment vehicles, including tax
         considerations.

We may use information regarding the past performance of the variable investment
options. Past performance is not indicative of future performance of the
investment options or the policies and is not reflective of the actual
investment experience of policyowners.

We may feature certain investment options and their managers, as well as
describe asset levels and sales volumes for our products. We may refer to past,
current, or prospective economic trends and investment performance or other
information we believe may be of interest to our customers.

SETTLEMENT PROVISIONS

You may elect to have the beneficiary(ies) receive the death proceeds other than
in one payment. If you make this election, you must do so during the insured
person's lifetime. If you have not made this election, the beneficiary(ies) may
do so within 60 days after we receive proof of the insured person's death.

You may take your surrender value in other than one payment.

The investment performance of the variable investment options does not affect
payments under these settlement options. Instead, interest accrues at a fixed
rate based on the option you choose. Payment options are subject to our rules at
the time you make your selection. A periodic payment must be at least $20.
Currently, these alternate payment options are available if the proceeds are
$2,000 or more.


- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 39

<PAGE>




Option I:    PAYOUTS FOR A DESIGNATED PERIOD: Payout payments may be made on
             a monthly, quarterly, semi-annual, or annual basis for a period
             from five to thirty years. The installment dollar amounts are equal
             except for any excess interest. Settlement Option Table I in your
             policy shows the amount of the first monthly payout for each $1,000
             of account value applied.


Option II:   LIFE INCOME WITH PAYOUTS GUARANTEED FOR A DESIGNATED PERIOD:
             Payout payments may be made on a monthly, quarterly, semi-annual,
             or annual basis throughout the lifetime of the person receiving the
             payment, or if longer for guaranteed periods of five, ten, fifteen,
             or twenty years. You choose the length of time to receive the
             guaranteed payments. If you choose a longer guaranteed period, the
             amount of your periodic payments will be lower.

             The installment dollar amounts are equal except for any excess
             interest. The Settlement Option Table II in your policy shows the
             amount of the first monthly payout for each $1,000 of account value
             applied. This option is available only for the ages shown in this
             table.

Option III:  HOLD AT INTEREST: Amounts may be left on deposit with us to be
             paid at the death of the person you choose to receive the payment,
             or at a chosen earlier date. We will pay interest at our declared
             rate on any unpaid balance (or at a higher rate if required by
             law). You may choose interest to be accumulated or be paid on a
             monthly, quarterly, semi-annual, or annual basis.

             You may not leave money on deposit for more than 30 years.

Option IV:   PAYOUTS OF A DESIGNATED AMOUNT: Payouts will be made until
             proceeds, including interest, are exhausted. Interest is at a rate
             we declare (or at a higher rate as required by law). Payout payment
             choices are on a monthly, quarterly, semi-annual, or annual basis.

Option V:    OTHER: You, as owner, may ask us to apply money under any
             options we offer at the time we pay the benefit.

The beneficiary(ies) or other person (successor to the beneficiary(ies)) who has
the right to receive payments may name someone else to receive amounts that we
would otherwise pay to the beneficiary's(ies') estate if he/she/they die(s). The
person who has the right to receive payment may name another person, at any
time. Designating another person to receive payment may have income, gift or
estate tax consequences. Consult a professional tax adviser before making this
designation.

We must approve an arrangement that involves someone who is to receive payment
who is not a human being (for example, a corporation). We must approve a
situation involving a person who is to receive payment while acting on behalf of
another, called a fiduciary. We base the details of all arrangements on our
rules at the time the arrangements are effective. This includes rules on the:
     o   minimum amount we pay under an option;
     o   minimum amounts for installment payments;
     o   withdrawal rights;
     o   right to receive payments over time, which we may offer as a lump sum
         payment;
     o   naming of people who have the right to receive payment and their
         successors; and
     o   proof of age and survival.


ADMINISTRATIVE INFORMATION ABOUT THE POLICY

VOTING PRIVILEGES

We invest the variable investment option's assets in shares of investment
portfolios. We are the legal owner of the shares held in the separate account
and we have the right to vote on certain issues. Among other things, we may vote
on issues described in the fund's current prospectus, or issues requiring a vote
by shareholders under the Investment Company Act of 1940.

Even though we own the shares, we give you the opportunity to tell us how to
vote the number of shares attributable to your account value.

- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 40

<PAGE>



We count fractional shares. If you have a voting interest, we send you proxy
material and a form on which to give us your voting instructions.

Each investment portfolio's shares have the right to one vote. The votes of all
investment portfolios are cast together on a collective basis, except on issues
for which the interests of the portfolios differ. In these cases, voting is done
on a portfolio-by-portfolio basis.

Examples of issues that require a portfolio-by-portfolio vote are:

     1.  changes in the fundamental investment policy of a particular investment
         portfolio; or

     2.  approval of an investment advisory agreement.

We vote the shares in accordance with your instructions at meetings of
investment portfolio shareholders. We vote any investment portfolio shares that
are not attributable to policies, and any investment portfolio shares for which
the owner does not give us instructions, the same way we vote as if we did
receive owner instructions.

We reserve the right to vote investment portfolio shares without getting
instructions from policy owners if the federal securities laws, regulations, or
their interpretations change to allow this.

You may instruct us only on matters relating to the investment portfolios
corresponding to divisions in which you have invested assets as of the record
date set by the investment portfolio's Board for the portfolio's shareholders
meeting. We determine the number of investment portfolio shares in each variable
investment option that we attribute to your policy by dividing your account
value allocated to that variable investment option by the net asset value of one
share of the matching investment portfolio.

MATERIAL CONFLICTS

We are required to track events to identify any material conflicts arising from
using investment portfolios for both variable life and variable annuity separate
accounts. The boards of the investment portfolios, Security Life, and other
insurance companies participating in the investment portfolios, have this same
duty. There may be a material conflict if:
     o   state insurance law or federal income tax law changes;
     o   investment management of an investment portfolio changes; or
     o   voting instructions given by owners of variable life insurance policies
         and variable annuity contracts differ.

The investment portfolios may sell shares to certain qualified pension and
retirement plans qualifying under Code Section 401. These include cash or
deferred arrangements under Code Section 401(k). Therefore, there is a
possibility that a material conflict may arise between the interests of owners
in general, or between certain classes of owners, and these retirement plans or
participants in these retirement plans.

If there is a material conflict, we have the duty to determine appropriate
action, including removing the portfolios involved from our variable investment
options. We may take other action to protect policy owners. This could mean
delays or interruptions of the variable operations.

When state insurance regulatory authorities require us, we may ignore voting
instructions relating to changes in an investment portfolio's adviser or its
investment policies. If we do ignore voting instructions, we give you a summary
of our actions in the next semi-annual report to owners.

Under the Investment Company Act of 1940, we must get your approval for certain
actions involving our separate account. In this case, you have one vote for
every $100 of value you have in the variable investment options. We cast votes
credited to amounts in the variable investment options, but not credited to
policies in the same proportion as votes cast by owners.

RIGHT TO CHANGE OPERATIONS

Subject to state limitations, we may from time to time make any of the following
changes to our separate account:

     1.  Change the investment objective.

     2.  Offer additional variable investment options which will invest in
         portfolios we find appropriate for policies we issue.


- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 41

<PAGE>



     3. Eliminate variable investment options.

     4.  Combine two or more variable investment options.

     5.  Substitute a new investment portfolio for a portfolio in which the
         division currently invests. A substitution may become necessary if, in
         our judgment:
         o    a portfolio no longer suits the purposes of your policy;
         o    there is a change in laws or regulations;
         o    there is a change in a portfolio's investment objectives or
              restrictions;
         o    the portfolio is no longer available for investment; or
         o    another reason we deem a substitution is appropriate.

     6.  Transfer assets related to your policy class to another separate
         account.

     7.  Withdraw the separate account from registration under the 1940 Act.

     8.  Operate the separate account as a management investment company under
         the 1940 Act.

     9.  Cause one or more divisions to invest in a mutual fund other than, or
         in addition to, the investment portfolios.

     10. Stop selling these policies.

     11. End any employer or plan trustee agreement with us under the
         agreement's terms.

     12. Limit or eliminate any voting rights for the separate account.

     13. Make any changes required by the 1940 Act, or its rules or regulations.

We will not make a change until it is effective with the SEC and approved by the
appropriate state insurance departments, if necessary. We will notify you of
changes. If you wish to transfer the amount you have in the affected option to
another variable investment option, or to the guaranteed interest division, you
may do so free of charge. Just notify us at our customer service center.

REPORTS TO OWNERS

At the end of each policy year we send a report to you that shows:
     o   your total net policy death benefit (your stated death benefit plus
         adjustable term insurance rider death benefit, if any);
     o   your account value;
     o   your policy loan if any, plus accrued interest;
     o   your surrender value;
     o   information about the variable investment options; and
     o   your account transactions during the previous year showing net
         premiums, transfers, deductions, loans, or withdrawals.

We also send semi-annual reports with financial information on the investment
portfolios, including a list of the investment holdings of each portfolio, to
you.

We send confirmation notices to you throughout the year for certain policy
transactions.


CHARGES AND DEDUCTIONS

The amount of a charge may not exactly correspond to the cost incurred by us to
provide the service or benefits associated with the particular policy. Many
charges are not at "cost". For example, the sales charges may not cover all of
the sales and distribution expenses actually incurred by us. Proceeds from other
charges, including the mortality and expense risk charge or cost of insurance
charges, may be used in part to cover such expenses.


DEDUCTIONS FROM PREMIUMS

We consider any payment we receive to be a premium if the insured person is not
yet age 100 and you do not have an outstanding policy loan. After we deduct
certain expenses from your premium payment, we add the remaining net premium to
your account value.

TAX CHARGES

We pay state and local taxes in almost all states.
These taxes vary in amount from state to state and

- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 42

<PAGE>



may vary from jurisdiction to jurisdiction within a state. Currently, state and
local taxes range from 0% to 5%. In the first policy or segment year, we deduct
2.5% of each premium payment you make up to target premium to cover these taxes.
Thereafter, we deduct 2.5% of all premium payments you make. This charge
approximates the average tax rate we expect to pay.

In the first policy or segment year, we deduct 1.5% of each premium payment you
make up to target premium. Thereafter, we deduct 1.5% of premiums you make to
cover our estimated costs for the federal income tax treatment of deferred
acquisition costs. This cost is determined solely by a portion of the amount of
life insurance premiums we receive.

We reserve the right to increase or decrease your premium expense charge for
taxes as a result of changes in the tax law, within limits set by state law. We
also reserve the right to increase or decrease your premium expense charge for
the federal income tax treatment of deferred acquisition costs based on any
change in that cost to us.

SALES CHARGE

We deduct a percentage from each of your premium payments to compensate us for
the costs we incur in selling the policies. In the first policy or segment year
this charge is 2% of the premiums you pay up to target premium and 0.5% of the
premiums you pay for each policy or segment year thereafter.

The sales charge helps to cover the costs of distribution, preparing our sales
literature, promotional expenses, and other direct and indirect expenses. The
amount charged is not specifically related to sales expenses in a particular
year.


SINGLE WITHDRAWAL INVESTMENT OPTION

You have the option to designate a single withdrawal investment option from
which we will take your monthly deductions and your deferred sales charge. You
may make this designation at policy application or later. You may not use the
loan division as your designated withdrawal investment option from which to
deduct monthly deductions and the deferred sales charge.

If you do not choose a single withdrawal investment option from which to deduct
monthly deductions and deferred sales charge, or if the amount in your
designated withdrawal investment option is not enough to cover the monthly
deductions and deferred sales charge, these charges are taken from the variable
and guaranteed interest divisions in the same proportion that your account value
in each division has to your total net account value as of the monthly
processing date.

If you change your designated withdrawal investment option from which monthly
deductions and the deferred sales charge are deducted, we consider this a
premium allocation change for which there may be a charge. SEE POLICY
TRANSACTION FEES, PAGE 45.


DEFERRED SALES CHARGE

We deduct a deferred sales charge that is based on a percentage of the premium
payments you make in each of the first ten policy years as specified in your
schedule pages. The charge is based on premium payments, but is deducted from
your account value in equal installments on each of the seven policy
anniversaries following the date on which you make the premium payment. Each
policy segment has its own target premium and deferred sales charge. We allocate
your premium payments to determine the deferred sales charges under your policy
if you have more than one segment. SEE CHANGES IN DEATH BENEFIT AMOUNTS, PAGE
25.

- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 43

<PAGE>



The deferred sales charge compensates us for a portion of the costs we incur in
selling the policies. See Changes in Death Benefit Amounts, page 25.




               |Deferred Sales Charge|
   Policy or   |  as a Percentage*   |
    Segment    |---------------------|  Deducted at
     Year      |up to     in Excess  |  Beginning of
    Premium    |Target    of Target  |   Policy or
     Paid      |Premium   Premium    |  Segment Years
 -----------------------------------------------------
      1        |  2%          1%     |    2 - 8
      2        |1.75%        N/A     |    3 - 9
      3        |1.75%        N/A     |    4 - 10
      4        |1.75%        N/A     |    5 - 11
      5        | 0.5%        N/A     |    6 - 12
      6        | 0.5%        N/A     |    7 - 13
      7        | 0.5%        N/A     |    8 - 14
      8        | 0.5%        N/A     |    9 - 15
      9        | 0.5%        N/A     |   10 - 16
     10        | 0.5%        N/A     |   11 - 17

* These are the percentages used to determine the annual deduction. The
deduction will be made once each year for seven years.


MONTHLY DEDUCTIONS FROM YOUR ACCOUNT VALUE

We deduct charges from your account value on each monthly processing date.

MORTALITY AND EXPENSE RISK CHARGE

We deduct a charge each month for the mortality and expense risks we assume.
This charge is 0.01667% per month of the amount you have in the variable
investment options on the monthly processing date. This is an annual rate of
0.20%.

The mortality risk we assume is that insured people, as a group, may live less
time than we estimated. We assume risk that expenses we incur in issuing and
administering the policies and in operating the variable investment options are
greater than the amount we estimated when we set these charges.

The mortality and expense risk charge does not apply to your account value which
is invested in the guaranteed interest division or the loan division.

MONTHLY ADMINISTRATIVE CHARGE

For this policy, we charge an administrative charge of $12 per month for the
first policy year and $6 per month for each policy year beyond that. The monthly
administrative charge is designed to compensate us for ongoing costs such as:
     o   premium billing and collections;
     o   claim processing;
     o   policy transactions;
     o   record keeping;
     o   reporting and communications with policy owners; and
     o   other expenses and overhead.

COST OF INSURANCE CHARGE

The cost of insurance charge compensates us for the ongoing costs of providing
insurance coverage under the policy, including the expected cost of paying death
proceeds that are more than your account value at the insured person's death.

The cost of insurance rates may depend on the:
     o   issue age of the insured people in the group;
     o   risk class of the insured people in the group;
     o   size of the group; and
     o   total premium the group pays.

The cost of insurance charge is equal to our current monthly cost of insurance
rate times the net amount at risk for each portion of your death benefit. We
calculate the net amount at risk monthly, at the beginning of each policy month.
For the base death benefit, the net amount at risk is calculated using the
difference between the current base death benefit and your account value. We
determine the amount of your account value after we deduct your policy charges
due on that date, other than cost of insurance charges for the base death
benefit and adjustable term insurance rider.

If your base death benefit at the beginning of a month increases (due to
requirements of the federal income tax law definition of life insurance), the
net amount at risk for your base death benefit for that month also increases.
Similarly, the net amount at risk for your adjustable term insurance rider
decreases. This means that the amount of your cost of insurance charge varies
from month to month with changes in your net amount at risk, changes in the
death benefit and with the increasing age of the insured person. We allocate the
net amount at risk to any segments in the same proportion that each

- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 44

<PAGE>



segment has to the total stated death benefit for all coverage segments as of
the monthly processing date.

We apply unisex rates where appropriate under the law. This currently includes
the State of Montana and policies purchased by employers and employee
organizations in connection with employment-related insurance or benefit
programs.

Separate cost of insurance rates apply to each segment of the base death benefit
and your adjustable term insurance rider.

These rates are never more than the guaranteed maximum rates shown in your
policy; however, they may change from time to time. The guaranteed maximum rates
for base coverage are based on the 1980 Commissioner's Standard Ordinary Sex
Distinct Mortality Table.

The maximum rates for the initial and any new segment will be printed in the
schedule which we will provide to you. This may result in higher cost of
insurance charges than those that would apply if the policy were on an
individual instead of group basis.

CHANGES IN MONTHLY CHARGES

Changes we make in the cost of insurance charges or charges for additional
benefits are for a class of insured persons. We base the new charge on changes
in expectations about:
     o   investment earnings;
     o   mortality;
     o   the time policies remain in effect;
     o   expenses; and
     o   taxes.

New monthly charges will never be more than the guaranteed maximum rates shown
in your policy.

CONTINUATION OF COVERAGE ADMINISTRATIVE FEE

When the insured person reaches age 100, if your policy has not been
surrendered, the continuation of coverage period begins. We will charge a
one-time administrative fee of $200. This charge compensates us for maintaining
and servicing your policy until the death of the insured person. We then no
longer charge you a monthly administrative fee.

POLICY TRANSACTION FEES

We also charge fees for certain transactions you may make under your policy. We
take these fees from the variable and the guaranteed interest divisions in the
same proportion that your account value in each division has to your net account
value immediately after the transaction.

PARTIAL WITHDRAWALS

We deduct a service fee of $25 of the amount you request from your account value
for each partial

withdrawal you take to cover our costs. SEE PARTIAL WITHDRAWALS, PAGE 33.

TRANSFERS

There may be a $10 fee for each additional transfer over twelve per policy year
to cover our costs. If you include multiple transfers in one request, it counts
as one transfer. There is no transfer fee if you are exercising the right to
exchange feature in your policy. SEE TRANSFERS OF ACCOUNT VALUE, PAGE 30, AND
RIGHT TO EXCHANGE POLICY, PAGE 27.

ILLUSTRATIONS

The first policy illustration you request in a policy year is free. After that,
we may charge a fee of up to $25 for each additional policy illustration you
request.

PREMIUM ALLOCATION CHANGE

You may make five free premium allocation changes per policy year. After the
five free premium allocation changes, we may charge you $25 for each additional
premium allocation change per policy year. If you change your designated
withdrawal investment option, we consider this a premium allocation charge for
which there may be a charge. SEE MONTHLY DEDUCTIONS FROM YOUR ACCOUNT VALUE,
PAGE 44.






- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 45

<PAGE>



                     Divisions From Which We Deduct Charges



<TABLE>
<CAPTION>
                     ACCOUNT VALUE MONTHLY CHARGES OF
                        COST OF INSURANCE CHARGES                   POLICY                        LOANS AND
                           ADMINISTRATION FEES                 TRANSACTION FEES              PARTIAL WITHDRAWALS
- --------------- ------------------------------------------ -------------------------  ---------------------------------
<S>             <C>                                        <C>                        <C>
    CHOICE      May choose one withdrawal investment       Proportionally among       May choose any withdrawal
                option, including guaranteed interest      variable and guaranteed    investment options or
                division                                   interest divisions         combination of investment
                                                                                      options, subject to requirements
- --------------- ------------------------------------------ -------------------------  ---------------------------------
    DEFAULT     Proportionally among variable and          Proportionally among       Proportionally among variable
                guaranteed interest divisions              variable and guaranteed    and guaranteed interest divisions
                                                           interest divisions
</TABLE>




GROUP OR SPONSORED ARRANGEMENTS OR CORPORATE PURCHASERS

Groups of individuals, corporations or other institutions may purchase this
policy. For some group or sponsored arrangements (including employees and
certain family members of employees of Security Life of Denver, its affiliates
and appointed sales agents), or special exchange programs which we may offer
from time to time, we may reduce or waive the:
     o   administrative charge;
     o   minimum target death benefit;
     o   target premium;
     o   sales charges;
     o   cost of insurance charges; or
     o   other charges normally assessed.

We can reduce or waive these items due to expected economies based on the
characteristics of the group or sponsored arrangement or with a corporate
purchaser. Group arrangements include those in which there is a trustee, an
employer or an association. The group may either purchase policies covering a
group of individuals or endorse a 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 sales, administration and mortality costs generally vary with the size and
stability of the group, among other factors which we take into account when we
reduce charges. We make reductions to charges based on our rules in effect when
we approve a policy application. We may change these rules from time to time.

We will not be unfairly discriminatory in the variation in the administrative
charge, or other charges, fees and privileges. These variations are based on
differences in costs or services.


OTHER CHARGES

Under current law, we pay no tax on investment income and capital gains included
in variable life insurance policy reserves. This means that no charge is
currently made to any variable investment option for our federal income taxes.
If the tax law changes and we have federal income tax chargeable to the variable
investment options, we may make such a charge in the future.


TAX CONSIDERATIONS

The following summary provides a general description of the federal income tax
considerations associated with the policy and does not purport to be complete or
to cover all tax situations. This discussion is not intended as tax advice.
Counsel or other competent tax advisers should be consulted for more complete
information. This discussion is based upon our understanding of the present
federal income tax laws. No representation is made as to the likelihood of
continuation of the present federal income tax laws or as to how they may be
interpreted by the Internal Revenue Service.

- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 46

<PAGE>



TAX STATUS OF THE POLICY

This policy is designed to qualify as a life insurance contract under the
Internal Revenue Code. All terms and provisions of the policy shall be construed
in a manner which is consistent with that design. In order to qualify as a life
insurance contract for federal income tax purposes and to receive the tax
treatment normally accorded life insurance contracts under federal tax law, a
policy must satisfy certain requirements which are set forth in Internal Revenue
Code Section 7702. However, there is very little guidance, with respect to
policies issued on a substandard basis. Nevertheless, we believe it is
reasonable to conclude that our policies satisfy the applicable requirements. If
it is subsequently determined that a policy does not satisfy the applicable
requirements, we will take appropriate and reasonable steps to bring the policy
into compliance with such requirements and we reserve the right to restrict
policy transactions or modify your policy in order to do so.

Specifically this policy must meet the requirements of the "cash value
accumulation test" as specified in Code Section 7702.

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 person's age
and sex at any point in time, multiplied by the account value. SEE APPENDIX A,
PAGE 244, FOR A TABLE OF THE CASH VALUE ACCUMULATION TEST FACTORS.

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. SEE TAX TREATMENT OF POLICY DEATH BENEFITS, PAGE 48.


DIVERSIFICATION REQUIREMENTS

In addition to meeting the Code Section 7702 tests, Code Section 817(h) requires
separate account investments, such as our variable account, to be adequately
diversified. The Treasury has issued regulations which set the standards for
measuring the adequacy of any diversification. To be adequately diversified,
each variable investment option must meet certain tests. If your variable life
policy is not adequately diversified under these regulations, it is not treated
as life insurance under Code Section 7702. You would then be subject to federal
income tax on your policy income as you earn it. Our variable investment
options' investment portfolios have promised they will meet the diversification
standards that apply to your policy.

In certain circumstances, you, as owner of a variable life insurance contract,
may be considered the owner for federal income tax purposes of the separate
account assets used to support your contract. Any income and gains from the
separate account assets are includable in the gross income from your policy
under these circumstances. The IRS has stated in published rulings that a
variable contract owner is considered the owner of separate account assets if
the contract owner has "indicia of ownership" in those assets. "Indicia of
ownership" includes the ability to exercise investment control over the assets.

Your ownership rights under your policy are similar to, but different in some
ways from those described by the IRS in rulings in which it determined that
policy owners are not owners of separate account assets. For example, you have
flexibility in allocating your premium payments and in your policy values. These
differences could result in the IRS treating you as the owner of a pro rata
share of the variable account assets. We do not know what standards will be set
forth in the future, if any, in Treasury regulations or rulings. We reserve the
right to modify your policy, as necessary, to try to prevent you from being
considered the owner of a pro rata share of the variable account assets, or to
otherwise qualify your policy for favorable tax treatment.

The following discussion assumes that the policy will qualify as a life
insurance contract for federal income tax purposes.

- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 47

<PAGE>



TAX TREATMENT OF POLICY DEATH BENEFITS

We believe that the death benefit under a policy is generally excludable from
the gross income of the beneficiary(ies) under section 101(a)(1) of the Code.
However, there are exceptions to this general rule. Additionally, federal and
local transfer, estate inheritance, and other tax consequences of ownership or
receipt of policy proceeds depend on the circumstances of each policy owner or
beneficiary(ies). A tax adviser should be consulted about these consequences.

Generally, the policy owner will not be taxed on any of the policy cash value
until there is a distribution. When distributions from a policy occur, or when
loans are taken from or secured by a policy, the tax consequences depend on
whether or not the policy is a "modified endowment contract."

Special rules also apply if you are subject to the alternative minimum tax. You
should consult a tax adviser if you are subject to the alternative minimum tax.


MODIFIED ENDOWMENT CONTRACTS

Under the Internal Revenue Code, certain life insurance contracts are classified
as "modified endowment contracts," and are given less favorable tax treatment
than other life insurance contracts. Due to the flexibility of the policies as
to premiums and benefits, the individual circumstances of each policy will
determine whether or not it is classified as a modified endowment contract. The
rules are too complex to be summarized here, but generally depend on the amount
of premiums paid during the first seven policy years. Certain changes in a
policy after it is issued could also cause it to be classified as a modified
endowment contract. A current or prospective policy owner should consult with a
competent adviser to determine whether or not a policy transaction will cause
the policy to be classified as a modified endowment contract.


MULTIPLE POLICIES

All modified endowment contracts that are issued by us (or our affiliates) to
the same policy owner during any calendar year are treated as one modified
endowment contract for purposes of determining the amount includable in the
policy owner's income when a taxable distribution occurs.


DISTRIBUTIONS OTHER THAN DEATH BENEFITS FROM MODIFIED ENDOWMENT CONTRACTS

Once a policy is classified as a modified endowment contract, the following tax
rules apply both prospectively and to any distributions made in the prior two
years:

     1.  All distributions other than death benefits, including distributions
         upon surrender and withdrawals, from a modified endowment contact will
         be treated first as distributions of gain taxable as ordinary income
         and as tax-free recovery of the policy owner's investment in the policy
         only after all gain has been distributed.

     2.  Loans taken from or secured by a policy classified as a modified
         endowment contract are treated as distributions and taxed first as
         distributions of gain taxable as ordinary income and as tax-free
         recovery of the policy owner's investment in the policy only after all
         gain has been distributed.

     3.  A 10% additional income tax penalty may be imposed on the distribution
         amount subject to income tax. Consult a tax adviser to determine
         whether or not you may be subject to this penalty tax.


DISTRIBUTIONS OTHER THAN DEATH BENEFITS FROM POLICIES THAT ARE NOT MODIFIED
ENDOWMENT CONTRACTS

Distributions other than death benefits from a policy that is not classified as
a modified endowment contract are generally treated first as a recovery of the
policy owner's investment in the policy. Only after the recovery of all
investment in the policy, is there taxable income. However, certain
distributions which must be made in order to enable the policy to continue to
qualify as a life insurance contract for federal income tax purposes, if policy
benefits are

- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 48

<PAGE>



reduced during the first fifteen policy years, may be treated in whole or in
part as ordinary income subject to tax.

Loans from or secured by a policy that is not a modified endowment contract are
generally not treated as distributions. Finally, neither distributions from, nor
loans from or secured by, a policy that is not a modified endowment contract are
subject to the 10% additional income tax.


INVESTMENT IN THE POLICY

Your investment in the policy is generally the total of your aggregate premiums.
When a distribution is taken from the policy other than a policy loan, your
investment in the policy is reduced by the amount of the distribution that is
tax free.


POLICY LOANS

In general, interest on a policy loan will not be deductible. Before taking out
a policy loan, you should consult a tax adviser as to the tax consequences.


SECTION 1035 EXCHANGES

Code Section 1035 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 exchanges. If you wish
to take advantage of Section 1035, you should consult your tax adviser.


TAX-EXEMPT POLICY OWNERS

Special rules may apply to a policy that is owned by a tax-exempt entity.
Tax-exempt entities should consult their tax adviser regarding the consequences
of purchasing and owning a policy. These consequences could include an effect on
the tax-exempt status of the entity and the possibility of the unrelated
business income tax.


POSSIBLE TAX LAW CHANGES

Although the likelihood of legislative action is uncertain, there is always the
possibility that the tax treatment of the policy could be changed by legislation
or otherwise. You should consult a tax adviser with respect to legislative
developments and their effect on the policy.


CHANGES TO COMPLY WITH THE LAW

So that your policy continues to qualify as life insurance under the Code, we
reserve the right to refuse to accept all or part of your premium payments, or
to change your death benefit. We may refuse to allow you to make partial
withdrawals that would cause your policy to fail to qualify as life insurance.
We also may:
     o   make changes to your policy or its riders; or
     o   take distributions from your policy to the degree that we deem
         necessary to qualify your policy as life insurance for tax purposes.

If we make any change of this type, it applies the same way to all affected
policies. We will give you advance notice of this change.

The tax law limits the mortality charge used to calculate whether your policy
qualifies as life insurance for federal income tax purposes. We must base these
calculations on reasonable mortality charges expected to be paid. The Treasury
issued proposed regulations on what it considers reasonable mortality charges.
We believe that the charges used for your policy should meet the Treasury's
current requirement for "reasonableness." We reserve the right to make changes
to the mortality charges used in the calculation if future regulations have
standards which make changes necessary in order to continue to qualify your
policy as life insurance for federal income tax purposes.

Additionally, assuming that you do not want your policy to be or to become a
modified endowment contract, we include a policy endorsement under which we have
the right to amend your policy, including riders. We do this to attempt to
enable your policy to continue to meet the seven-pay test for federal income tax
purposes. If the policy premium you pay is more than the seven-pay limit, we
have the right to remove any excess premium or to make

- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 49

<PAGE>



any appropriate adjustments to your policy's account value and death benefit. It
is not clear, however, whether we can take effective action pursuant to this
endorsement under all possible circumstances to prevent a policy that has
exceeded the premium limitation from being classified as a modified endowment
contract.

Any increase in your death benefit will cause an increase in your cost of
insurance charges.


Other

Policy owners may use our policies in various arrangements, including:
     o   qualified plans;
     o   non-qualified deferred compensation or salary continuance plans;
     o   split dollar insurance plans;
     o   executive bonus plans;
     o   retiree medical benefit plans; and
     o   other plans.

The tax consequences of these plans may vary depending on the particular facts
and circumstances of each arrangement. If you want to use any of your policies
in this type of arrangement, you should consult a qualified tax adviser
regarding the tax issues of your particular arrangement.

In recent years, Congress has adopted new rules relating to life insurance owned
by businesses. Any business contemplating the purchase of a new policy or a
change in an existing policy should consult a tax adviser.

The IRS requires us to withhold income taxes from any portion of the amounts
individuals receive in a taxable transaction. We do not withhold income taxes if
you elect in writing not to have withholding apply. If the amount withheld for
you is insufficient to cover income taxes, you may have to pay income taxes and
possibly penalties later.

The transfer of the policy or designation of a beneficiary may have federal,
state, and/or local transfer and inheritance tax consequences, including the
imposition of gift, estate, and generation-skipping transfer taxes. For example,
the transfer of the policy to, or the designation as a beneficiary of, or the
payment of proceeds to a person who is assigned to a generation which is two or
more generations below the generation assignment of the policy owner may have
generation skipping transfer tax consequences under federal tax law. The
individual situation of each policy owner or beneficiary will determine the
extent, if any, to which federal, state, and local transfer and inheritance
taxes may be imposed and how ownership or receipt of policy proceeds will be
treated for purposes of federal, state and local estate, inheritance, generation
skipping and other taxes.

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



- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 50

<PAGE>



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

The following tables are intended to show how the policy works. This includes
how benefits and values can vary over a long period of time. Each table also
compares these values with total premiums paid with interest. The policies
illustrated include:


<TABLE>
<CAPTION>
                                                               Definition
                                                   Death        of Life          Stated                          Target
                                Smoker            Benefit      Insurance          Death                          Death
   Gender        Age            Status             Option         Test           Benefit        Premium         Benefit
   ------        ---            ------             ------         ----           -------        -------         -------
<S>               <C>         <C>                    <C>          <C>            <C>             <C>            <C>
    Male          35          Non-tobacco user       1            CVAT           251,206         $10,000        251,206
    Male          35          Non-tobacco user       1            CVAT           125,603         $10,000        251,206
    Male          45          Non-tobacco user       1            CVAT           180,524         $10,000        180,524
    Male          45          Non-tobacco user       1            CVAT            90,262         $10,000        180,524
    Male          55          Non-tobacco user       1            CVAT           131,692         $10,000        131,692
    Male          55          Non-tobacco user       1            CVAT            65,846         $10,000        131,692
</TABLE>

The tables show how death benefits, account values, and surrender values of a
hypothetical policy could vary over an extended period of time, assuming the
variable divisions had constant hypothetical gross annual investment returns of
0%, 6%, or 12% over the periods indicated in each table. Values would differ
from those shown in the tables if the annual investment returns were not
constant. The amounts shown would differ if we had used female or unisex rates.

These illustrations assume there are no policy loans.

We illustrate premium payments as if they were made at the beginning of the
year. The third column of each table shows what would happen if an amount equal
to the assumed premiums earned interest, after taxes, of 5% compounded annually.

The net investment return on your policy is lower than the gross investment
return on the variable division. This is due to the portfolio charge for
management fees and portfolio expenses. We show the effect of the net investment
return in the amounts for death benefits, account values and surrender values.

The tables reflect annual investment management fees of 0.78% of the portfolios'
aggregate average daily net assets. This hypothetical rate is a simple average
of the investment advisory fees applying to the investment portfolios for the
year ending December 31, 1998. We assume other portfolio expenses at the rate of
0.13% of the portfolios' average daily net assets. This is an average of all the
portfolios' other expenses for the year ending December 31, 1998, after any
absorption by investment portfolio managers has been made. The average of all
portfolios' total expenses is 0.91%.

Actual fees vary by portfolio. The portfolio fees and expenses used in the
illustrations are the net amounts shown after absorption of fees and expenses by
the portfolio's investment manager. Absent such absorption, the total

- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 51

<PAGE>



average investment management fees, average other portfolio expenses and the
average of all portfolios' total expenses used in the illustrations would have
been higher (0.78%, 0.82% and 1.60%, respectively). The tables assume that the
current expense reimbursement arrangements will continue. However, they may not
continue through 1999.

The  effect of these portfolio charges and expenses results in a net rate of
     return of:
     o   (0.91)% on a 0% gross rate of return;
     o   5.09% on a 6% gross rate of return; and
     o   11.09% on a 12% gross rate of return.

The tables assume that charges have been deducted including deductions from
premiums, cost of insurance rider charges, monthly deductions and annual
deferred sales charge, mortality and expense risk charge, administrative and
sales charges. The tables show charges at our current rates. The tables also
show charges at the maximum rates we guarantee in our policies. SEE MONTHLY
DEDUCTIONS FROM YOUR ACCOUNT VALUE, PAGE 44. The tables reflect that we do not
currently charge against the separate account for state or federal taxes. If we
charge for the taxes in the future, it will take a higher gross rate of return
than the rates shown to produce the same death benefits, account values, and
surrender values.

If we are asked to do so, we will give you a comparable personal illustration
based on:
     o   each insured person's age and gender;
     o   standard premium class assumptions;
     o   initial stated death benefit;
     o   the chosen death benefit option;
     o   scheduled premiums consistent with your policy form; and
     o   special features elected on your policy.

For individual policies, at issue we deliver an individualized illustration
showing the scheduled premium you chose and the insured person's actual risk
class. This Corporate Benefits policy is issued only to groups. For this policy,
we deliver an illustration similar to the individualized illustration. However,
this illustration shows a single life scheduled premium and risk class that is
representative of the particular group covered by this policy. We base these
hypothetical future benefits on both guaranteed and current cost factor
assumptions and actual account value.






- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life
                                                        52

<PAGE>




PROSPECT:  INSURED PERSON'S NAME
MALE 35 NON-TOBACCO USER                                     PRESENTED BY:

                                  SECURITY LIFE
                   CORPORATE BENEFITS VARIABLE UNIVERSAL LIFE

STATED DEATH BENEFIT:  $251,206                           DEATH BENEFIT OPTION 1
                                                        ANNUAL PREMIUM:  $10,000
                                                    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         10000        10500           8646       8646     251206       9731       9731     251206       9188      9188    251206
   2         10000        21525           16909     16909     251206       19976     19976     251206      18415     18415    251206
   3         10000        33101           24889     24889     251206       31127     31127     251206      27894     27894    251206
   4         10000        45256           32587     32587     251206       43286     43286     251206      37635     37635    251206
   5         10000        58019           40002     40002     251206       56563     56563     251206      47650     47650    251206
   6         10000        71420           47260     47260     251206       71223     71223     251206      58084     58084    251206
   7         10000        85491           54357     54357     251206       87336     87336     290829      68958     68958    251206
   8           -          89766           51820     51820     251206       94477     94477     304784      70247     70247    251206
   9           -          94254           49736     49736     251206      103072     103072    322099      72179     72179    251206
   10          -          98967           47777     47777     251206      112684     112684    341207      74338     74338    251206
   15          -         126309           38832     38832     251206      178753     178753    464578      88063     88063    251206
   20          -         161206           27853     27853     251206      282963     282963    635534      104367    104367   251206
   25          -         205745           11867     11867     251206      443071     443071    869306      122350    122350   251206
   30          -         262588             -         -      2512066      685684     685684   1187606      141945    141945   251206

 AGE 65        -         275717             -         -         -         746915     746915   1263781      146004    146004   251206
</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.

- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 53

<PAGE>




PROSPECT:  INSURED PERSON'S NAME
MALE 35 NON-TOBACCO USER                                  PRESENTED BY:

                                  SECURITY LIFE
                   CORPORATE BENEFITS VARIABLE UNIVERSAL LIFE

STATED DEATH BENEFIT:  $251,206                           DEATH BENEFIT OPTION 1
                                                        ANNUAL PREMIUM:  $10,000
                                                    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         10000        10500           9040       9040     251206       10149     10149     251206       9594      9594    251206
   2         10000        21525           17904     17904     251206       21424     21424     251206      19470     19470    251206
   3         10000        33101           26495     26495     251206       33731     33731     251206      29644     29644    251206
   4         10000        45256           34817     34817     251206       47182     47182     251206      40130     40130    251206
   5         10000        58019           42872     42872     251206       61904     61904     251206      50944     50944    251206
   6         10000        71420           50787     50787     251206       78170     78170     268828      62235     62235    251206
   7         10000        85491           58560     58560     251206       96121     96121     320082      74022     74022    251206
   8           -          89766           56742     56742     251206      105358     105358    339886      76308     76308    251206
   9           -          94254           55226     55226     251206      115796     115796    361864      79113     79113    251206
   10          -          98967           53883     53883     251206      127532     127532    386166      82227     82227    251206
   15          -         126309           48846     48846     251206      209971     209971    545714      102086    102086   265322
   20          -         161206           43766     43766     251206      346275     346275    777734      127313    127313   285945
   25          -         205745           37420     37420     251206      568854     568854   1116092      158175    158175   310338
   30          -         262588           28265     28265     251206      928225     928225   1607686      195230    195230   338138

 AGE 65        -         275717           25906     25906     251206      1022755   1022755   1730502      203435    203435   344213
</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.

- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 54

<PAGE>




PROSPECT:  INSURED PERSON'S NAME
MALE 35 NON-TOBACCO USER                                    PRESENTED BY:

                                  SECURITY LIFE
                   CORPORATE BENEFITS VARIABLE UNIVERSAL LIFE

STATED DEATH BENEFIT:  $125,603                           DEATH BENEFIT OPTION 1
INITIAL ADJUSTABLE TERM RIDER:  $125,603                ANNUAL PREMIUM:  $10,000
                                                    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         10000        10500           8876       8876     251206       9993       9993     251206       9434      9434    251206
   2         10000        21525           17116     17116     251206       20247     20247     251206      18654     18654    251206
   3         10000        33101           25155     25155     251206       31501     31501     251206      28210     28210    251206
   4         10000        45256           32992     32992     251206       43884     43884     251206      38128     38128    251206
   5         10000        58019           40640     40640     251206       57532     57532     251206      48437     48437    251206
   6         10000        71420           48164     48164     251206       72665     72665     251206      59227     59227    251206
   7         10000        85491           55560     55560     251206       89321     89321     297440      70524     70524    251206
   8           -          89766           53330     53330     251206       97087     97087     313204      72283     72283    251206
   9           -          94254           51485     51485     251206      106313     106313    332228      74654     74654    251206
   10          -          98967           49658     49658     251206      116522     116522    352829      77184     77184    251206
   15          -         126309           40156     40156     251206      185354     185354    481734      92017     92017    251206
   20          -         161206           27885     27885     251206      293429     293429    659042      109443    109443   251206
   25          -         205745           9895       9895     251206      459477     459477    901493      129105    129105   253303
   30          -         262588             -         -         -         711090     711090   1231607      151023    151023   261573

 AGE 65        -         275717             -         -         -         774592     774592   1310610      155567    155567   263219
</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.

- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 55

<PAGE>




PROSPECT:  INSURED PERSON'S NAME
MALE 35 NON-TOBACCO USER                                    PRESENTED BY:

                                  SECURITY LIFE
                   CORPORATE BENEFITS VARIABLE UNIVERSAL LIFE

STATED DEATH BENEFIT:  $125,603                           DEATH BENEFIT OPTION 1
INITIAL ADJUSTABLE TERM RIDER:  $125,603                ANNUAL PREMIUM:  $10,000
                                                    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         10000        10500           9336       9336     251206       10482     10482     251206       9909      9909    251206
   2         10000        21525           18246     18246     251206       21848     21848     251206      19853     19853    251206
   3         10000        33101           26970     26970     251206       34354     34354     251206      30189     30189    251206
   4         10000        45256           35509     35509     251206       48123     48123     251206      40938     40938    251206
   5         10000        58019           43866     43866     251206       63294     63294     251206      52120     52120    251206
   6         10000        71420           52104     52104     251206       80084     80084     275408      63823     63823    251206
   7         10000        85491           60223     60223     251206       98640     98640     328471      76069     76069    253311
   8           -          89766           58771     58771     251206      108576     108576    350267      78863     78863    254411
   9           -          94254           57568     57568     251206      119732     119732    374161      82149     82149    256714
   10          -          98967           56448     56448     251206      132164     132164    400192      85674     85674    259420
   15          -         126309           51585     51585     251206      218129     218129    566918      106806    106806   277588
   20          -         161206           46380     46380     251206      359748     359748    807994      133217    133217   299206
   25          -         205745           39931     39931     251206      591005     591005   1159552      165529    165529   324767
   30          -         262588           30708     30708     251206      964388     964388   1670320      204326    204326   353892

 AGE 65        -         275717           28341     28341     251206      1062603   1062603   1797925      212917    212917   360255
</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.

- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 56

<PAGE>




PROSPECT:  INSURED PERSON'S NAME
MALE 45 NON-TOBACCO USER                                   PRESENTED BY:

                                  SECURITY LIFE
                   CORPORATE BENEFITS VARIABLE UNIVERSAL LIFE

STATED DEATH BENEFIT:  $180,524                           DEATH BENEFIT OPTION 1
                                                        ANNUAL PREMIUM:  $10,000
                                                    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         10000        10500           8378       8378     180524       9447       9447     180524       8912      8912    180524
   2         10000        21525           16365     16365     180524       19369     19369     180524      17841     17841    180524
   3         10000        33101           24067     24067     180524       30165     30165     180524      27003     27003    180524
   4         10000        45256           31488     31488     180524       41941     41941     180524      36417     36417    180524
   5         10000        58019           38629     38629     180524       54812     54812     180524      46098     46098    180524
   6         10000        71420           45618     45618     180524       69054     69054     180524      56197     56197    180524
   7         10000        85491           52452     52452    1805244       84704     84704     207440      66737     66737    180524
   8           -          89766           49611     49611     180524       91305     91305     217122      67654     67654    180524
   9           -          94254           47179     47179     180524       99266     99266     229404      69171     69171    180524
   10          -          98967           44813     44813     180524      108132     108132    242864      70863     70863    180524
   15          -         126309           32771     32771    1805244      168120     168120    329851      81407     81407    180524
   20          -         161206           15904     15904     180524      259897     259897    450141      92771     92771    180524
   25          -         205745             -         -         -         396021     396021    613832      103209    103209   180524
   30          -         262588             -         -         -         594104     594104    835310      110839    110839   180524

 AGE 65        -         169267           11447     11447     180524      283058     283058    478935      94966     94966    180524
</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.

- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 57

<PAGE>




PROSPECT:  INSURED PERSON'S NAME
MALE 45 NON-TOBACCO USER                                    PRESENTED BY:

                                  SECURITY LIFE
                   CORPORATE BENEFITS VARIABLE UNIVERSAL LIFE

STATED DEATH BENEFIT:  $180,524                           DEATH BENEFIT OPTION 1
                                                        ANNUAL PREMIUM:  $10,000
                                                    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         10000        10500           9009       9009     180524       10116     10116     180524       9562      9562    180524
   2         10000        21525           17826     17826     180524       21339     21339     180524      19389     19389    180524
   3         10000        33101           26360     26360     180524       33578     33578     180524      29500     29500    180524
   4         10000        45256           34614     34614     180524       46947     46947     180524      39911     39911    180524
   5         10000        58019           42593     42593     180524       61573     61573     180524      50639     50639    180524
   6         10000        71420           50425     50425     180524       77729     77729     196034      61835     61835    180524
   7         10000        85491           58109     58109     180524       95529     95529     233951      73522     73522    180524
   8           -          89766           56187     56187     180524      104581     104581    248692      75693     75693    180524
   9           -          94254           54554     54554     180524      114794     114794    265288      78373     78373    181119
   10          -          98967           53079     53079     180524      126259     126259    283577      81348     81348    182708
   15          -         126309           47059     47059     180524      206258     206258    404678      100212    100212   196615
   20          -         161206           39906     39906     180524      336263     336263    582408      123541    123541   213973
   25          -         205745           29400     29400     180524      543848     543848    842964      151100    151100   234204
   30          -         262588           12063     12063     180524      870638     870638   1224117      182955    182955   257234

 AGE 65        -         169267           38146     38146     180524      370460     370460    626818      128706    128706   217771
</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.

- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 58

<PAGE>




PROSPECT:  INSURED PERSON'S NAME
MALE 45 NON-TOBACCO USER                                   PRESENTED BY:

                                  SECURITY LIFE
                   CORPORATE BENEFITS VARIABLE UNIVERSAL LIFE

STATED DEATH BENEFIT:  $90,262                            DEATH BENEFIT OPTION 1
INITIAL ADJUSTABLE TERM RIDER:  $90,262                 ANNUAL PREMIUM:  $10,000
                                                    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         10000        10500           8573       8573     180524       9671       9671     180524       9122      9122    180524
   2         10000        21525           16496     16496     180524       19556     19556     180524      17998     17998    180524
   3         10000        33101           24213     24213     180524       30397     30397     180524      27189     27189    180524
   4         10000        45256           31726     31726     180524       42339     42339     180524      36726     36726    180524
   5         10000        58019           39056     39056     180524       55533     55533     180524      46655     46655    180524
   6         10000        71420           46275     46275     180524       70215     70215     180524      57074     57074    180524
   7         10000        85491           53380     53380     180524       86374     86374     211531      68014     68014    180524
   8           -          89766           50807     50807     180524       93562     93562     222489      69375     69375    180524
   9           -          94254           48563     48563     180524      102110     102110    235977      71306     71306    180524
   10          -          98967           46266     46266     180524      111522     111522    250477      73343     73343    180524
   15          -         126309           33132     33132     180524      173890     173890    341173      84836     84836    180524
   20          -         161206           14012     14012     180524      268832     268832    465618      97118     97118    180524
   25          -         205745             -         -         -         409652     409652    634961      108979    108979   180524
   30          -         262588             -         -         -         614569     614569    864084      119077    119077   180524

 AGE 65        -         169267           8942       8942     180524      292793     292793    495406      99547     99547    180524
</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.

- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 59

<PAGE>




PROSPECT:  INSURED PERSON'S NAME
MALE 45 NON-TOBACCO USER                                   PRESENTED BY:

                                  SECURITY LIFE
                   CORPORATE BENEFITS VARIABLE UNIVERSAL LIFE

STATED DEATH BENEFIT:  $90,262                            DEATH BENEFIT OPTION 1
INITIAL ADJUSTABLE TERM RIDER:  $90,262                 ANNUAL PREMIUM:  $10,000
                                                    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         10000        10500           9305       9305     180524       10449     10449     180524       9877      9877    180524
   2         10000        21525           18169     18169     180524       21764     21764     180524      19772     19772    180524
   3         10000        33101           26835     26835     180524       34201     34201     180524      30045     30045    180524
   4         10000        45256           35307     35307     180524       47888     47888     180524      40720     40720    180524
   5         10000        58019           43589     43589     180524       62965     62965     180524      51817     51817    180524
   6         10000        71420           51745     51745     180524       79643     79643     200860      63427     63427    180524
   7         10000        85491           59777     59777     180524       98046     98046     240116      75574     75574    185080
   8           -          89766           58223     58223     180524      107792     107792    256330      78253     78253    186085
   9           -          94254           56905     56905     180524      118717     118717    274356      81411     81411    188140
   10          -          98967           55657     55657     180524      130872     130872    293939      84792     84792    190443
   15          -         126309           49840     49840     180524      214323     214323    420502      104883    104883   205781
   20          -         161206           42614     42614     180524      349430     349430    605213      129319    129319   223980
   25          -         205745           32098     32098     180524      565161     565161    875999      158185    158185   245187
   30          -         262588           14858     14858     180524      904777     904777   1272116      191552    191552   269323

 AGE 65        -         169267           40847     40847     180524      384969     384969    651367      134729    134729   227961
</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.

- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 60

<PAGE>




PROSPECT:  INSURED PERSON'S NAME
MALE 55 NON-TOBACCO USER                                   PRESENTED BY:

                                  SECURITY LIFE
                   CORPORATE BENEFITS VARIABLE UNIVERSAL LIFE

STATED DEATH BENEFIT:  $131,692                           DEATH BENEFIT OPTION 1
                                                        ANNUAL PREMIUM:  $10,000
                                                    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         10000        10500           7875       7875     131692       8914       8914     131692       8394      8394    131692
   2         10000        21525           15352     15352     131692       18242     18242     131692      16771     16771    131692
   3         10000        33101           22546     22546     131692       28393     28393     131692      25359     25359    131692
   4         10000        45256           29462     29462     131692       39483     39483     131692      34184     34184    131692
   5         10000        58019           36109     36109     131692       51646     51646     131692      43271     43271    131692
   6         10000        71420           42615     42615     131692       65179     65179     131692      52783     52783    131692
   7         10000        85491           48983     48983     131692       80086     80086     149280      62763     62763    131692
   8           -          89766           45591     45591     131692       85835     85835     156048      63049     63049    131692
   9           -          94254           42510     42510     131692       92818     92818     164659      63865     63865    131692
   10          -          98967           39385     39385     131692      100562     100562    174173      64779     64779    131692
   15          -         126309           21175     21175     131692      152064     152064    235699      70012     70012    131692
   20          -         161206             -         -         -         227849     227849    320356      72199     72199    131692
   25          -         205745             -         -         -         334856     334856    434978      64117     64117    131692
   30          -         262588             -         -         -         484522     484522    590148      25667     25667    131692

 AGE 65        -         103915           36184     36184     131692      109124     109124    184637      65791     65791    131692
</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.

- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 61

<PAGE>




PROSPECT:  INSURED PERSON'S NAME
MALE 55 NON-TOBACCO USER                                  PRESENTED BY:

                                  SECURITY LIFE
                   CORPORATE BENEFITS VARIABLE UNIVERSAL LIFE

STATED DEATH BENEFIT:  $131,692                           DEATH BENEFIT OPTION 1
                                                        ANNUAL PREMIUM:  $10,000
                                                    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         10000        10500           8854       8854     131692       9953       9953     131692       9403      9403    131692
   2         10000        21525           17519     17519     131692       20998     20998     131692      19065     19065    131692
   3         10000        33101           25903     25903     131692       33047     33047     131692      29005     29005    131692
   4         10000        45256           34003     34003     131692       46212     46212     131692      39238     39238    131692
   5         10000        58019           41825     41825     131692       60626     60626     131692      49781     49781    131692
   6         10000        71420           49497     49497     131692       76547     76547     146357      60790     60790    131692
   7         10000        85491           57023     57023     131692       94039     94039     175289      72295     72295    134757
   8           -          89766           54909     54909     131692      102717     102717    186740      74260     74260    135004
   9           -          94254           53047     53047     131692      112477     112477    199534      76705     76705    136075
   10          -          98967           51301     51301     131692      123395     123395    213720      79415     79415    137547
   15          -         126309           43088     43088     131692      198574     198574    307789      96362     96362    149361
   20          -         161206           31300     31300     131692      317601     317601    446547      116533    116533   163845
   25          -         205745           11940     11940     131692      503653     503653    654245      139732    139732   181512
   30          -         262588             -         -         -         791836     791836    964456      166133    166133   202350

 AGE 65        -         103915           49660     49660     131692      135580     135580    229401      82396     82396    139414
</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.

- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 62

<PAGE>




PROSPECT:  INSURED PERSON'S NAME
MALE 55 NON-TOBACCO USER                                  PRESENTED BY:

                                  SECURITY LIFE
                   CORPORATE BENEFITS VARIABLE UNIVERSAL LIFE

STATED DEATH BENEFIT:  $65,846                            DEATH BENEFIT OPTION 1
INITIAL ADJUSTABLE TERM RIDER:  $65,846                 ANNUAL PREMIUM:  $10,000
                                                    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         10000        10500           8000       8000     131692       9065       9065     131692       8532      8532    131692
   2         10000        21525           15336     15336     131692       18264     18264     131692      16773     16773    131692
   3         10000        33101           22460     22460     131692       28350     28350     131692      25293     25293    131692
   4         10000        45256           29375     29375     131692       39486     39486     131692      34128     34128    131692
   5         10000        58019           36116     36116     131692       51866     51866     131692      43363     43363    131692
   6         10000        71420           42766     42766     131692       65756     65756     131692      53109     53109    131692
   7         10000        85491           49333     49333     131692       81112     81112     151192      63427     63427    131692
   8           -          89766           46112     46112     131692       87378     87378     158852      64090     64090    131692
   9           -          94254           43095     43095     131692       94869     94869     168297      65244     65244    131692
   10          -          98967           39877     39877     131692      103070     103070    178518      66418     66418    131692
   15          -         126309           19370     19370     131692      156337     156337    242322      71939     71939    131692
   20          -         161206             -         -         -         234264     234264    329376      73376     73376    131692
   25          -         205745             -         -         -         344297     344297    447241      61040     61040    131692
   30          -         262588             -         -         -         498194     498194    606801       3585      3585    131692

 AGE 65        -         103915           36422     36422     131692      112033     112033    189560      67604     67604    131692
</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.

- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 63

<PAGE>




PROSPECT:  INSURED PERSON'S NAME
MALE 55 NON-TOBACCO USER                                  PRESENTED BY:

                                  SECURITY LIFE
                   CORPORATE BENEFITS VARIABLE UNIVERSAL LIFE

STATED DEATH BENEFIT:  $65,846                            DEATH BENEFIT OPTION 1
INITIAL ADJUSTABLE TERM RIDER:  $65,846                 ANNUAL PREMIUM:  $10,000
                                                    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         10000        10500           9151       9151     131692       10286     10286     131692       9718      9718    131692
   2         10000        21525           17863     17863     131692       21424     21424     131692      19448     19448    131692
   3         10000        33101           26379     26379     131692       33672     33672     131692      29553     29553    131692
   4         10000        45256           34699     34699     131692       47157     47157     131692      40050     40050    131692
   5         10000        58019           42826     42826     131692       62026     62026     131692      50966     50966    131692
   6         10000        71420           50826     50826     131692       78465     78465     150026      62394     62394    131692
   7         10000        85491           58705     58705     131692       96557     96557     179982      74351     74351    138590
   8           -          89766           56967     56967     131692      105923     105923    192568      76814     76814    139647
   9           -          94254           55431     55431     131692      116385     116385    206467      79724     79724    141430
   10          -          98967           53925     53925     131692      127979     127979    221660      82824     82824    143452
   15          -         126309           46014     46014     131692      206475     206475    320036      100919    100919   156424
   20          -         161206           34339     34339     131692      330256     330256    464340      122063    122063   171620
   25          -         205745           15292     15292     131692      523740     523740    680338      146382    146382   190150
   30          -         262588             -         -         -         823435     823435   1002943      174057    174057   212002

 AGE 65        -         103915           52438     52438     131692      140812     140812    238254      86121     86121    145716
</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.


- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 64

<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
- --------------------         -------------------------------------------------

Stephen M. Christopher       Chairman, President and Chief Executive Officer

Thomas F. Conroy             Director, President, ING Reinsurance

Michael W. Cunningham*       Director, Executive Vice President

Linda B. Emory*              Director

P. Randall Lowery*           Director

Jess A. Skriletz             Chief Executive Officer and General Manager, ING
                             Reinsurance and ING Institutional Markets

Gregory G. McGreevey         President, ING Institutional Markets

Jerome J. Cwiok*             Executive Vice President and Chief Operations
                             Officer

James L. Livingston, Jr.     Executive Vice President and Chief Actuary

Jeffrey R. Messner           Executive Vice President and Chief Marketing
                             Officer

John R. Barmeyer*            Senior Vice President, Chief Legal Officer

Wayne D. Bidelman            Senior Vice President, CCRC

Eugene L. Copeland           Senior Vice President and General Counsel, ING
                             Reinsurance
Arnold A. Dicke              Senior Vice President, Chief Actuary, ING
                             Reinsurance

Charles LeDoyen**            Senior Vice President, Structured Settlements


- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 65

<PAGE>



Name and Principal
Business and Address         Position and Offices with Security Life of Denver
- --------------------         -------------------------------------------------

Terry L. Morrison            Senior Vice President, New Business Operations

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

Mark A. Smith                Senior Vice President, Customer Service Operations

Lawrence D. Taylor           Senior Vice President, Product Management Group

William D. Tyler*            Senior Vice President, Chief Information Officer

Katherine Anderson           Vice President, Chief Product Actuary, ING
                             Reinsurance

Evelyn A. Bentz              Vice President, M Financial Sales

Joseph H. Bradford, III      Vice President, Communications

Thomas Kirby Brown, Jr.      Vice President, Operations, ING Institutional
                             Markets

Douglas W. Campbell          Vice President, Agency Sales

Kim M. Curley                Vice President, Valuation

Stanley F. Eckert            Vice President, National Marketing

Shari A. Enger               Vice President and Controller

Larry D. Erb                 Vice President, Information Technology

Nathan E. Eshelman           Vice President, Product Development

Martha K. Evans              Vice President, Variable Operations

Fitz E. Fisher               Vice President, Information Technology

Craig Fowler                 Vice President, Risk Management and Chief Actuary,
                             ING Institutional Markets

Deborah B. Holden*           Vice President, Corporate Benefits

Brian Holland                Vice President, Domestic and International Risk
                             Management

Thomas D. Hull               Vice President, Product Development


- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 66

<PAGE>



Name and Principal
Business and Address         Position and Offices with Security Life of Denver
- --------------------         -------------------------------------------------

Kenneth R. Kiefer**          Vice President, Structured Settlements, Operations

Stephen F. Kraysler          Vice President, Structured Reinsurance

C. Lynn McPherson*           Vice President

Sue A. Miskie                Vice President, Corporate Services

David S. Pendergrass*        Vice President and Treasury Officer

Stephen R. Pryde             Vice President, Business Operations

Christiaan M. Rutten         Vice President, International Reinsurance

Shelley Ray Schaal-Pettet    Vice President, Human Resources

Casey J. Scott               Vice President, National Marketing

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

Jerome M. Strop              Vice President, Strategic Marketing

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

Amy L. Winsor                Vice President and Treasurer

William Wojciechowski*       Vice President, CCRC

Jay Thomas Wolfmeier         Vice President and Chief Underwriter

Eric G. Banta                Assistant Secretary

Roger O. Beebe               Actuarial Officer

John B. Dickinson            Actuarial Officer

Relda A. Fleshman            Deputy General Counsel

Shirley A. Knarr             Actuarial Officer

Glen E. Stark                Actuarial Officer

William J. Wagner            Actuarial Officer


- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 67

<PAGE>



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. Sutherland Asbill &
Brennan LLP has provided advice on certain matters relating to the federal
securities laws.


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, 1998 and 1997, and for each of the
three years in the period ended December 31, 1998, and the financial statements
of the Security Life Separate Account L1 at December 31, 1998, and for each of
the three years in the period ended December 31, 1998, 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 on the authority of
such firm as experts in accounting and auditing. Other financial statements
included in the prospectus are unaudited.

Actuarial matters in this prospectus have been examined by James L. Livingston,
Jr., F.S.A., M.A.A.A., who is Executive 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. There is a charge for this
material.












- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 68

<PAGE>



                              FINANCIAL STATEMENTS




The consolidated financial statements of Security Life of Denver Insurance
Company and Subsidiaries ("Security Life and Subsidiaries") at December 31, 1998
and 1997, and for each of the three years in the period ended December 31, 1998,
are prepared in accordance with generally accepted accounting principles and
start on page 71.

The financial statements included for the Security Life Separate Account L1 at
December 31, 1998 and for each of the three years in the period ended December
31, 1998, 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.

- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 69

<PAGE>












                      [THIS PAGE INTENTIONALLY LEFT BLANK]











- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 70

<PAGE>














                                    Consolidated Financial Statements

                                    Security Life of Denver
                                    Insurance Company
                                    and Subsidiaries


                                    Years ended December 31, 1998, 1997 and 1996
                                    with Report of Independent Auditors





















- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 71

<PAGE>



           Security Life of Denver Insurance Company and Subsidiaries

                        Consolidated Financial Statements


                  Years ended December 31, 1998, 1997 and 1996





                                    CONTENTS

Report of Independent Auditors ...............................................73

Audited Consolidated Financial Statements

Consolidated Balance Sheets ..................................................74
Consolidated Statements of Income ............................................76
Consolidated Statements of Comprehensive Income...............................77
Consolidated Statements of Stockholder's Equity ..............................78
Consolidated Statements of Cash Flows ........................................79
Notes to Consolidated Financial Statements ...................................81







- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 72

<PAGE>






[Logo of Ernst & Young LLP appears here]




                         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, 1998 and 1997, and the
related consolidated statements of income, comprehensive income, stockholder's
equity, and cash flows for each of the three years in the period ended December
31, 1998. These financial statements are the responsibility of the Company's
management. Our responsibility is to express an opinion on these financial
statements based on our audits.

We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

In our opinion, the financial statements referred to above present fairly, in
all material respects, the consolidated financial position of Security Life of
Denver Insurance Company and subsidiaries at December 31, 1998 and 1997, and the
consolidated results of their operations and their cash flows for each of the
three years in the period ended December 31, 1998, in conformity with generally
accepted accounting principles.


Denver, Colorado                                           /s/ Ernst & Young LLP

April 5, 1999






- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 73

<PAGE>



           Security Life of Denver Insurance Company and Subsidiaries

                           Consolidated Balance Sheets

                             (Dollars in Thousands)

<TABLE>
<CAPTION>

                                                                         DECEMBER 31
                                                                  1998                 1997
                                                              --------------------------------
<S>                                                           <C>                  <C>

Assets
Investments (Notes 2 and 3):
   Fixed maturities, at fair value (amortized cost:
     1998--$3,383,582; 1997--$3,007,012)                      $ 3,503,530          $3,152,355
   Equity securities, at fair value (cost: 1998--$6,761;
     1997--$6,754)                                                  8,400               8,019
   Mortgage loans on real estate                                  784,108             576,620
   Investment real estate, at cost, less accumulated
     depreciation (1998--$706; 1997--$667)                          1,740               1,767
   Policy loans                                                   925,623             875,405
   Other long-term investments                                     17,671              14,307
   Short-term investments                                             747              55,466
                                                              --------------------------------
Total investments                                               5,241,819           4,683,939

Cash                                                               31,644              22,299
Accrued investment income                                          52,440              49,726
Reinsurance recoverable:
   Paid benefits                                                   11,364              11,170
   Unpaid benefits                                                 24,312              14,988
Prepaid reinsurance premiums (Note 8)                           3,329,901           2,744,863
Deferred policy acquisition costs (DPAC)                          778,126             682,905
Property and equipment, at cost, less accumulated
   depreciation (1998--$25,981; 1997--$22,925)                     36,141              37,943
Federal income tax recoverable (Note 9)                              --                 5,722
Indebtedness from related parties                                   4,339               2,443
Other assets                                                      113,019              87,298
Separate account assets (Note 6)                                  423,474             263,035





                                                              --------------------------------
Total assets                                                  $10,046,579          $8,606,331
                                                              ================================
</TABLE>





- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 74


<PAGE>








<TABLE>
<CAPTION>


                                                                                   DECEMBER 31
                                                                            1998                 1997
                                                                    -----------------------------------------
<S>                                                                       <C>                 <C>
Liabilities and stockholder's equity
Liabilities:
   Future policy benefits:

     Life and annuity reserves                                            $ 4,857,141          $4,328,577
     Guaranteed investment contracts                                        3,210,012           2,634,654
     Policyholders' funds                                                      81,064              82,291
     Advance premiums                                                             272                 365
     Accrued dividends and dividends on deposit                                21,268              21,129
     Policy and contract claims                                               130,100             103,525
                                                                          -----------          ----------
   Total future policy benefits                                             8,299,857           7,170,541

   Accounts payable and accrued expenses                                      108,165              99,335
   Indebtedness to related parties                                             13,755               7,704
   Long-term debt to related parties (Note 10)                                100,000              75,000
   Accrued interest on long-term debt to related
     parties (Note 10)                                                          5,387               5,128
   Other liabilities                                                          109,593              61,424
   Federal income taxes payable (Note 9)                                          106                --
   Deferred federal income taxes (Note 9)                                      60,062              53,829
   Separate account liabilities (Note 6)                                      423,474             263,035
                                                                          -----------          ----------
Total liabilities                                                           9,120,399           7,735,996

Commitments and contingencies
   (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             315,722
   Retained earnings                                                          563,553             500,795
   Accumulated other comprehensive income                                      44,025              50,938
                                                                          -----------          ----------
Total stockholder's equity                                                    926,180             870,335
                                                                          -----------          ----------
Total liabilities and stockholder's equity                                $10,046,579          $8,606,331
                                                                          ===========          ==========
</TABLE>

See accompanying notes.

- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 75

<PAGE>



           Security Life of Denver Insurance Company and Subsidiaries

                        Consolidated Statements of Income

                             (Dollars in Thousands)

<TABLE>
<CAPTION>


                                                                         YEAR ENDED DECEMBER 31
                                                                 1998              1997             1996
                                                            -----------------------------------------------
<S>                                                         <C>               <C>             <C>
Revenues:

   Traditional life insurance premiums                      $   120,675       $   122,429       $ 118,200
   Universal life and investment product charges                229,226           217,108         202,081
   Reinsurance premiums assumed                                 431,267           446,434         339,335
                                                            -----------       -----------       ---------
                                                                781,168           785,971         659,616
   Reinsurance premiums ceded                                  (143,211)         (124,815)       (117,880)
                                                            -----------       -----------       ---------
                                                                637,957           661,156         541,736

   Net investment income                                        361,996           340,898         312,121
   Net realized gains on investments                             10,818            28,645           4,770
   Other revenues                                                11,771             6,743             526
                                                            -----------       -----------       ---------
                                                              1,022,542         1,037,442         859,153
Benefits and expenses:
   Benefits:
     Traditional life insurance:
       Death benefits                                           239,921           299,305         235,828
       Other benefits                                            77,209            79,849          71,939
     Universal life and investment contracts:
       Interest credited to account balances                    236,136           217,614         186,908
       Death benefits incurred in excess of account
         balances                                                63,103            73,260          54,004
     Increase in future policy benefits                         102,875            72,685         121,946
     Reinsurance recoveries                                     (84,506)          (98,376)        (80,276)
     Product conversions                                         10,578             7,014          16,379
                                                            -----------       -----------       ---------
                                                                645,316           651,351         606,728
   Expenses:
     Commissions                                                 49,569            46,516          25,846
     Insurance operating expenses                               125,194            89,075          69,580
     Amortization of deferred policy acquisition costs          105,639           116,495          94,685
                                                            -----------       -----------       ---------
                                                                925,718           903,437         796,839
                                                            -----------       -----------       ---------

Income before federal income taxes                               96,824           134,005          62,314
Federal income taxes (Note 9)                                    34,066            47,019          21,876
                                                            -----------       -----------       ---------
Net income                                                  $    62,758       $    86,986       $  40,438
                                                            ===========       ===========       =========
</TABLE>


See accompanying notes.

- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 76

<PAGE>



           Security Life of Denver Insurance Company and Subsidiaries

                 Consolidated Statements of Comprehensive Income

                             (Dollars in Thousands)


<TABLE>
<CAPTION>

                                                                                 YEAR ENDED DECEMBER 31
                                                                         1998           1997           1996
                                                                   -----------------------------------------------

<S>                                                                   <C>            <C>            <C>
Net income                                                            $ 62,758       $ 86,986       $ 40,438
                                                                      --------       --------       --------

Other comprehensive income:
   Unrealized gains (losses) on securities:
     Net change in unrealized holding gains (losses), net of tax       (11,251)        28,367        (25,294)
     Reclassification adjustment for realized gains
       included in net income, net of tax                               (5,010)        (4,601)        (2,422)
     Effect on DPAC of unrealized gains and
       losses on fixed maturities, net of tax                            7,236        (37,522)        13,461
     Reclassification effect on DPAC of realized gains and
       losses included in net income, net of tax                         3,075          5,976           --
   Net change in pension liability, net of tax                            (963)          --             --
                                                                      --------       --------       --------

Total other comprehensive income                                        (6,913)        (7,780)       (14,255)
                                                                      --------       --------       --------

Comprehensive income                                                  $ 55,845       $ 79,206       $ 26,183
                                                                      ========       ========       ========
</TABLE>


See accompanying notes.

- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 77

<PAGE>



           Security Life of Denver Insurance Company and Subsidiaries

                 Consolidated Statements of Stockholder's Equity

                             (Dollars in Thousands)


<TABLE>
<CAPTION>

                                                                YEAR ENDED DECEMBER 31
                                                         1998             1997            1996
                                                      -----------------------------------------
<S>                                                   <C>             <C>             <C>
Common stock:
   Balance at beginning and end of year               $   2,880       $   2,880       $   2,880
                                                      =========       =========       =========

Additional paid-in capital:
   Balance at beginning of year                       $ 315,722       $ 302,722       $ 297,422
   Capital contributions                                   --            13,000           5,300
                                                      ---------       ---------       ---------
   Balance at end of year                             $ 315,722       $ 315,722       $ 302,722
                                                      =========       =========       =========

Accumulated other comprehensive income:
   Net unrealized gains on investments:
     Balance at beginning of year                     $  50,938       $  58,718       $  72,973
     Unrealized gains (losses) on securities:
       Change in unrealized gains (losses),
         net of tax                                     (16,261)         23,766         (27,716)
       Effect on DPAC of unrealized gains and
         losses on fixed maturities, net of tax          10,311         (31,546)         13,461
                                                      ---------       ---------       ---------
     Balance at end of year                              44,988          50,938          58,718

   Accumulated net pension liability:
     Balance at beginning of year                          --              --              --
     Net change in pension liability, net of tax           (963)           --              --
                                                      ---------       ---------       ---------
     Balance at end of year                                (963)           --              --
                                                      ---------       ---------       ---------

Total accumulated other comprehensive income          $  44,025       $  50,938       $  58,718
                                                      =========       =========       =========

Retained earnings:
   Balance at beginning of year                       $ 500,795       $ 413,809       $ 373,371
   Net income                                            62,758          86,986          40,438
                                                      ---------       ---------       ---------
   Balance at end of year                             $ 563,553       $ 500,795       $ 413,809
                                                      =========       =========       =========

Total stockholder's equity                            $ 926,180       $ 870,335       $ 778,129
                                                      =========       =========       =========
</TABLE>


See accompanying notes.

- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 78

<PAGE>



           Security Life of Denver Insurance Company and Subsidiaries

                      Consolidated Statements of Cash Flows

                             (Dollars in Thousands)


<TABLE>
<CAPTION>

                                                                         YEAR ENDED DECEMBER 31
                                                                1998             1997               1996
                                                          --------------------------------------------------
<S>                                                       <C>               <C>               <C>
Operating activities

Net income                                                $    62,758       $    86,986       $    40,438
Adjustments to reconcile net income to net cash
   provided by operating activities:
     Increase in future policy benefits                       874,765           995,632           585,581
     Net decrease (increase) in federal income taxes           12,061           (12,317)           78,668
     Increase (decrease) in accounts payable and
       accrued expenses                                        55,361            21,033            (1,361)
     Increase in accrued interest on long-term debt               259             1,428             3,676
     Increase in accrued investment income                     (2,714)           (4,300)           (7,294)
     (Increase) decrease in reinsurance recoverable            (9,518)            3,733            (5,214)
     Increase in prepaid reinsurance premiums                (585,038)         (793,851)         (336,053)
     Net realized investment gains                            (10,818)          (28,645)           (4,770)
     Depreciation and amortization expense                      3,174             3,630             3,857
     Policy acquisition costs deferred                       (184,993)         (174,374)         (152,299)
     Amortization of deferred policy acquisition
       costs                                                  105,639           116,495            94,685
     Increase in accrual for postretirement benefits              675               557               484
     Other, net                                                (7,053)           43,538           (15,539)
                                                            ---------         ---------         ---------
Net cash provided by operating activities                     314,558           259,545           284,859

INVESTING ACTIVITIES
Securities available-for-sale:
   Sales:
     Fixed maturities                                       5,015,989         2,279,598           334,482
     Equity securities                                          2,251               648             4,198
   Maturities--fixed maturities                               274,463           410,632           727,937
   Purchases:
     Fixed maturities                                      (5,670,994)       (2,919,145)       (1,522,369)
     Equity securities                                         (2,089)           (2,561)             (428)
Sale, maturity or repayment of investments:
   Mortgage loans on real estate                               51,235            38,756            18,102
   Investment real estate                                        --                --               1,354
   Other long-term investments                                 10,678             2,002              --
</TABLE>



- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 79

<PAGE>



           Security Life of Denver Insurance Company and Subsidiaries

                Consolidated Statements of Cash Flows (continued)

                             (Dollars in Thousands)


<TABLE>
<CAPTION>

                                                               YEAR ENDED DECEMBER 31
                                                      1998            1997             1996
                                                  ----------------------------------------------
<S>                                               <C>             <C>             <C>
Investing activities (continued)
Purchase or issuance of investments:
   Mortgage loans on real estate                  $(259,945)      $(163,528)      $(186,228)
   Investment real estate                               (13)            (35)           --
   Policy loans, net                                (50,218)        (80,094)        (41,071)
   Other long-term investments                      (14,042)         (5,248)            809
   Short-term investments, net                       55,115         (48,447)          3,942
Additions to property and equipment                  (1,418)         (2,687)         (4,482)
Disposals of property and equipment                      68             145           2,389
                                                  ---------       ---------       ---------
Net cash used by investing activities              (588,920)       (489,964)       (661,365)

FINANCING ACTIVITIES
Increase in indebtedness to related parties          29,156           5,217          42,206
Cash contributions from parent                         --            13,000           5,300
Receipts from interest sensitive products
   credited to policyholder account balances        505,728         555,223         434,726
Return of policyholder account balances on
   interest sensitive policies                     (251,177)       (334,543)       (123,949)
                                                  ---------       ---------       ---------
Net cash provided by financing activities           283,707         238,897         358,283
                                                  ---------       ---------       ---------

Net increase (decrease) in cash                       9,345           8,478         (18,223)
Cash at beginning of year                            22,299          13,821          32,044
                                                  ---------       ---------       ---------
Cash at end of year                               $  31,644       $  22,299       $  13,821
                                                  =========       =========       =========
</TABLE>



See accompanying notes.

- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 80

<PAGE>



           Security Life of Denver Insurance Company and Subsidiaries

                   Notes to Consolidated Financial Statements

                                December 31, 1998


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.

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 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.


- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 81

<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.

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 valuation for
long-lived assets that are identified for disposal. Adoption of this standard
resulted in an insignificant impact to net income and stockholder's equity.

During 1998, the Company adopted FASB Statement No. 132, Employers' Disclosures
about Pensions and Other Postretirement Benefits, which standardizes the
disclosure requirements for pension and other postretirement benefits. This
Statement is effective for years beginning after December 15, 1997, with the
restatement of disclosures for prior periods provided for comparative purposes,
unless prior period information is not readily available.

During 1998, the Company adopted FASB Statement No. 130, Reporting Comprehensive
Income, which requires an entity to divide comprehensive income into net income
and other comprehensive income in the period recognized. This Statement is
effective for fiscal years beginning after December 15, 1997, with the
restatement of prior period disclosures for comparative purposes. As a result of
implementing this Statement, the Company has classified items of other
comprehensive income by their nature in the statements of comprehensive income
and the accumulated balance of other comprehensive income in the equity section
of the balance sheet. This Statement affects the presentation of the financial
statements, with no effect on the valuation of total stockholder's equity.


- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 82

<PAGE>


           Security Life of Denver Insurance Company and Subsidiaries

             Notes to Consolidated Financial Statements (continued)




1. SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

PENDING ACCOUNTING STANDARDS

During 1998, the FASB issued Statement No. 133, Accounting for Derivative
Financial Instruments and Hedging Activities, which establishes a new model for
accounting and reporting for derivatives and hedging activities. Statement 133
requires all derivatives to be recognized on the balance sheet and measured at
fair value. Based on the type of hedging relationship (fair value, cash flow, or
foreign currency), Statement 133 requires the recognition of offsetting changes
in value or cash flows of both the derivative and the hedged item in earnings in
the same period. Changes in the fair value of derivatives that are not
designated as hedges or that do not meet the hedge accounting criteria in
Statement 133 are included in earnings in the period of change. The
implementation of this Statement is required for years beginning after June 15,
1999, and upon the initial application of the Statement all derivatives are
required to be recognized in the balance sheet as either assets or liabilities
and measured at fair value. The Company plans to adopt this Statement during
2000, and the effect of implementation on the Company's financial statements has
not yet been determined.

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, and deferred policy
     acquisition cost adjustments, reported net of tax as a component of other
     comprehensive income in stockholder's equity.

- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 83

<PAGE>


           Security Life of Denver Insurance Company and Subsidiaries

             Notes to Consolidated Financial Statements (continued)




1. SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

     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, 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



- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 84

<PAGE>


           Security Life of Denver Insurance Company and Subsidiaries

             Notes to Consolidated Financial Statements (continued)




1. SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

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
accumulated other comprehensive income in 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
Company and industry experience. These assumptions include provisions for
adverse deviation and are modified as necessary to reflect anticipated trends.
Reserve interest assumptions are those deemed appropriate at the time of policy
issue, and range from 3% to 7.5%. 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 revenue. Benefit
reserves for all other reinsurance assumed are computed to recognize profits in
proportion to the coverage provided.

Benefit reserves for universal life-type policies (including fixed premium
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 3.80% to 7.81% during 1998, 4.60% to 7.81% during
1997, and 4.60% to 7.45% during 1996.

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

- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 85

<PAGE>


           Security Life of Denver Insurance Company and Subsidiaries

             Notes to Consolidated Financial Statements (continued)




1. SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

POLICY AND CONTRACT 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 the
balance sheet date. 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 the
balance sheet date.

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 $5,816,000 and $6,074,000 at
December 31, 1998 and 1997, respectively. Participating business approximates
 .2% of the Company's ordinary life insurance in force and 1.4% of premium
income. Earnings for participating insurance are based on the actual earnings of
the participation block of policies. Expenses and taxes are allocated based on
the amount of participating insurance in force. Investment income is allocated
based on the yield of the participating investment portfolio. The amount of
dividends to be paid is determined annually by the Board of Directors. Amounts
allocable to participating policyholders are based on published dividend
projections or expected dividend scales. Dividends of $3,233,000; $3,377,000;
and $3,307,000 were incurred in 1998, 1997, and 1996, 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.



- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 86

<PAGE>


           Security Life of Denver Insurance Company and Subsidiaries

             Notes to Consolidated Financial Statements (continued)




1. SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

CASH FLOW INFORMATION

Cash includes cash on hand and demand deposits. Included as a component of
operating activities is interest paid of $10,121,000; $10,110,000; and
$1,016,000 for 1998, 1997, and 1996, 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.

RECLASSIFICATIONS

Certain amounts in the 1997 and 1996 financial statements have been reclassified
to conform to the 1998 presentation.










- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 87

<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, 1998 and 1997:

<TABLE>
<CAPTION>

                                                                     December 31, 1998
                                                 ---------------------------------------------------------
                                                    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                                    $  166,611      $  3,829      $   589      $  169,851
   States, municipalities and political
     subdivisions                                    23,368           959        1,803          22,524
   Public utilities securities                      172,968         4,885          904         176,949
   Debt securities issued by foreign
     governments                                        952          --           --               952
   Corporate securities                           1,251,462        46,292       23,512       1,274,242
   Mortgage-backed securities                     1,132,058        75,159        6,922       1,200,295
   Other asset-backed securities                    635,539        19,968        3,578         651,929
   Redeemable preferred stocks                          312            42         --               354
   Derivatives hedging fixed maturities
     (Note 3)                                           312         6,434          312           6,434
                                                 ----------      --------      -------      ----------
   Total fixed maturities                         3,383,582       157,568       37,620       3,503,530

   Preferred stocks (nonredeemable)                   4,251             6           52           4,205
   Common stocks                                      2,510         1,780           95           4,195
                                                 ----------      --------      -------      ----------
   Total equity securities                            6,761         1,786          147           8,400
                                                 ----------      --------      -------      ----------
Total                                            $3,390,343      $159,354      $37,767      $3,511,930
                                                 ==========      ========      =======      ==========
</TABLE>


- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 88

<PAGE>


           Security Life of Denver Insurance Company and Subsidiaries

             Notes to Consolidated Financial Statements (continued)




2. INVESTMENTS (CONTINUED)

<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
   Redeemable preferred stocks                         --            --           --              --
   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>












- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 89

<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, 1998, 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.


                                                 Amortized
                                                    Cost         Fair Value
                                              ------------------------------

Available for sale:
   Due in one year or less                     $   18,024      $   18,156
   Due after one year through five years          187,198         183,735
   Due after five years through ten years         695,842         702,563
   Due after ten years                            714,609         740,418
                                               ----------      ----------
                                                1,615,673       1,644,872

Mortgage-backed securities                      1,132,058       1,200,295
Other asset-backed securities                     635,539         651,929
Derivatives                                           312           6,434
                                               ----------      ----------
Total available-for-sale                       $3,383,582      $3,503,530
                                               ==========      ==========


Changes in unrealized gains (losses) on investments in available-for-sale
securities for the years ended December 31, 1998, 1997 and 1996 are summarized
as follows (in thousands):


                                                  December 31, 1998
                                    --------------------------------------------
                                       Fixed           Equity          Total
                                    --------------------------------------------

Gross unrealized gains                $ 157,568       $ 1,786       $ 159,354
Gross unrealized (losses)               (37,620)         (147)        (37,767)
                                      ---------       -------       ---------
Net unrealized gains                    119,948         1,639         121,587
Deferred income tax                     (41,982)         (574)        (42,556)
                                      ---------       -------       ---------
Net unrealized gains after taxes         77,966         1,065          79,031
Less:
   Balance at beginning of year          94,470           822          95,292
                                      ---------       -------       ---------
Change in net unrealized gains
   (losses)                           $ (16,504)      $   243       $ (16,261)
                                      =========       =======       =========



- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 90

<PAGE>


           Security Life of Denver Insurance Company and Subsidiaries

             Notes to Consolidated Financial Statements (continued)




2. INVESTMENTS (CONTINUED)


                                                December 31, 1997
                                      ------------------------------------------
                                         Fixed         Equity          Total
                                      ------------------------------------------

Gross unrealized gains                $ 161,625       $ 1,513       $ 163,138
Gross unrealized (losses)               (16,282)         (248)        (16,530)
                                      ---------       -------       ---------
Net unrealized gains                    145,343         1,265         146,608
Deferred income tax                     (50,873)         (443)        (51,316)
                                      ---------       -------       ---------
Net unrealized gains 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
                                      =========       =======       =========



                                                 December 31, 1996
                                      ------------------------------------------
                                         Fixed         Equity          Total
                                      ------------------------------------------

Gross unrealized gains                $ 140,089       $   822       $ 140,911
Gross unrealized (losses)               (30,493)         (376)        (30,869)
                                      ---------       -------       ---------
Net unrealized gains                    109,596           446         110,042
Deferred income tax                     (38,359)         (157)        (38,516)
                                      ---------       -------       ---------
Net unrealized gains 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)
                                      =========       =======       =========


As part of its overall investment management strategy, the Company has entered
into agreements to purchase $79,175,000 in mortgage loans as of December 31,
1998. These agreements were settled during 1999. The Company had no agreements
to sell securities at December 31, 1998.








- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 91

<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):


                                       1998           1997            1996
                                   ---------------------------------------------


Fixed maturities                   $ 278,227       $ 259,936       $ 240,931
Mortgage loans on real estate         47,567          40,908          29,143
Policy loans                          58,016          56,087          52,205
Other investments                      2,911           3,159           2,197
                                   ---------       ---------       ---------
                                     386,721         360,090         324,476
Investment expenses                  (24,725)        (19,192)        (12,355)
                                   ---------       ---------       ---------
Net investment income              $ 361,996       $ 340,898       $ 312,121
                                   =========       =========       =========


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


                                     1998             1997          1996
                                  ----------------------------------------------

Fixed maturities                   $ 9,691         $ 27,717        $4,540
Equity securities                      168              (57)           79
Real estate and other                  959              985           151
                                   -------         --------        ------
Net realized gains on
   investments                     $10,818         $ 28,645        $4,770
                                   =======         ========        ======


During 1998, 1997 and 1996, fixed maturities and marketable equity securities
available-for-sale were sold with fair values at the date of sale of
$5,018,240,000; $2,281,886,000 and $334,482,000, respectively. Gross gains of
$44,314,000; $41,017,000 and $7,248,000 and gross losses of $34,455,000;
$13,357,000 and $2,629,000 were realized on those sales in 1998, 1997 and 1996,
respectively.

At December 31, 1998 and 1997, bonds with an amortized cost of $29,081,000 and
$28,434,000, respectively, were on deposit with various state insurance
departments to meet regulatory requirements.








- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 92

<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.

- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 93

<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,
1998 and 1997 (in thousands):


                                                December 31, 1998
                               -------------------------------------------------
                                 Notional      Amortized     Fair      Balance
                                  Amount         Cost       Value       Sheet
                               -------------------------------------------------

Interest rate contracts:
   Swaps                       $  767,873     $  (155)     $(2,952)     $(2,952)
   Swaps-affiliates               734,176         155        5,440        5,440
                               ----------     -------      -------      -------
Total swaps                     1,502,049        --          2,488        2,488

   Caps owned                     560,000         312           11           11
                               ----------     -------      -------      -------
Total caps owned                  560,000         312           11           11

   Floors owned                   422,485         (72)       3,768        3,768
   Floors owned-affiliates          8,485          72          167          167
                               ----------     -------      -------      -------
Total floors owned                430,970        --          3,935        3,935

   Options owned                  418,300       5,268        2,664        2,664
   Options owned-affiliates       418,300      (5,268)      (2,664)      (2,664)
                               ----------     -------      -------      -------
Total options owned               836,600        --           --           --
                               ----------     -------      -------      -------

Total derivatives              $3,329,619     $   312      $ 6,434      $ 6,434
                               ==========     =======      =======      =======












- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 94

<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)


                                               December 31, 1997
                                 -----------------------------------------------
                                   Notional    Amortized      Fair     Balance
                                    Amount        Cost       Value       Sheet
                                 ----------------------------------------------

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
   Floors owned-affiliates             --         --          --          --
                                 ----------    -------     -------     -------
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
                                 ==========    =======     =======     =======


4. CONCENTRATIONS OF CREDIT RISK

At December 31, 1998, the Company held less-than-investment-grade bonds
classified as available-for-sale with a carrying value and market value of
$277,793,000. These holdings amounted to 7.9% of the Company's investments in
fixed maturity securities and 2.8% 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, 1998, the Company's mortgages involved a concentration of
properties located in Florida (15.5%), Texas (9.7%), and Georgia (7.5%). The
remaining mortgages relate to properties located in 35 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 $16,068,000.



- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 95

<PAGE>


           Security Life of Denver Insurance Company and Subsidiaries

             Notes to Consolidated Financial Statements (continued)




5. EMPLOYEE BENEFIT PLANS

PENSION PLANS AND POSTRETIREMENT BENEFITS

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). In
addition to providing pension plans, the Company provides certain health care
and life insurance benefits for retired employees.

The funded status and the amounts recognized in the balance sheets for the
defined benefit plans and other postretirement benefit plans are as follows (in
thousands):

<TABLE>
<CAPTION>

                                                                           December 31
                                                     1998                                             1997
                                       ---------------------------------------     ----------------------------------
                                        Qualified                     Post-         Qualified                 Post-
                                          Plan           SERP       Retirement        Plan        SERP     Retirement
                                       ---------------------------------------     ----------------------------------

<S>                                    <C>           <C>             <C>           <C>          <C>         <C>
Projected benefit obligation           $  (38,685)   $    (8,320)    $  (8,949)    $(37,801)    $(9,154)    $ (7,590)
Less plan assets at fair value             47,230           --            --         40,150        --           --
                                       ----------    -----------     ---------     --------     -------     --------
Plan assets in excess (deficient)
   of projected benefit obligation     $    8,545    $    (8,320)    $  (8,949)    $  2,349     $(9,154)    $ (7,590)
                                       ==========    ===========     =========     ========     =======     ========

Net asset (liability)                  $    1,240    $    (4,918)    $ (12,044)    $  1,322     $(4,135)    $(11,369)
                                       ==========    ===========     =========     ========     =======     ========
</TABLE>

As of December 31, 1998 and 1997, the Company recognized an additional minimum
net liability on the SERP of $1,482,000 and $3,848,000, respectively, as this
plan is unfunded and the actuarial present value of accumulated benefit
obligation exceeds the net pension liability. Prior to 1998, the change in the
additional minimum net liability was reported in net income. Beginning in 1998,
the change in the additional minimum net liability is recorded net of tax as a
component of other comprehensive income directly in stockholder's equity, net of
tax.




- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 96

<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, employer contributions, plan participant
contributions, and benefits paid for the defined benefit plans are as follows
(in thousands):

<TABLE>
<CAPTION>

                                     1998                                 1997                               1996
                        --------------------------------   ---------------------------------   ----------------------------------
                        Qualified               Post-       Qualified               Post-      Qualified                Post-
                           Plan      SERP     Retirement       Plan       SERP    Retirement      Plan       SERP      Retirement
                        --------------------------------   ---------------------------------   ----------------------------------
<S>                     <C>        <C>          <C>           <C>       <C>        <C>          <C>        <C>       <C>
Net periodic pension
   expense              $ 82       $1,109       $893          $607      $1,502     $755         $  390     $1,109             $669
Employer contributions   --           325        218           --          317      198           --          320    Not available
Plan participants'
   contributions         --          --           77           --         --         71           --         --      Not available
Benefits paid            890          325        296           811         317      268          1,466        320              187
</TABLE>

The information for employer and plan participant contributions to the
postretirement plan for 1996 is not readily available.

Assumptions used in accounting for the defined benefit plans as of December 31,
1998, 1997, and 1996 were as follows:


                                                  1998      1997     1996
                                                 -------------------------

Weighted-average discount rate                    6.75%    7.25%    7.50%
Rate of increase in compensation level            4.00%    4.25%    4.50%
Expected long-term rate of return on assets       9.50%    9.50%    9.50%

Plan assets of the defined benefit plans at December 31, 1998 are invested
primarily in U.S. government securities, corporate bonds, mutual funds, mortgage
loans, money market funds and common stock.

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 9.75% graded to
5.25% over 9 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, 1998 by $1,015,000 and the aggregate of the service and interest
cost components of net periodic postretirement benefit cost for 1998 by
$136,000. Decreasing 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, 1998 by $(862,000) and the
aggregate of the service and interest cost components of net periodic
postretirement benefit cost for 1998 by $(113,000).

- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 97

<PAGE>


           Security Life of Denver Insurance Company and Subsidiaries

             Notes to Consolidated Financial Statements (continued)




5. EMPLOYEE BENEFIT PLANS (CONTINUED)

The weighted-average discount rate used in determining the accumulated
postretirement benefit obligation was 6.75% at December 31, 1998 and 7.50% at
December 31, 1997 and December 31, 1996.

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. Participants may make contributions to the plan
through salary reductions up to a maximum of $10,000 for 1998, and $9,500 for
both 1997 and 1996. 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 $1,343,000 for 1998,
$1,211,000 for 1997, and $1,143,000 for 1996.

Plan assets of the Savings Plan at December 31, 1998 are invested in a group
deposit administration contract (the Contract) with the Company, various stock
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
$27.8 million and $26.6 million at December 31, 1998 and 1997, respectively.

6. SEPARATE ACCOUNTS

Separate account assets and liabilities represent funds segregated by the
Company for the benefit of certain policy and contract holders who bear the
investment risk. Revenues and expenses on the separate account assets and
related liabilities equal the benefits paid to the separate account policy and
contract holders, and are excluded from the amounts reported in the consolidated
statements of income except for fees charged for administration services and
mortality risk.

- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 98

<PAGE>


           Security Life of Denver Insurance Company and Subsidiaries

             Notes to Consolidated Financial Statements (continued)




7. LEASES

In 1997, 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 $0, $4,993,000 and $6,151,000 for the years ended December 31,
1998, 1997 and 1996, 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, 1998, 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 retroceded. Consequently, allowances are
established for amounts deemed uncollectible. To minimize its exposure to
significant losses from retrocessionaire insolvencies, the Company evaluates the
financial condition of the retrocessionaire and monitors concentrations of
credit risk arising from similar geographic regions, activities, or economic
characteristics of the reinsurers. The use of reinsurance pools with
retrocessionaires also minimizes the Company's exposure to significant losses
from retrocessionaire insolvencies.

The Company assumes and cedes, on a coinsurance basis, guaranteed investment
contracts (GICs) to and from affiliates under common ownership. As of December
31, 1998, $2.7 billion of an affiliate's invested assets were held in trust
pursuant to these agreements.








- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 99

<PAGE>


           Security Life of Denver Insurance Company and Subsidiaries

             Notes to Consolidated Financial Statements (continued)




8. REINSURANCE (CONTINUED)

These GIC transactions are summarized as follows (in thousands):

<TABLE>
<CAPTION>

                                                          1998                           1997
                                             ------------------------------------------------------------
                                                                 Policy                         Policy
                                                Deposits      Liabilities       Deposits     Liabilities
                                             ------------------------------------------------------------

<S>                                           <C>             <C>             <C>              <C>
Direct (nonaffiliated)                        $ 2,773,952     $ 3,112,460     $ 1,673,471      $2,527,957
Assumed from Life Insurance Company of
   Georgia                                           --            97,552          35,000         106,698
                                              -----------     -----------     -----------       ---------
                                                2,773,952       3,210,012       1,708,471       2,634,655
Ceded to Columbine Life Insurance Company      (2,547,743)     (2,696,409)     (1,479,371)     (2,231,118)
Ceded to Life Insurance Company of Georgia       (225,083)       (512,477)       (116,100)       (403,537)
Ceded to First Columbine Life Insurance
   Company                                         (1,126)         (1,126)           --              --
                                              -----------     -----------     -----------       ---------
Net                                           $      --       $      --       $   113,000      $     --
                                              ===========     ===========     ===========      ==========
</TABLE>

Ceded GIC policy liabilities totaling $3,210 and $2,635 million as of December
31, 1998 and 1997, respectively, are classified as part of prepaid reinsurance
premiums.

During 1998 and 1997, the Company had ceded blocks of insurance under
reinsurance treaties to provide funds for financial and other purposes. These
reinsurance transactions, generally known as "financial 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. Financial reinsurance has
the effect of increasing current statutory surplus while reducing future
statutory surplus as amounts are recaptured from reinsurers. During 1998, the
Company entered into a new financial reinsurance contract with an affiliated
company.

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.



- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 100

<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):

                                                        December 31
                                                     1998          1997
                                                  ------------------------
Deferred tax liabilities:
   Deferred policy acquisition costs              $(272,970)    $(239,678)
   Unrealized gains/losses                          (42,556)      (51,312)
                                                  ---------     ---------
Total deferred tax liabilities                     (315,526)     (290,990)

Deferred tax assets:
   Benefit reserves and surplus relief              102,177       111,610
   Tax-basis deferred policy acquisition costs       83,836        71,241
   Investment income                                 13,712        13,459
   Unearned investment income                          --           9,208
   Nonqualified deferred compensation                14,667        14,129
   Postretirement employee benefits                   2,501         3,979
   Separate accounts                                 18,775         8,571
   Other, net                                        19,796         4,964
                                                  ---------     ---------
Total deferred tax assets                           255,464       237,161
                                                  ---------     ---------
Net deferred tax liabilities                      $ (60,062)    $ (53,829)
                                                  =========     =========


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


                                            December 31
                                  1998         1997         1996
                                ---------------------------------

Current                         $24,111      $37,542      $10,340
Deferred                          9,955        9,477       11,536
                                -------      -------      -------
Federal income tax expense      $34,066      $47,019      $21,876
                                =======      =======      =======


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




- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 101

<PAGE>


           Security Life of Denver Insurance Company and Subsidiaries

             Notes to Consolidated Financial Statements (continued)




9. INCOME TAXES (CONTINUED)

The Company had net income tax payments (receipts) of $18,283,000 during 1998,
$55,468,000 during 1997, and $(61,467,000) during 1996 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 $100,000,000 represents the
cumulative cash draws on a $100,000,000 commitment from ING America Insurance
Holdings, Inc. through December 31, 1998. 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.

The principal and interest is scheduled to be repaid in five annual installments
beginning April 15, 2000 and continuing through April 15, 2004, with the option
of prepaying any outstanding principal and accrued interest. As of December 31,
1998, the Company accrued interest of $5,387,000. Upon receiving approval from
the Commissioner of Insurance of the State of Colorado, the Company made a
$5,128,000 payment for accrued interest during 1998. The Company recognized
interest expense of $5,387,000; $5,096,000; and $3,644,000 for the years ended
December 31, 1998, 1997, and 1996, respectively.



- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 102

<PAGE>


           Security Life of Denver Insurance Company and Subsidiaries

             Notes to Consolidated Financial Statements (continued)




10. LONG-TERM DEBT (CONTINUED)

Future minimum payments, assuming a current effective interest rate of 5.41%,
are as follows (in thousands):


                                               Total
YEAR                                         Payments
- ---------------------------------------------------------

2000                                          $ 25,946
2001                                            25,946
2002                                            25,946
2003                                            25,946
2004                                            25,946
                                              --------
Total                                          129,730
Less imputed interest                          (29,730)
                                              --------
Present value of payments                     $100,000
                                          =============

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.

During 1998, the NAIC completed 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 will require adoption by the various states
before it becomes the prescribed 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 unknown whether the State of Colorado will adopt Codification.

- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 103

<PAGE>


           Security Life of Denver Insurance Company and Subsidiaries

             Notes to Consolidated Financial Statements (continued)




11. STATUTORY ACCOUNTING INFORMATION AND PRACTICES (CONTINUED)

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, 1998, the Company exceeded all minimum RBC
requirements.

Combined capital and surplus, determined in accordance with statutory accounting
practices (SAP), was $386,607,000 and $403,239,000 at December 31, 1998 and
1997, respectively. Combined net income, determined in accordance with SAP, was
$11,712,000; $22,261,000; and $9,141,000 for the years ended December 31, 1998,
1997, and 1996, 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, 1998. 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.




- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 104

<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.









- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 105

<PAGE>


           Security Life of Denver Insurance Company and Subsidiaries

             Notes to Consolidated Financial Statements (continued)




12. FAIR VALUES OF FINANCIAL INSTRUMENTS (CONTINUED)

The carrying amounts and fair values of the Company's financial instruments at
December 31, 1998 and 1997 are summarized below (in thousands):

<TABLE>
<CAPTION>

                                            December 31, 1998                December 31, 1997
                                      -----------------------------   ------------------------------
                                        Carrying                          Carrying
                                         Amount        Fair Value        Amount        Fair Value
                                      -----------------------------   ------------------------------

<S>                                   <C>             <C>             <C>             <C>
Assets
Fixed maturities (Note 2)             $3,503,530      $3,503,530      $3,152,355      $3,152,355
Equity securities (Note 2)                 8,400           8,400           8,019           8,019
Mortgage loans                           784,108         832,629         576,620         630,019
Policy loans                             925,623         925,623         875,405         875,405
Short-term investments                       747             747          55,466          55,466
Cash                                      31,644          31,644          22,299          22,299
Indebtedness from
   related parties                         4,339           4,339           2,443           2,443
Separate account assets                  423,474         423,474         263,035         263,035

LIABILITIES
Supplemental contracts
   without life contingencies              3,966           3,966           4,240           4,240
Other policyholder funds left
   on deposit                             98,638          98,638          99,545          99,545
Individual and group
   annuities, net of reinsurance          87,096          86,007          43,313          43,077
Indebtedness to related
   parties                                13,755          13,755           7,704           7,704
Long-term debt to related
   parties                               100,000         100,000          75,000          75,000
Accrued interest on
   long-term debt to related
   parties                                 5,387           5,387           5,128           5,128
Separate account liabilities             423,474         423,474         263,035         263,035
</TABLE>






- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 106

<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
    4.5% - 14.0% 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.

- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 107

<PAGE>


           Security Life of Denver Insurance Company and Subsidiaries

             Notes to Consolidated Financial Statements (continued)




12. FAIR VALUES OF FINANCIAL INSTRUMENTS (CONTINUED)

    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 accepted additional deposits on
    existing synthetic guaranteed investment contracts in the amounts of
    $66,480,000 and $1,000,000 in 1998 and 1997, respectively, from 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
    $433,689,000 and $493,757,000 at December 31, 1998 and 1997, respectively.
    Under synthetic guaranteed investment contracts, the synthetic issuer may
    assume interest rate risk on individual plan participant initiated
    withdrawals from stable value options of 401(k) plans. Approximately 85% of
    the synthetic guaranteed investment contract book values are on a
    participating basis and have a credited interest rate reset mechanism which
    passes such interest rate risk to plan participants.

    LETTERS OF CREDIT

    The Company is the beneficiary of letters of credit totaling $197,254,000
    which have a market value to the Company of $0 and two lines of credit
    totaling $284,471,000 which have a market value to the Company of $0 (see
    Note 14).

13. COMMITMENTS AND CONTINGENCIES

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.




- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 108

<PAGE>


           Security Life of Denver Insurance Company and Subsidiaries

             Notes to Consolidated Financial Statements (continued)




13. COMMITMENTS AND CONTINGENCIES (CONTINUED)

In 1998, the Company established an accrued liability of $40,000,000 related to
certain potential litigation similar to that faced by other major life insurers.
This litigation relates to sales practices of interest sensitive policies. The
Company is vigorously defending its position in these cases. No such litigation
reserve was established in 1997. 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.

14. OTHER FINANCING ARRANGEMENTS

The Company has a $144,471,000 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 $140,000,000, also to provide short-term liquidity, which expires
July 31, 1999. 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, 1998 or
1997. The weighted-average balance outstanding of short-term debt was $37.5
million during 1998. The weighted-average interest rate paid on this debt during
1998 was 5.63% (see Note 12).

The Company is the beneficiary of letters of credit totaling $197,254,000 that
were established in accordance with the terms of reinsurance agreements. Such
letters of credit are unconditional, irrevocable, and provide for automatic
renewal for the following year at December 31. The letters were unused during
both 1998 and 1997.

15. YEAR 2000 (UNAUDITED)

The Company has initiated a program to prepare its 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 modification and preliminary testing of
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 $6.4 million. To date the Company has
incurred approximately $2.6 million for the above activities. Accordingly, the
Company does not expect the amounts required for this project to have a material
effect on its financial position.


- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 109

<PAGE>


           Security Life of Denver Insurance Company and Subsidiaries

             Notes to Consolidated Financial Statements (continued)




15. YEAR 2000 (UNAUDITED) (CONTINUED)

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.


















- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 110

<PAGE>











                                   Consolidated Financial Statements

                                   Security Life of Denver
                                   Insurance Company
                                   and Subsidiaries


                                   Years ended December 31, 1998, 1997 and 1996
                                   with Report of Independent Auditors




- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 111
<PAGE>


           Security Life of Denver Insurance Company and Subsidiaries

                        Consolidated Financial Statements


                  Years ended December 31, 1998, 1997 and 1996





                                    CONTENTS

Report of Independent Auditors ..............................................113

Audited Consolidated Financial Statements

Consolidated Balance Sheets .................................................114
Consolidated Statements of Income ...........................................116
Consolidated Statements of Comprehensive Income..............................117
Consolidated Statements of Stockholder's Equity .............................118
Consolidated Statements of Cash Flows .......................................119
Notes to Consolidated Financial Statements ..................................121


- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 112
<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, 1998 and 1997, and the
related consolidated statements of income, comprehensive income, stockholder's
equity, and cash flows for each of the three years in the period ended December
31, 1998. These financial statements are the responsibility of the Company's
management. Our responsibility is to express an opinion on these financial
statements based on our audits.

We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

In our opinion, the financial statements referred to above present fairly, in
all material respects, the consolidated financial position of Security Life of
Denver Insurance Company and subsidiaries at December 31, 1998 and 1997, and the
consolidated results of their operations and their cash flows for each of the
three years in the period ended December 31, 1998, in conformity with generally
accepted accounting principles.


/s/ Ernst & Young LLP

Denver, Colorado

April 5, 1999


- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 113
<PAGE>


           Security Life of Denver Insurance Company and Subsidiaries

                           Consolidated Balance Sheets

                             (Dollars in Thousands)

<TABLE>
<CAPTION>
                                                                  SEPTEMBER 30                  DECEMBER 31
                                                                      1999                1998               1997
                                                               -----------------------------------------------------------
                                                                   (Unaudited)
<S>                                                                 <C>                 <C>                 <C>
ASSETS
Investments (Notes 2 and 3):
   Fixed maturities, at fair value (amortized cost of
     $3,615,488, $3,383,582 and $3,007,012
     respectively)                                                   $3,515,341         $ 3,503,530         $3,152,355
   Equity securities, at fair value (cost of $5,074,
     $6,761 and $6,754, respectively)                                     5,915               8,400              8,019
   Mortgage loans on real estate                                        917,129             784,108            576,620
   Investment real estate, at cost, less accumulated
     depreciation of $556, $667 and $706,
     respectively                                                         1,033               1,740              1,767
   Policy loans                                                         925,721             925,623            875,405
   Other long-term investments                                           18,201              17,671             14,307
   Short-term investments                                                27,958                 747             55,466
                                                               -----------------------------------------------------------
Total investments                                                     5,411,298           5,241,819          4,683,939

Cash                                                                     40,719              31,644             22,299
Accrued investment income                                                77,687              52,440             49,726
Reinsurance recoverable:
   Paid benefits                                                         22,925              11,364             11,170
   Unpaid benefits                                                       32,897              24,312             14,988
Prepaid reinsurance premiums (Note 8)                                 3,571,315           3,329,901          2,744,863
Deferred policy acquisition costs (DPAC)                                826,369             778,126            682,905
Property and equipment, at cost, less accumulated
   depreciation of $26,147, $25,981 and $22,925,
   respectively                                                          34,508              36,141             37,943
Federal income tax recoverable (Note 9)                                  32,060                   -              5,722
Deferred tax assets                                                       6,860                   -                  -
Indebtedness from related parties                                         5,113               4,339              2,443
Other assets                                                            189,015             113,019             87,298
Separate account assets (Note 6)                                        512,189             423,474            263,035


                                                               -----------------------------------------------------------
Total assets                                                        $10,762,955         $10,046,579         $8,606,331
                                                               ===========================================================
</TABLE>


- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 114
<PAGE>








<TABLE>
<CAPTION>
                                                                  SEPTEMBER 30                  DECEMBER 31
                                                                      1999                1998               1997
                                                               -----------------------------------------------------------
                                                                   (Unaudited)
<S>                                                                 <C>                 <C>                 <C>
LIABILITIES AND STOCKHOLDER'S EQUITY
Liabilities:
   Future policy benefits:
     Life and annuity reserves                                      $ 5,097,013         $ 4,857,141         $4,328,577
     Guaranteed investment contracts                                  3,613,312           3,210,012          2,634,654
     Policyholders' funds                                                90,025              81,064             82,291
     Advance premiums                                                       196                 272                365
     Accrued dividends and dividends on deposit                          27,280              21,268             21,129
     Policy and contract claims                                         147,686             130,100            103,525
                                                               -----------------------------------------------------------
   Total future policy benefits                                       8,975,512           8,299,857          7,170,541

   Accounts payable and accrued expenses                                107,276             108,165             99,335
   Indebtedness to related parties                                       21,344              13,755              7,704
   Long-term debt to related parties (Note 10)                          100,000             100,000             75,000
   Accrued interest on long-term debt to related
     parties (Note 10)                                                    9,653               5,387              5,128
   Other liabilities                                                    213,521             109,593             61,424
   Federal income taxes payable (Note 9)                                      -                 106                  -
   Deferred federal income taxes (Note 9)                                     -              60,062             53,829
   Separate account liabilities (Note 6)                                512,189             423,474            263,035
                                                               -----------------------------------------------------------
Total liabilities                                                     9,939,495           9,120,399          7,735,996

Commitments and contingencies
   (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              2,880
   Additional paid-in capital                                           315,722             315,722            315,722
   Retained earnings                                                    597,385             563,553            500,795
   Accumulated other comprehensive income                               (92,527)             44,025             50,938
                                                               -----------------------------------------------------------
Total stockholder's equity                                              823,460             926,180            870,335
                                                               -----------------------------------------------------------
Total liabilities and stockholder's equity                          $10,762,955         $10,046,579         $8,606,331
                                                               ===========================================================
</TABLE>


See accompanying notes.

- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 115
<PAGE>


           Security Life of Denver Insurance Company and Subsidiaries

                        Consolidated Statements of Income

                             (Dollars in Thousands)


<TABLE>
<CAPTION>
                                                         NINE MONTHS
                                                           ENDED
                                                         SEPTEMBER 30               YEAR ENDED DECEMBER 31
                                                            1999             1998             1997           1996
                                                       ------------------------------------------------------------------
                                                        (Unaudited)
<S>                                                       <C>           <C>               <C>              <C>
Revenues:
   Traditional life insurance premiums                    $  79,526      $   120,675       $   122,429      $118,200
   Universal life and investment product charges            186,444          229,226           217,108       202,081
   Reinsurance premiums assumed                             389,463          431,267           446,434       339,335
                                                       ------------------------------------------------------------------
                                                            655,433          781,168           785,971       659,616
   Reinsurance premiums ceded                              (113,971)        (143,211)         (124,815)     (117,880)
                                                       ------------------------------------------------------------------
                                                            541,462          637,957           661,156       541,736

   Net investment income                                    296,973          361,996           340,898       312,121
   Net realized gains (losses) on investments               (26,374)          10,818            28,645         4,770
   Other revenues                                             2,640           11,771             6,743           526
                                                       ------------------------------------------------------------------
                                                            814,701        1,022,542         1,037,442       859,153
Benefits and expenses:
   Benefits:
     Traditional life insurance:
       Death benefits                                       244,240          239,921           299,305       235,828
       Other benefits                                        83,932           77,209            79,849        71,939
     Universal life and investment contracts:
       Interest credited to account balances                193,542          236,136           217,614       186,908
       Death benefits incurred in excess of account
         balances                                            80,398           63,103            73,260        54,004
     Increase in future policy benefits                      53,654          102,875            72,685       121,946
     Reinsurance recoveries                                (106,888)         (84,506)          (98,376)      (80,276)
     Product conversions                                      2,247           10,578             7,014        16,379
                                                       ------------------------------------------------------------------
                                                            551,125          645,316           651,351       606,728
   Expenses:
     Commissions                                             60,213           49,569            46,516        25,846
     Insurance operating expenses                            63,672          125,194            89,075        69,580
     Amortization of deferred policy acquisition costs       87,349          105,639           116,495        94,685
                                                       ------------------------------------------------------------------
                                                            762,359          925,718           903,437       796,839
                                                       ------------------------------------------------------------------

Income before federal income taxes                           52,342           96,824           134,005        62,314
Federal income taxes (Note 9)                                18,510           34,066            47,019        21,876
                                                       ------------------------------------------------------------------
Net income                                                $  33,832     $     62,758      $     86,986     $  40,438
                                                       ==================================================================
</TABLE>


See accompanying notes.

- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 116
<PAGE>


           Security Life of Denver Insurance Company and Subsidiaries

                 Consolidated Statements of Comprehensive Income

                             (Dollars in Thousands)


<TABLE>
<CAPTION>
                                                        NINE MONTHS
                                                           ENDED
                                                         SEPTEMBER 30               YEAR ENDED DECEMBER 31
                                                            1999             1998            1997            1996
                                                       ------------------------------------------------------------------
                                                        (Unaudited)

<S>                                                       <C>               <C>              <C>             <C>
Net income                                                $  33,832         $62,758          $86,986         $40,438
                                                        -----------------------------------------------------------------

Other comprehensive income (loss):
   Unrealized gains (losses) on securities:
     Net change in unrealized holding gains (losses),
       net of tax                                          (151,530)        (11,251)          28,367         (25,294)
     Reclassification adjustment for realized gains
       included in net income, net of tax                     7,216          (5,010)          (4,601)         (2,422)
     Effect on DPAC of unrealized gains and
       losses on fixed maturities, net of tax                 8,133           7,236          (37,522)         13,461
     Reclassification effect on DPAC of realized
       gains and losses included in net income, net
       of tax                                                  (371)          3,075            5,976               -
   Net change in pension liability, net of tax                    -            (963)               -               -
                                                        -----------------------------------------------------------------

Total other comprehensive income (loss)                    (136,552)         (6,913)          (7,780)        (14,255)
                                                        -----------------------------------------------------------------

Comprehensive income (loss)                               $(102,720)        $55,845          $79,206         $26,183
                                                        =================================================================
</TABLE>


See accompanying notes.

- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 117
<PAGE>


           Security Life of Denver Insurance Company and Subsidiaries

                 Consolidated Statements of Stockholder's Equity

                             (Dollars in Thousands)


<TABLE>
<CAPTION>
                                                        NINE MONTHS
                                                            ENDED
                                                         SEPTEMBER 30               YEAR ENDED DECEMBER 31
                                                             1999            1998             1997            1996
                                                       ------------------------------------------------------------------
                                                       (Unaudited)

<S>                                                            <C>        <C>              <C>             <C>
Common stock:
   Balance at beginning and end of period                      $  2,880   $    2,880       $    2,880      $    2,880
                                                        =================================================================

Additional paid-in capital:
   Balance at beginning of period                              $315,722     $315,722         $302,722        $297,422
   Capital contributions                                              -            -           13,000           5,300
                                                        -----------------------------------------------------------------
   Balance at end of period                                    $315,722     $315,722         $315,722        $302,722
                                                        =================================================================

Accumulated other comprehensive income (loss):
 Net unrealized gains (losses) on investments:
     Balance at beginning of period                           $  44,988    $  50,938        $  58,718       $  72,973
     Unrealized gains (losses) on securities:
       Change in unrealized gains (losses),
         net of tax                                            (144,314)     (16,261)          23,766         (27,716)
       Effect on DPAC of unrealized gains and
         losses on fixed maturities, net of tax                   7,762       10,311          (31,546)         13,461
                                                        -----------------------------------------------------------------
     Balance at end of period                                   (91,564)      44,988           50,938          58,718

   Accumulated net pension liability:
     Balance at beginning of period                                (963)           -                -               -
     Net change in pension liability, net of tax                      -         (963)               -               -
                                                        -----------------------------------------------------------------
     Balance at end of period                                      (963)        (963)               -               -
                                                        -----------------------------------------------------------------

Total accumulated other comprehensive income
(loss)                                                         $(92,527)    $ 44,025         $ 50,938        $ 58,718
                                                        =================================================================

Retained earnings:
   Balance at beginning of period                              $563,553     $500,795         $413,809        $373,371
   Net income                                                    33,832       62,758           86,986          40,438
                                                        -----------------------------------------------------------------
   Balance at end of period                                    $597,385     $563,553         $500,795        $413,809
                                                        =================================================================

Total stockholder's equity                                     $823,460     $926,180         $870,335        $778,129
                                                        =================================================================
</TABLE>


See accompanying notes.

- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 118
<PAGE>


           Security Life of Denver Insurance Company and Subsidiaries

                      Consolidated Statements of Cash Flows

                             (Dollars in Thousands)


<TABLE>
<CAPTION>
                                                         NINE MONTHS
                                                           ENDED
                                                         SEPTEMBER 30               YEAR ENDED DECEMBER 31
                                                            1999             1998            1997            1996
                                                       ------------------------------------------------------------------
                                                         (Unaudited)
<S>                                                       <C>             <C>              <C>             <C>
OPERATING ACTIVITIES
Net income                                                $    33,832     $    62,758     $    86,986      $    40,438
Adjustments to reconcile net income to net cash
   provided by operating activities:
     Increase in future policy benefits                       556,093         874,765          995,632         585,581
     Net decrease (increase) in federal income taxes          (98,982)         12,061          (12,317)         78,668
     Increase (decrease) in accounts payable and
       accrued expenses                                        89,983          55,361           21,033          (1,361)
     Increase in accrued interest on long-term debt             4,266             259            1,428           3,676
     Increase in accrued investment income                    (25,247)         (2,714)          (4,300)         (7,294)
     (Increase) decrease in reinsurance recoverable           (20,146)         (9,518)           3,733          (5,214)
     Increase in prepaid reinsurance premiums                (241,414)       (585,038)        (793,851)       (336,053)
     Net realized investment losses (gains)                    26,513         (10,818)         (28,645)         (4,770)
     Depreciation and amortization expense                      1,713           3,174            3,630           3,857
     Policy acquisition costs deferred                       (124,167)       (184,993)        (174,374)       (152,299)
     Amortization of deferred policy acquisition
       costs                                                   87,349         105,639          116,495          94,685
     Increase in accrual for postretirement benefits             (506)            675              557             484
     Other, net                                                17,372          (7,053)          43,538         (15,539)
                                                        -----------------------------------------------------------------
Net cash provided by operating activities                     310,653         314,558          259,545         284,859

INVESTING ACTIVITIES
Securities available-for-sale:
   Sales:
     Fixed maturities                                       2,005,376       5,015,989        2,279,598         334,482
     Equity securities                                          1,747           2,251              648           4,198
   Maturities--fixed maturities                                154,269         274,463          410,632         727,937
   Purchases:
     Fixed maturities                                      (2,428,189)     (5,670,994)      (2,919,145)     (1,522,369)
     Equity securities                                              -          (2,089)          (2,561)           (428)
Sale, maturity or repayment of investments:
   Mortgage loans on real estate                               29,618          51,235           38,756          18,102
   Investment real estate                                       1,109               -                -           1,354
   Other long-term investments                                  4,312          10,678            2,002               -
</TABLE>

- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 119
<PAGE>


           Security Life of Denver Insurance Company and Subsidiaries

                Consolidated Statements of Cash Flows (continued)

                             (Dollars in Thousands)


<TABLE>
<CAPTION>
                                                        NINE MONTHS
                                                            ENDED
                                                         SEPTEMBER 30               YEAR ENDED DECEMBER 31
                                                            1999             1998            1997            1996
                                                       ------------------------------------------------------------------
                                                       (Unaudited)
<S>                                                       <C>             <C>             <C>              <C>
INVESTING ACTIVITIES (CONTINUED)
Purchase or issuance of investments:
   Mortgage loans on real estate                          $ (163,968)     $  (259,945)    $  (163,528)     $  (186,228)
   Investment real estate                                         (1)             (13)            (35)               -
   Policy loans, net                                             (98)         (50,218)        (80,094)         (41,071)
   Other long-term investments                                (4,855)         (14,042)         (5,248)             809
   Short-term investments, net                               (27,215)          55,115         (48,447)           3,942
Additions to property and equipment                              (59)          (1,418)         (2,687)          (4,482)
Disposals of property and equipment                                -               68             145            2,389
                                                        -----------------------------------------------------------------
Net cash used by investing activities                       (427,954)        (588,920)       (489,964)        (661,365)

FINANCING ACTIVITIES
Increase in indebtedness to related parties                    6,814           29,156           5,217           42,206
Cash contributions from parent                                     -                -          13,000            5,300
Receipts from interest sensitive products
   credited to policyholder account balances                 317,897          505,728         555,223          434,726
Return of policyholder account balances on
   interest sensitive policies                              (198,335)        (251,177)       (334,543)        (123,949)
                                                        -----------------------------------------------------------------
Net cash provided by financing activities                    126,376          283,707         238,897          358,283
                                                        -----------------------------------------------------------------

Net increase (decrease) in cash                                9,075            9,345           8,478          (18,223)
Cash at beginning of period                                   31,644           22,299          13,821           32,044
                                                        -----------------------------------------------------------------
Cash at end of period                                    $    40,719     $     31,644    $     22,299     $     13,821
                                                        =================================================================
</TABLE>


See accompanying notes.

- ------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 120
<PAGE>


           Security Life of Denver Insurance Company and Subsidiaries

                   Notes to Consolidated Financial Statements

           (Information subsequent to December 31, 1998 is unaudited)


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.

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 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.

- ------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 121
<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.

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 valuation for
long-lived assets that are identified for disposal. Adoption of this standard
resulted in an insignificant impact to net income and stockholder's equity.

During 1998, the Company adopted FASB Statement No. 132, Employers' Disclosures
about Pensions and Other Postretirement Benefits, which standardizes the
disclosure requirements for pension and other postretirement benefits. This
Statement is effective for years beginning after December 15, 1997, with the
restatement of disclosures for prior periods provided for comparative purposes,
unless prior period information is not readily available.

During 1998, the Company adopted FASB Statement No. 130, Reporting Comprehensive
Income, which requires an entity to divide comprehensive income into net income
and other comprehensive income in the period recognized. This Statement is
effective for fiscal years beginning after December 15, 1997, with the
restatement of prior period disclosures for comparative purposes. As a result of
implementing this Statement, the Company has classified items of other
comprehensive income by their nature in the statements of comprehensive income
and the accumulated balance of other comprehensive income in the equity section
of the balance sheet. This Statement affects the presentation of the financial
statements, with no effect on the valuation of total stockholder's equity.

- ------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 122
<PAGE>


           Security Life of Denver Insurance Company and Subsidiaries

              Notes to Consolidated Financial Statements (continued)


1. SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

PENDING ACCOUNTING STANDARDS

During 1998, the FASB issued Statement No. 133, Accounting for Derivative
Financial Instruments and Hedging Activities, which establishes a new model for
accounting and reporting for derivatives and hedging activities. Statement 133
requires all derivatives to be recognized on the balance sheet and measured at
fair value. Based on the type of hedging relationship (fair value, cash flow, or
foreign currency), Statement 133 requires the recognition of offsetting changes
in value or cash flows of both the derivative and the hedged item in earnings in
the same period. Changes in the fair value of derivatives that are not
designated as hedges or that do not meet the hedge accounting criteria in
Statement 133 are included in earnings in the period of change. In June 1999,
the FASB issued Statement No. 137, Accounting for Derivative Instruments and
Hedging Activities - Deferral of the Effective Date of FASB Statement No. 133,
which delayed the effective date of Statement 133 until June 15, 2000. Upon the
initial application of Statement 133 all derivatives are required to be
recognized in the balance sheet as either assets or liabilities and measured at
fair value. The Company plans to adopt this Statement during 2000, and the
effect of implementation on the Company's financial statements has not yet been
determined.

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, and deferred policy acquisition cost
     adjustments, reported net of tax as a component of other comprehensive
     income in stockholder's equity.


- ------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 123
<PAGE>


           Security Life of Denver Insurance Company and Subsidiaries

              Notes to Consolidated Financial Statements (continued)


1. SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

     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, 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

- ------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 124
<PAGE>


           Security Life of Denver Insurance Company and Subsidiaries

              Notes to Consolidated Financial Statements (continued)


1. SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

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
accumulated other comprehensive income in 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
Company and industry experience. These assumptions include provisions for
adverse deviation and are modified as necessary to reflect anticipated trends.
Reserve interest assumptions are those deemed appropriate at the time of policy
issue, and range from 3% to 7.5%. 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 revenue. Benefit
reserves for all other reinsurance assumed are computed to recognize profits in
proportion to the coverage provided.

Benefit reserves for universal life-type policies (including fixed premium
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 3.80% to 7.81% during 1998, 4.60% to 7.81% during
1997, and 4.60% to 7.45% during 1996.

Included in life and annuity reserves is an unearned revenue reserve that
reflects the unamortized balance of excess heaped expense loads over ultimate
renewal expense loads 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.

- ------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 125
<PAGE>


           Security Life of Denver Insurance Company and Subsidiaries

              Notes to Consolidated Financial Statements (continued)

1. SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

POLICY AND CONTRACT 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 $5,816,000 and $6,074,000 at
December 31, 1998 and 1997, respectively. Participating business approximates
 .2% of the Company's ordinary life insurance in force and 1.4% of premium
income. Earnings for participating insurance are based on the actual earnings of
the participation block of policies. Expenses and taxes are allocated based on
the amount of participating insurance in force. Investment income is allocated
based on the yield of the participating investment portfolio. The amount of
dividends to be paid is determined annually by the Board of Directors. Amounts
allocable to participating policyholders are based on published dividend
projections or expected dividend scales. Dividends of $3,233,000, $3,377,000,
and $3,307,000 were incurred in 1998, 1997, and 1996, 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.


- ------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 126
<PAGE>


           Security Life of Denver Insurance Company and Subsidiaries

              Notes to Consolidated Financial Statements (continued)


1. SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

CASH FLOW INFORMATION

Cash includes cash on hand and demand deposits. Included as a component of
operating activities is interest paid of $10,121,000, $10,110,000, and
$1,016,000 for 1998, 1997, and 1996, 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.

RECLASSIFICATIONS

Certain amounts in the 1997 and 1996 financial statements have been reclassified
to conform to the 1998 presentation.

UNAUDITED INTERIM FINANCIAL STATEMENTS

The accompanying consolidated balance sheet at September 30, 1999 and the
consolidated statements of income, stockholders equity, comprehensive income,
and cash flows for the nine-month period ended September 30, 1999 are unaudited
and have been prepared on the same basis as the audited financial statements
included herein. In the opinion of management, such unaudited financial
statements include all adjustments necessary to present fairly the information
set forth therein, which consists solely of normal recurring adjustments. The
results of operations for such interim periods are not necessarily indicative of
results for the full respective year.


- ------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 127
<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, 1998 and 1997:

<TABLE>
<CAPTION>
                                                                        DECEMBER 31, 1998
                                              -----------------------------------------------------------------------
                                                   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                                   $   166,611         $   3,829       $     589        $   169,851
   States, municipalities and political
     subdivisions                                    23,368               959           1,803             22,524
   Public utilities securities                      172,968             4,885             904            176,949
   Debt securities issued by foreign
     governments                                        952                 -               -                952
   Corporate securities                           1,251,462            46,292          23,512          1,274,242
   Mortgage-backed securities                     1,132,058            75,159           6,922          1,200,295
   Other asset-backed securities                    635,539            19,968           3,578            651,929
   Redeemable preferred stocks                          312                42               -                354
   Derivatives hedging fixed maturities
     (Note 3)                                           312             6,434             312              6,434
                                              -----------------------------------------------------------------------
   Total fixed maturities                         3,383,582           157,568          37,620          3,503,530

   Preferred stocks (nonredeemable)                   4,251                 6              52              4,205
   Common stocks                                      2,510             1,780              95              4,195
                                              -----------------------------------------------------------------------
   Total equity securities                            6,761             1,786             147              8,400
                                              -----------------------------------------------------------------------
Total                                            $3,390,343          $159,354         $37,767         $3,511,930
                                              =======================================================================
</TABLE>








- ------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 128
<PAGE>


           Security Life of Denver Insurance Company and Subsidiaries

              Notes to Consolidated Financial Statements (continued)


2. INVESTMENTS (CONTINUED)

<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
   Redeemable preferred stocks                              -                -                -                  -
   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>


- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 129
<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, 1998, 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.

                                                 AMORTIZED
                                                   COST          FAIR VALUE
                                            ----------------- ------------------

Available for sale:
   Due in one year or less                    $     18,024       $     18,156
   Due after one year through five years           187,198            183,735
   Due after five years through ten years          695,842            702,563
   Due after ten years                             714,609            740,418
                                            ----------------- ------------------
                                                 1,615,673          1,644,872

Mortgage-backed securities                       1,132,058          1,200,295
Other asset-backed securities                      635,539            651,929
Derivatives                                            312              6,434
                                            ----------------- ------------------
Total available-for-sale                        $3,383,582         $3,503,530
                                            ================= ==================

Changes in unrealized gains (losses) on investments in available-for-sale
securities for the years ended December 31, 1998, 1997 and 1996 are summarized
as follows (in thousands):

                                                    DECEMBER 31, 1998
                                     -------------------------------------------
                                        FIXED          EQUITY         TOTAL
                                     -------------- -------------- -------------

Gross unrealized gains                 $157,568       $1,786         $159,354
Gross unrealized (losses)               (37,620)        (147)         (37,767)
                                     -------------- -------------- -------------
Net unrealized gains                    119,948        1,639          121,587
Deferred income tax                     (41,982)        (574)         (42,556)
                                     -------------- -------------- -------------
Net unrealized gains after taxes         77,966        1,065           79,031
Less:
   Balance at beginning of year          94,470          822           95,292
                                     -------------- -------------- -------------
Change in net unrealized gains
   (losses)                           $ (16,504)     $   243        $ (16,261)
                                     ============== ============== =============

- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 130
<PAGE>


           Security Life of Denver Insurance Company and Subsidiaries

              Notes to Consolidated Financial Statements (continued)


2. INVESTMENTS (CONTINUED)

                                                    DECEMBER 31, 1997
                                  --------------------------------------------
                                     FIXED          EQUITY         TOTAL
                                  -------------- -------------- --------------

Gross unrealized gains              $161,625       $1,513         $163,138
Gross unrealized (losses)            (16,282)        (248)         (16,530)
                                  -------------- -------------- --------------
Net unrealized gains                 145,343        1,265          146,608
Deferred income tax                  (50,873)        (443)         (51,316)
                                  -------------- -------------- --------------
Net unrealized gains 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
                                  ============== ============== ==============

                                                 DECEMBER 31, 1996
                                  --------------------------------------------
                                     FIXED          EQUITY         TOTAL
                                  -------------- -------------- --------------

Gross unrealized gains              $140,089        $822          $140,911
Gross unrealized (losses)            (30,493)       (376)          (30,869)
                                  -------------- -------------- --------------
Net unrealized gains                 109,596         446           110,042
Deferred income tax                  (38,359)       (157)          (38,516)
                                  -------------- -------------- --------------
Net unrealized gains 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)
                                  ============== ============== ==============

As part of its overall investment management strategy, the Company has entered
into agreements to purchase $79,175,000 in mortgage loans as of December 31,
1998. These agreements were settled during 1999. The Company had no agreements
to sell securities at December 31, 1998.





- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 131
<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):

                                      1998            1997            1996
                                  -------------- --------------- ---------------

Fixed maturities                    $278,227         $259,936       $240,931
Mortgage loans on real estate         47,567           40,908         29,143
Policy loans                          58,016           56,087         52,205
Other investments                      2,911            3,159          2,197
                                  -------------- --------------- ---------------
                                     386,721          360,090        324,476
Investment expenses                  (24,725)         (19,192)       (12,355)
                                  ============== =============== ===============
Net investment income               $361,996         $340,898       $312,121
                                  ============== =============== ===============

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

                                1998             1997             1996
                            ---------------- ---------------- ----------------

Fixed maturities              $  9,691           $27,717          $4,540
Equity securities                  168               (57)             79
Real estate and other              959               985             151
                            ---------------- ---------------- ----------------
Net realized gains on
   investments                 $10,818           $28,645          $4,770
                            ================ ================ ================

During 1998, 1997 and 1996, fixed maturities and marketable equity securities
available-for-sale were sold with fair values at the date of sale of
$5,018,240,000, $2,281,886,000 and $334,482,000, respectively. Gross gains of
$44,314,000, $41,017,000 and $7,248,000 and gross losses of $34,455,000,
$13,357,000 and $2,629,000 were realized on those sales in 1998, 1997 and 1996,
respectively.

At December 31, 1998 and 1997, bonds with an amortized cost of $29,081,000 and
$28,434,000, respectively, were on deposit with various state insurance
departments to meet regulatory requirements.


- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 132
<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.


- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 133
<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,
1998 and 1997 (in thousands):

<TABLE>
<CAPTION>
                                                                   DECEMBER 31, 1998
                                            ----------------------------------------------------------------
                                               NOTIONAL        AMORTIZED          FAIR          BALANCE
                                                AMOUNT            COST           VALUE           SHEET
                                            ---------------- --------------- --------------- ---------------

<S>                                           <C>               <C>              <C>             <C>
Interest rate contracts:
   Swaps                                      $   767,873       $   (155)        $(2,952)        $(2,952)
   Swaps-affiliates                               734,176            155           5,440           5,440
                                            ---------------- --------------- --------------- ---------------
Total swaps                                     1,502,049              -           2,488           2,488

   Caps owned                                     560,000            312              11              11
                                            ---------------- --------------- --------------- ---------------
Total caps owned                                  560,000            312              11              11

   Floors owned                                   422,485            (72)          3,768           3,768
   Floors owned-affiliates                          8,485             72             167             167
                                            ---------------- --------------- --------------- ---------------
Total floors owned                                430,970              -           3,935           3,935

   Options owned                                  418,300          5,268           2,664           2,664
   Options owned-affiliates                       418,300         (5,268)         (2,664)         (2,664)
                                            ---------------- --------------- --------------- ---------------
Total options owned                               836,600              -               -               -
                                            ---------------- --------------- --------------- ---------------

Total derivatives                              $3,329,619       $    312         $ 6,434         $ 6,434
                                            ================ =============== =============== ===============
</TABLE>


- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 134
<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, 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
   Floors owned-affiliates                              -              -               -               -
                                            ---------------- --------------- --------------- ---------------
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>

4. CONCENTRATIONS OF CREDIT RISK

At December 31, 1998, the Company held less-than-investment-grade bonds
classified as available-for-sale with a carrying value and market value of
$277,793,000. These holdings amounted to 7.9% of the Company's investments in
fixed maturity securities and 2.8% 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, 1998, the Company's mortgages involved a concentration of
properties located in Florida (15.5%), Texas (9.7%), and Georgia (7.5%). The
remaining mortgages relate to properties located in 35 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 $16,068,000.


- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 135
<PAGE>


           Security Life of Denver Insurance Company and Subsidiaries

              Notes to Consolidated Financial Statements (continued)


5. EMPLOYEE BENEFIT PLANS

PENSION PLANS AND POSTRETIREMENT BENEFITS

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). In
addition to providing pension plans, the Company provides certain health care
and life insurance benefits for retired employees.

The funded status and the amounts recognized in the balance sheets for the
defined benefit plans and other postretirement benefit plans are as follows (in
thousands):

<TABLE>
<CAPTION>
                                                                       DECEMBER 31
                                                   1998                                      1997
                                   --------------------------------------     ------------------------------------
                                    QUALIFIED                   POST-         QUALIFIED                   POST-
                                      PLAN         SERP       RETIREMENT        PLAN         SERP       RETIREMENT
                                   ------------ ------------ -------------   ------------ ------------ -------------

<S>                                <C>            <C>         <C>            <C>            <C>        <C>
Projected benefit obligation         $(38,685)    $(8,320)    $  (8,949)      $(37,801)     $(9,154)   $  (7,590)
Less plan assets at fair value         47,230           -            -          40,150            -            -
                                   ------------ ------------ -------------   ------------ ------------ -------------
Plan assets in excess (deficient)
   of projected benefit ogligation $    8,545     $(8,320)    $ (8,949)      $   2,349      $(9,154)   $  (7,590)
                                   ============ ============ =============   ============ ============ =============

Net asset (liability)              $    1,240     $(4,918)    $(12,044)      $   1,322      $(4,135)    $(11,369)
                                   ============ ============ =============   ============ ============ =============
</TABLE>

As of December 31, 1998 and 1997, the Company recognized an additional minimum
net liability on the SERP of $1,482,000 and $3,848,000, respectively, as this
plan is unfunded and the actuarial present value of accumulated benefit
obligation exceeds the net pension liability. Prior to 1998, the change in the
additional minimum net liability was reported in net income. Beginning in 1998,
the change in the additional minimum net liability is recorded net of tax as a
component of other comprehensive income directly in stockholder's equity, net of
tax.









- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 136
<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, employer contributions, plan participant
contributions, and benefits paid for the defined benefit plans are as follows
(in thousands):

<TABLE>
<CAPTION>
                                    1998                                1997                               1996
                        --------------------------------    --------------------------------    -------------------------------
                        QUALIFIED              POST-        QUALIFIED              POST-        QUALIFIED             POST-
                          PLAN       SERP    RETIREMENT       PLAN      SERP    RETIREMENT        PLAN      SERP    RETIREMENT
                        ---------- --------- -----------    --------- --------- ------------    --------- --------- -----------

<S>                      <C>        <C>         <C>            <C>     <C>         <C>          <C>         <C>        <C>
Net periodic pension
   expense               $  82      $1,109      $893           $607    $1,502      $755         $   390     $1,109     $669
Employer contributions       -         325       218              -       317       198               -        320  Not
                                                                                                                    available
Plan participants'
   contributions             -           -        77              -         -        71               -          -  Not
                                                                                                                    available
Benefits paid              890         325       296            811       317       268           1,466        320      187
</TABLE>

The information for employer and plan participant contributions to the
postretirement plan for 1996 is not readily available.

Assumptions used in accounting for the defined benefit plans as of December 31,
1998, 1997, and 1996 were as follows:

                                                   1998        1997        1996
                                                --------------------------------

Weighted-average discount rate                    6.75%       7.25%       7.50%
Rate of increase in compensation level            4.00%       4.25%       4.50%
Expected long-term rate of return on assets       9.50%       9.50%       9.50%

Plan assets of the defined benefit plans at December 31, 1998 are invested
primarily in U.S. government securities, corporate bonds, mutual funds, mortgage
loans, money market funds and common stock.

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 9.75% graded to
5.25% over 9 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, 1998 by $1,015,000 and the aggregate of the service and interest
cost components of net periodic postretirement benefit cost for 1998 by
$136,000. Decreasing 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, 1998 by $(862,000) and the
aggregate of the service and


- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 137
<PAGE>


           Security Life of Denver Insurance Company and Subsidiaries

              Notes to Consolidated Financial Statements (continued)


5. EMPLOYEE BENEFIT PLANS (CONTINUED)

interest cost components of net periodic postretirement benefit cost for 1998 by
$(113,000).

The weighted-average discount rate used in determining the accumulated
postretirement benefit obligation was 6.75% at December 31, 1998 and 7.50% at
December 31, 1997 and December 31, 1996.

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. Participants may make contributions to the plan
through salary reductions up to a maximum of $10,000 for 1998, and $9,500 for
both 1997 and 1996. 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 $1,343,000 for 1998,
$1,211,000 for 1997, and $1,143,000 for 1996.

Plan assets of the Savings Plan at December 31, 1998 are invested in a group
deposit administration contract (the Contract) with the Company, various stock
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
$27.8 million and $26.6 million at December 31, 1998 and 1997, respectively.

6. SEPARATE ACCOUNTS

Separate account assets and liabilities represent funds segregated by the
Company for the benefit of certain policy and contract holders who bear the
investment risk. Revenues and expenses on the separate account assets and
related liabilities equal the benefits paid to the separate account policy and
contract holders, and are excluded from the amounts reported in the consolidated
statements of income except for fees charged for administration services and
mortality risk.






- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 138
<PAGE>


           Security Life of Denver Insurance Company and Subsidiaries

              Notes to Consolidated Financial Statements (continued)


7. LEASES

In 1997, 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 $0, $4,993,000 and $6,151,000 for the years ended December 31,
1998, 1997 and 1996, 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, 1998, 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 retroceded. Consequently, allowances are
established for amounts deemed uncollectible. To minimize its exposure to
significant losses from retrocessionaire insolvencies, the Company evaluates the
financial condition of the retrocessionaire and monitors concentrations of
credit risk arising from similar geographic regions, activities, or economic
characteristics of the reinsurers. The use of reinsurance pools with
retrocessionaires also minimizes the Company's exposure to significant losses
from retrocessionaire insolvencies.

The Company assumes and cedes, on a coinsurance basis, guaranteed investment
contracts (GICs) to and from affiliates under common ownership. As of December
31, 1998, $2.7 billion of an affiliate's invested assets were held in trust
pursuant to these agreements.




- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 139
<PAGE>


           Security Life of Denver Insurance Company and Subsidiaries

              Notes to Consolidated Financial Statements (continued)


8. REINSURANCE (CONTINUED)

These GIC transactions are summarized as follows (in thousands):

<TABLE>
<CAPTION>
                                                               1998                         1997
                                                    ---------------------------- ---------------------------
                                                                     POLICY                       POLICY
                                                      DEPOSITS     LIABILITIES     DEPOSITS     LIABILITIES
                                                    ------------- -------------- ------------- --------------

<S>                                                   <C>           <C>            <C>           <C>
Direct (nonaffiliated)                                $2,773,952    $3,112,460     $1,673,471    $2,527,957
Assumed from Life Insurance Company of
   Georgia                                                     -        97,552         35,000       106,698
                                                    ------------- -------------- ------------- --------------
                                                       2,773,952     3,210,012      1,708,471     2,634,655
Ceded to Columbine Life Insurance Company             (2,547,743)   (2,696,409)    (1,479,371)   (2,231,118)
Ceded to Life Insurance Company of Georgia              (225,083)     (512,477)      (116,100)     (403,537)
Ceded to First Columbine Life Insurance
   Company                                                (1,126)       (1,126)             -             -
                                                    ============= ============== ============= ==============
Net                                                   $        -    $        -     $   113,000   $        -
                                                    ============= ============== ============= ==============
</TABLE>

Ceded GIC policy liabilities totaling $3,210 and $2,635 million as of December
31, 1998 and 1997, respectively, are classified as part of prepaid reinsurance
premiums.

During 1998 and 1997, the Company had ceded blocks of insurance under
reinsurance treaties to provide funds for financial and other purposes. These
reinsurance transactions, generally known as "financial 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. Financial reinsurance has
the effect of increasing current statutory surplus while reducing future
statutory surplus as amounts are recaptured from reinsurers. During 1998, the
Company entered into a new financial reinsurance contract with an affiliated
company.

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.


- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 140
<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):

                                                            DECEMBER 31
                                                     1998             1997
                                                 ---------------- --------------

Deferred tax liabilities:
   Deferred policy acquisition costs                 $(272,970)      $(239,678)
   Unrealized gains/losses                             (42,556)        (51,312)
                                                 ---------------- --------------
Total deferred tax liabilities                        (315,526)       (290,990)

Deferred tax assets:
   Benefit reserves and surplus relief                 102,177         111,610
   Tax-basis deferred policy acquisition costs          83,836          71,241
   Investment income                                    13,712          13,459
   Unearned investment income                                -           9,208
   Nonqualified deferred compensation                   14,667          14,129
   Postretirement employee benefits                      2,501           3,979
   Separate accounts                                    18,775           8,571
   Other, net                                           19,796           4,964
                                                 ---------------- --------------
Total deferred tax assets                              255,464         237,161
                                                 ---------------- --------------
Net deferred tax liabilities                        $  (60,062)     $  (53,829)
                                                 ================ ==============

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

                                                DECEMBER 31
                                  1998              1997             1996
                            ----------------- ----------------- ----------------

Current                          $24,111           $37,542           $10,340
Deferred                           9,955             9,477            11,536
                            ================= ================= ================
Federal income tax expense       $34,066           $47,019           $21,876
                            ================= ================= ================

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

- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 141
<PAGE>


           Security Life of Denver Insurance Company and Subsidiaries

              Notes to Consolidated Financial Statements (continued)


9. INCOME TAXES (CONTINUED)

The Company had net income tax payments (receipts) of $18,283,000 during 1998,
$55,468,000 during 1997, and $(61,467,000) during 1996 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 $100,000,000 represents the
cumulative cash draws on a $100,000,000 commitment from ING America Insurance
Holdings, Inc. through December 31, 1998. 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.

The principal and interest is scheduled to be repaid in five annual installments
beginning April 15, 2000 and continuing through April 15, 2004, with the option
of prepaying any outstanding principal and accrued interest. As of December 31,
1998, the Company accrued interest of $5,387,000. Upon receiving approval from
the Commissioner of Insurance of the State of Colorado, the Company made a
$5,128,000 payment for accrued interest during 1998. The Company recognized
interest expense of $5,387,000, $5,096,000, and $3,644,000 for the years ended
December 31, 1998, 1997, and 1996, respectively.


- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 142
<PAGE>


           Security Life of Denver Insurance Company and Subsidiaries

              Notes to Consolidated Financial Statements (continued)


10. LONG-TERM DEBT (CONTINUED)

Future minimum payments, assuming a current effective interest rate of 5.41%,
are as follows (in thousands):

                                                     TOTAL PAYMENTS
          YEAR
          ----------------------------------------- -----------------

          2000                                          $  25,946
          2001                                             25,946
          2002                                             25,946
          2003                                             25,946
          2004                                             25,946
                                                    -----------------
          Total                                           129,730
          Less imputed interest                           (29,730)
                                                    =================
          Present value of payments                      $100,000
                                                    =================

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.

During 1998, the NAIC completed 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 will require adoption by the various states
before it becomes the prescribed 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 unknown whether the State of Colorado will adopt Codification.

- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 143
<PAGE>


           Security Life of Denver Insurance Company and Subsidiaries

              Notes to Consolidated Financial Statements (continued)


11. STATUTORY ACCOUNTING INFORMATION AND PRACTICES (CONTINUED)

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, 1998, the Company exceeded all minimum RBC
requirements.

Combined capital and surplus, determined in accordance with statutory accounting
practices (SAP), was $386,607,000 and $403,239,000 at December 31, 1998 and
1997, respectively. Combined net income, determined in accordance with SAP, was
$11,712,000, $22,261,000, and $9,141,000 for the years ended December 31, 1998,
1997, and 1996, 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, 1998. 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.


- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 144
<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.

















- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 145
<PAGE>


           Security Life of Denver Insurance Company and Subsidiaries

              Notes to Consolidated Financial Statements (continued)


12. FAIR VALUES OF FINANCIAL INSTRUMENTS (CONTINUED)

The carrying amounts and fair values of the Company's financial instruments at
December 31, 1998 and 1997 are summarized below (in thousands):

<TABLE>
<CAPTION>
                                               DECEMBER 31, 1998                   DECEMBER 31, 1997
                                         -------------------------------    ---------------------------------
                                            CARRYING                        CARRYING AMOUNT
                                             AMOUNT        FAIR VALUE                          FAIR VALUE
                                         --------------- ---------------    ---------------- ----------------
<S>                                         <C>              <C>               <C>               <C>
ASSETS
Fixed maturities (Note 2)                   $3,503,530       $3,503,530        $3,152,355        $3,152,355
Equity securities (Note 2)                       8,400            8,400             8,019             8,019
Mortgage loans                                 784,108          832,629           576,620           630,019
Policy loans                                   925,623          925,623           875,405           875,405
Short-term investments                             747              747            55,466            55,466
Cash                                            31,644           31,644            22,299            22,299
Indebtedness from
   related parties                               4,339            4,339             2,443             2,443
Separate account assets                        423,474          423,474           263,035           263,035

LIABILITIES
Supplemental contracts
   without life contingencies                    3,966            3,966             4,240             4,240
Other policyholder funds left
   on deposit                                   98,638           98,638            99,545            99,545
Individual and group
   annuities, net of reinsurance                87,096           86,007            43,313            43,077
Indebtedness to related
   parties                                      13,755           13,755             7,704             7,704
Long-term debt to related
   parties                                     100,000          100,000            75,000            75,000
Accrued interest on
   long-term debt to related
   parties                                       5,387            5,387             5,128             5,128
Separate account liabilities                   423,474          423,474           263,035           263,035
</TABLE>


- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 146
<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
    4.5% - 14.0% 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.


- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 147
<PAGE>


           Security Life of Denver Insurance Company and Subsidiaries

              Notes to Consolidated Financial Statements (continued)


12. FAIR VALUES OF FINANCIAL INSTRUMENTS (CONTINUED)

    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 accepted additional deposits on
    existing synthetic guaranteed investment contracts in the amounts of
    $66,480,000 and $1,000,000 in 1998 and 1997, respectively, from 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
    $433,689,000 and $493,757,000 at December 31, 1998 and 1997, respectively.
    Under synthetic guaranteed investment contracts, the synthetic issuer may
    assume interest rate risk on individual plan participant initiated
    withdrawals from stable value options of 401(k) plans. Approximately 85% of
    the synthetic guaranteed investment contract book values are on a
    participating basis and have a credited interest rate reset mechanism which
    passes such interest rate risk to plan participants.

    LETTERS OF CREDIT

    The Company is the beneficiary of letters of credit totaling $197,254,000
    which have a market value to the Company of $0 and two lines of credit
    totaling $284,471,000 which have a market value to the Company of $0 (see
    Note 14).

13. COMMITMENTS AND CONTINGENCIES

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.


- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 148
<PAGE>


           Security Life of Denver Insurance Company and Subsidiaries

              Notes to Consolidated Financial Statements (continued)


13. COMMITMENTS AND CONTINGENCIES (CONTINUED)

In 1998, the Company established an accrued liability of $40,000,000 related to
certain potential litigation similar to that faced by other major life insurers.
This litigation relates to sales practices of interest sensitive policies. The
Company is vigorously defending its position in these cases. No such litigation
reserve was established in 1997. 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.

14. OTHER FINANCING ARRANGEMENTS

The Company has a $144,471,000 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 $140,000,000, also to provide short-term liquidity, which expires
July 31, 1999. 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, 1998 or
1997. The weighted-average balance outstanding of short-term debt was $37.5
million during 1998. The weighted-average interest rate paid on this debt during
1998 was 5.63% (see Note 12).

The Company is the beneficiary of letters of credit totaling $197,254,000 that
were established in accordance with the terms of reinsurance agreements. Such
letters of credit are unconditional, irrevocable, and provide for automatic
renewal for the following year at December 31. The letters were unused during
both 1998 and 1997.

15. YEAR 2000 (UNAUDITED)

Security Life of Denver Insurance Company is aware of the computer problems that
may exist surrounding the Year 2000. Our senior management is committed to
ensuring that information processing and delivery systems will be Year 2000
compliant before December 31, 1999.

Our project team implemented the Year 2000 project plan which included the
analysis, remediation and testing of our in-house source code. We followed our
normal project management methodology, including communication with senior
management on a monthly and as-needed basis and we allocated sufficient funds to
ensure Year 2000 processing capabilities. On June 28, 1999, the analysis,
remediation and system testing phases of the plan were completed. We will
continue to do precautionary testing throughout 1999.


- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 149
<PAGE>


           Security Life of Denver Insurance Company and Subsidiaries

              Notes to Consolidated Financial Statements (continued)


15. YEAR 2000 (UNAUDITED) (CONTINUED)



Security Life has developed a contingency plan with established manual
procedures that we believe will allow us to continue to do business in the event
our systems do not perform as expected. However, there is no assurance Security
Life's efforts will be successful, or that interaction with other service
providers will not impact our services.













- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 150
<PAGE>












                                    Financial Statements

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


                                    Years ended December 31, 1998, 1997 and 1996
                                    with Report of Independent Auditors
















- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 151

<PAGE>



                        Security Life Separate Account L1

                              Financial Statements


                  Years ended December 31, 1998, 1997 and 1996





                                    CONTENTS

Report of Independent Auditors ..............................................153

Audited Financial Statements

Statement of Net Assets .....................................................154
Statements of Operations ....................................................161
Statements of Changes in Net Assets .........................................180
Notes to Financial Statements ...............................................199




















- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 152

<PAGE>

[Logo of Ernst & Young LLP appears here]

                         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) ("NB"), 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, Utilities and Small Company Growth Divisions)
("INVESCO"), the Van Eck Worldwide Trust (comprising the Worldwide Balanced,
Worldwide Hard Assets, Worldwide Bond, Worldwide Emerging Markets and Worldwide
Real Estate Divisions) ("Van Eck") and AIM Advisors, Inc. (comprising the
Capital Appreciation and Government Securities Divisions) ("AIM")) as of
December 31, 1998, 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, 1998, by correspondence with
the transfer agents. 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, 1998, 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                                           /s/ Ernst & Young LLP


April 5, 1999

- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life                 153

<PAGE>



                        Security Life Separate Account L1

                             Statement of Net Assets

                                December 31, 1998


<TABLE>
<CAPTION>

                                      Total
                                       All          Total        Total          Total          Total        Total        Total
                                    Divisions         NB         Alger        Fidelity        INVESCO      Van Eck        AIM
                                 -----------------------------------------------------------------------------------------------
<S>                              <C>            <C>           <C>           <C>            <C>           <C>          <C>
Assets
Investments in mutual funds at
   market value (Note C)         $305,030,106   $47,067,751   $54,428,521   $168,285,929   $29,630,753   $1,816,999   $3,800,153
                                 ------------   -----------   -----------   ------------   -----------   ----------   ----------
Net assets                       $305,030,106   $47,067,751   $54,428,521   $168,285,929   $29,630,753   $1,816,999   $3,800,153
                                 ============   ===========   ===========   ============   ===========   ==========   ==========

POLICYHOLDER RESERVES
Reserves attributable to the
   policyholders (Note B)        $305,030,106   $47,067,751   $54,428,521   $168,285,929   $29,630,753   $1,816,999   $3,800,153
                                 ------------   -----------   -----------   ------------   -----------   ----------   ----------

TOTAL POLICYHOLDER RESERVES      $305,030,106   $47,067,751   $54,428,521   $168,285,929   $29,630,753   $1,816,999   $3,800,153
                                 ============   ===========   ===========   ============   ===========   ==========   ==========
</TABLE>


See accompanying notes.

- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life                 154

<PAGE>


                        Security Life Separate Account L1

                       Statement of Net Assets (continued)

                                December 31, 1998




<TABLE>
<CAPTION>

                                                                           NB
                                       -------------------------------------------------------------------------------
                                            Total           Limited                        Government
                                             NB          Maturity Bond       Growth          Income        Partners
                                       --------------- ----------------- --------------- --------------- -------------
<S>                                     <C>             <C>               <C>             <C>             <C>
Assets
Investments in mutual funds at
   market value (Note C)                $ 47,067,751    $   15,578,349    $  9,026,160       $  --       $22,463,242
                                        ------------    --------------    ------------    -----------    -----------
Net assets                              $ 47,067,751    $   15,578,349    $  9,026,160       $  --       $22,463,242
                                        ============    ==============    ============    ===========    ===========

POLICYHOLDER RESERVES
Reserves attributable to the
   policyholders (Note B)               $ 47,067,751    $   15,578,349    $  9,026,160       $  --       $22,463,242
                                        ------------    --------------    ------------    -----------    -----------

TOTAL POLICYHOLDER RESERVES             $ 47,067,751    $   15,578,349    $  9,026,160       $  --       $22,463,242
                                        ============    ==============    ============    ===========    ===========

Number of division units outstanding
   (Note G)                                              1,245,559.121     447,486.376          --       986,298.018
                                                        ==============    ============    ===========    ===========

Value per divisional unit                               $        12.51    $      20.17       $  --       $     22.78
                                                        ==============    ============    ===========    ===========
</TABLE>


See accompanying notes.









- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life                 155

<PAGE>


                        Security Life Separate Account L1

                       Statement of Net Assets (continued)

                                December 31, 1998


<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 (Note C)                $54,428,521    $15,503,371    $9,220,207    $22,903,614    $6,801,329
                                        -----------    -----------    ----------    -----------    ----------
Net assets                              $54,428,521    $15,503,371    $9,220,207    $22,903,614    $6,801,329
                                        ===========    ===========    ==========    ===========    ==========


POLICYHOLDER RESERVES
Reserves attributable to the
   policyholders (Note B)               $54,428,521    $15,503,371    $9,220,207    $22,903,614    $6,801,329
                                        -----------    -----------    ----------    -----------    ----------

TOTAL POLICYHOLDER RESERVES             $54,428,521    $15,503,371    $9,220,207    $22,903,614    $6,801,329
                                        ===========    ===========    ==========    ===========    ==========

Number of division units outstanding
   (Note G)                                            838,692.418    402,532.472   923,696.066    221,642.446
                                                       ===========    ==========    ===========    ==========

Value per divisional unit                              $     18.49    $    22.91    $     24.80    $    30.69
                                                       ===========    ==========    ===========    ==========
</TABLE>


See accompanying notes.



- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life                 156

<PAGE>


                        Security Life Separate Account L1

                       Statement of Net Assets (continued)

                                December 31, 1998


<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 (Note C)                $168,285,929    $10,237,279    $32,900,142    $20,581,887    $18,412,252    $86,154,369
                                        ------------    -----------    -----------    -----------    -----------    -----------
Net assets                              $168,285,929    $10,237,279    $32,900,142    $20,581,887    $18,412,252    $86,154,369
                                        ============    ===========    ===========    ===========    ===========    ===========

POLICYHOLDER RESERVES
Reserves attributable to the
   policyholders (Note B)               $168,285,929    $10,237,279    $32,900,142    $20,581,887    $18,412,252    $86,154,369
                                        ------------    -----------    -----------    -----------    -----------    -----------

TOTAL POLICYHOLDER RESERVES             $168,285,929    $10,237,279    $32,900,142    $20,581,887    $18,412,252    $86,154,369
                                        ============    ===========    ===========    ===========    ===========    ===========

Number of division units outstanding
   (Note G)                                             600,255.213    1,293,480.338  1,429,659.907  1,526,404.399  3,215,990.519
                                                        ===========    ===========    ===========    ===========    ===========

Value per divisional unit                               $     17.05    $     25.44    $     14.40    $     12.06    $     26.79
                                                        ===========    ===========    ===========    ===========    ===========
</TABLE>



See accompanying notes.







- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life                 157

<PAGE>


                        Security Life Separate Account L1

                       Statement of Net Assets (continued)

                                December 31, 1998




<TABLE>
<CAPTION>

                                                                                    INVESCO
                                       ----------------------------------------------------------------------------------------
                                                                                                                        Small
                                            Total           Total        Industrial                                    Company
                                           INVESCO         Return          Income       High Yield     Utilities        Growth
                                       ----------------------------------------------------------------------------------------
<S>                                     <C>             <C>            <C>            <C>            <C>            <C>
Assets
Investments in mutual funds at
   market value (Note C)                $ 29,630,753    $ 8,105,328    $10,853,005    $ 7,882,782    $ 2,040,960    $   748,678
                                        ------------    -----------    -----------    -----------    -----------    -----------
Net assets                              $ 29,630,753    $ 8,105,328    $10,853,005    $ 7,882,782    $ 2,040,960    $   748,678
                                        ============    ===========    ===========    ===========    ===========    ===========

POLICYHOLDER RESERVES
Reserves attributable to the
   policyholders (Note B)               $ 29,630,753    $ 8,105,328    $10,853,005    $ 7,882,782    $ 2,040,960    $   748,678
                                        ------------    -----------    -----------    -----------    -----------    -----------

TOTAL POLICYHOLDER RESERVES             $ 29,630,753    $ 8,105,328    $10,853,005    $ 7,882,782    $ 2,040,960    $   748,678
                                        ============    ===========    ===========    ===========    ===========    ===========

Number of division units outstanding
   (Note G)                                             450,557.216    473,616.752    486,858.648    110,379.616     67,506.441
                                                        ===========    ===========    ===========    ===========    ===========

Value per divisional unit                               $     17.99    $     22.92    $     16.19    $     18.49    $     11.09
                                                        ===========    ===========    ===========    ===========    ===========
</TABLE>


See accompanying notes.






- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life                 158

<PAGE>


                        Security Life Separate Account L1

                       Statement of Net Assets (continued)

                                December 31, 1998



<TABLE>
<CAPTION>

                                                                                 Van Eck
                                      -----------------------------------------------------------------------------------------
                                                                         Worldwide                       Worldwide     Worldwide
                                           Total         Worldwide         Hard          Worldwide       Emerging        Real
                                          Van Eck        Balanced         Assets           Bond           Markets       Estate
                                      -----------------------------------------------------------------------------------------
<S>                                     <C>             <C>            <C>            <C>            <C>            <C>
Assets
Investments in mutual funds at
   market value (Note C)                $  1,816,999        $  --      $ 1,073,755    $   205,807    $   461,156    $    76,281
                                        ------------    -----------    -----------    -----------    -----------    -----------
Net assets                              $  1,816,999        $  --      $ 1,073,755    $   205,807    $   461,156    $    76,281
                                        ============    ===========    ===========    ===========    ===========    ===========

POLICYHOLDER RESERVES
Reserves attributable to the
   policyholders (Note B)               $  1,816,999        $  --      $ 1,073,755    $   205,807    $   461,156    $    76,281
                                        ------------    -----------    -----------    -----------    -----------    -----------

TOTAL POLICYHOLDER RESERVES             $  1,816,999        $  --      $ 1,073,755    $   205,807    $   461,156    $    76,281
                                        ============    ===========    ===========    ===========    ===========    ===========

Number of division units outstanding
   (Note G)                                                   0.000    132,513.824     18,656.317     67,354.295      8,765.232
                                                        ===========    ===========    ===========    ===========    ===========

Value per divisional unit                               $      0.00    $      8.10    $     11.03    $      6.85    $      8.70
                                                        ===========    ===========    ===========    ===========    ===========
</TABLE>


See accompanying notes.






- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life                 159

<PAGE>


                        Security Life Separate Account L1

                       Statement of Net Assets (continued)

                                December 31, 1998




                                                            AIM
                                         ---------------------------------------
                                          Total          Capital    Government
                                           AIM        Appreciation  Securities
                                         ---------------------------------------

Assets
Investments in mutual funds at
   market value (Note C)                $3,800,153    $1,204,436    $2,595,717
                                        ----------    ----------    ----------
Net assets                              $3,800,153    $1,204,436    $2,595,717
                                        ==========    ==========    ==========
POLICYHOLDER RESERVES
Reserves attributable to the
   policyholders (Note B)               $3,800,153    $1,204,436    $2,595,717
                                        ----------    ----------    ----------

TOTAL POLICYHOLDER RESERVES             $3,800,153    $1,204,436    $2,595,717
                                        ==========    ==========    ==========

Number of division units outstanding
   (Note G)                                           105,457.867   246,150.062
                                                      ==========    ==========

Value per divisional unit                             $    11.42    $    10.55
                                                      ==========    ==========


See accompanying notes.









- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life                 160

<PAGE>



                        Security Life Separate Account L1

                             Statement of Operations

                          Year Ended December 31, 1998


<TABLE>
<CAPTION>

                                         Total
                                          All          Total       Total        Total        Total        Total     Total
                                       Divisions        NB         Alger       Fidelity     INVESCO      Van Eck     AIM
                                     -------------------------------------------------------------------------------------
<S>                                  <C>          <C>           <C>          <C>          <C>        <C>          <C>
Investment income
Dividends from mutual funds          $17,747,833  $ 4,273,690   $ 4,617,072  $ 6,943,854  $1,625,860  $ 189,620   $ 97,737
Less valuation period deductions
   (Note B)                            1,740,661      291,487       290,412      971,160     162,321     11,393     13,888
                                     -----------  -----------   -----------  -----------  ----------  ---------   --------
Net investment income (loss)          16,007,172    3,982,203     4,326,660    5,972,694   1,463,539    178,227     83,849
                                     -----------  -----------   -----------  -----------  ----------  ---------   --------

REALIZED AND UNREALIZED GAINS
   (LOSSES) ON INVESTMENTS
Net realized gains (losses) on
   investments                         8,536,274      347,823     1,685,294    6,403,348     355,780   (260,570)     4,599
Net unrealized gains (losses) on
   investments                        18,766,977   (2,323,636)    5,825,800   15,230,082     248,681   (368,037)   154,087
                                     -----------  -----------   -----------  -----------  ----------  ---------   --------
Net realized and unrealized gains
   (losses) on investments            27,303,251   (1,975,813)    7,511,094   21,633,430     604,461   (628,607)   158,686
                                     -----------  -----------   -----------  -----------  ----------  ---------   --------

NET INCREASE (DECREASE) IN NET
   ASSETS RESULTING FROM OPERATIONS  $43,310,423  $ 2,006,390   $11,837,754  $27,606,124  $2,068,000  $(450,380)  $242,535
                                     ===========  ===========   ===========  ===========  ==========  =========   ========
</TABLE>


See accompanying notes.








- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life                 161

<PAGE>


                        Security Life Separate Account L1

                       Statement of Operations (continued)

                          Year Ended December 31, 1998



<TABLE>
<CAPTION>

                                                                            NB
                                       -------------------------------------------------------------------------
                                          Total           Limited                     Government
                                           NB          Maturity Bond      Growth        Income       Partners
                                       -------------------------------------------------------------------------
<S>                                     <C>            <C>            <C>           <C>            <C>
Investment income
Dividends from mutual funds             $ 4,273,690    $   409,268    $1,579,109    $   136,565    $2,148,748
Less valuation period deductions
   (Note B)                                 291,487         87,183        52,660          3,213       148,431
                                        -----------    -----------    ----------    -----------    ----------
Net investment income (loss)              3,982,203        322,085     1,526,449        133,352     2,000,317
                                        -----------    -----------    ----------    -----------    ----------

REALIZED AND UNREALIZED GAINS
   (LOSSES) ON INVESTMENTS
Net realized gains (losses) on
   investments                              347,823         10,003      (264,148)       (53,894)      655,862
Net unrealized gains (losses) on
   investments                           (2,323,636)        59,369       (81,576)       (60,954)   (2,240,475)
                                        -----------    -----------    ----------    -----------    ----------
Net realized and unrealized gains
   (losses) on investments               (1,975,813)        69,372      (345,724)      (114,848)   (1,584,613)
                                        -----------    -----------    ----------    -----------    ----------

NET INCREASE (DECREASE) IN NET
   ASSETS RESULTING FROM OPERATIONS     $ 2,006,390    $   391,457    $1,180,725    $    18,504    $  415,704
                                        ===========    ===========    ==========    ===========    ==========
</TABLE>


See accompanying notes.









- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life                 162

<PAGE>


                        Security Life Separate Account L1

                       Statement of Operations (continued)

                          Year Ended December 31, 1998





<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             $ 4,617,072    $ 1,681,373    $  593,045    $ 2,196,712    $  145,942
Less valuation period deductions
   (Note B)                                 290,412         95,588        53,316        113,376        28,132
                                        -----------    -----------    ----------    -----------    ----------
Net investment income (loss)              4,326,660      1,585,785       539,729      2,083,336       117,810
                                        -----------    -----------    ----------    -----------    ----------

REALIZED AND UNREALIZED GAINS
   (LOSSES) ON INVESTMENTS
Net realized gains (losses) on
   investments                            1,685,294        186,963       316,932        915,872       265,527
Net unrealized gains (losses) on
   investments                            5,825,800        166,990     1,022,340      3,099,428     1,537,042
                                        -----------    -----------    ----------    -----------    ----------
Net realized and unrealized gains
   (losses) on investments                7,511,094        353,953     1,339,272      4,015,300     1,802,569
                                        -----------    -----------    ----------    -----------    ----------

NET INCREASE (DECREASE) IN NET
   ASSETS RESULTING FROM OPERATIONS     $11,837,754    $ 1,939,738    $1,879,001    $ 6,098,636    $1,920,379
                                        ===========    ===========    ==========    ===========    ==========
</TABLE>


See accompanying notes.









- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life                 163

<PAGE>


                        Security Life Separate Account L1

                       Statement of Operations (continued)

                          Year Ended December 31, 1998




<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             $  6,943,854    $   808,986    $ 2,663,618    $ 1,015,626    $   830,137    $ 1,625,487
Less valuation period deductions
   (Note B)                                  971,160         63,669        183,002        129,504        116,932        478,053
                                        ------------    -----------    -----------    -----------    -----------    -----------
Net investment income (loss)               5,972,694        745,317      2,480,616        886,122        713,205      1,147,434
                                        ------------    -----------    -----------    -----------    -----------    -----------

REALIZED AND UNREALIZED GAINS
   (LOSSES) ON INVESTMENTS
Net realized gains (losses) on
   investments                             6,403,348         20,247      1,534,000        298,379           --        4,550,722
Net unrealized gains (losses) on
   investments                            15,230,082        315,702      4,444,805        707,398           --        9,762,177
                                        ------------    -----------    -----------    -----------    -----------    -----------
Net realized and unrealized gains
   (losses) on investments                21,633,430        335,949      5,978,805      1,005,777           --       14,312,899
                                        ------------    -----------    -----------    -----------    -----------    -----------

NET INCREASE (DECREASE) IN NET
   ASSETS RESULTING FROM OPERATIONS     $ 27,606,124    $ 1,081,266    $ 8,459,421    $ 1,891,899    $   713,205    $15,460,333
                                        ============    ===========    ===========    ===========    ===========    ===========
</TABLE>


See accompanying notes.













- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life                 164

<PAGE>


                        Security Life Separate Account L1

                       Statement of Operations (continued)

                          Year Ended December 31, 1998




<TABLE>
<CAPTION>

                                                                                  INVESCO
                                     -------------------------------------------------------------------------------------------
                                                                                                                          Small
                                          Total           Total         Industrial                                       Company
                                         INVESCO         Return           Income        High Yield       Utilities       Growth
                                     -------------------------------------------------------------------------------------------
<S>                                     <C>             <C>            <C>            <C>            <C>            <C>
Investment income
Dividends from mutual funds             $  1,625,860    $   312,534    $   514,174    $   769,805    $    29,058    $       289
Less valuation period deductions
   (Note B)                                  162,321         40,898         60,678         49,140         10,730            875
                                        ------------    -----------    -----------    -----------    -----------    -----------
Net investment income (loss)               1,463,539        271,636        453,496        720,665         18,328           (586)
                                        ------------    -----------    -----------    -----------    -----------    -----------

REALIZED AND UNREALIZED GAINS
   (LOSSES) ON INVESTMENTS
Net realized gains (losses) on
   investments                               355,780        136,473        342,342       (151,382)        35,245         (6,898)
Net unrealized gains (losses) on
   investments                               248,681         73,689        359,519       (541,125)       282,500         74,098
                                        ------------    -----------    -----------    -----------    -----------    -----------
Net realized and unrealized gains
   (losses) on investments                   604,461        210,162        701,861       (692,507)       317,745         67,200
                                        ------------    -----------    -----------    -----------    -----------    -----------

NET INCREASE (DECREASE) IN NET
   ASSETS RESULTING FROM OPERATIONS     $  2,068,000    $   481,798    $ 1,155,357    $    28,158    $   336,073    $    66,614
                                        ============    ===========    ===========    ===========    ===========    ===========
</TABLE>












See accompanying notes.

- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life                 165

<PAGE>


                        Security Life Separate Account L1

                       Statement of Operations (continued)

                          Year Ended December 31, 1998





<TABLE>
<CAPTION>

                                                                                Van Eck
                                       -----------------------------------------------------------------------------------------
                                                                       Worldwide                     Worldwide      Worldwide
                                           Total        Worldwide         Hard        Worldwide       Emerging         Real
                                          Van Eck        Balanced        Assets          Bond         Markets         Estate
                                       -----------------------------------------------------------------------------------------
<S>                                     <C>             <C>            <C>            <C>            <C>            <C>
Investment income
Dividends from mutual funds             $    189,620    $    45,674    $   143,946        $  --          $  --          $  --
Less valuation period deductions
   (Note B)                                   11,393          1,050          8,170            212          1,736            225
                                        ------------    -----------    -----------    -----------    -----------    -----------
Net investment income (loss)                 178,227         44,624        135,776           (212)        (1,736)          (225)
                                        ------------    -----------    -----------    -----------    -----------    -----------

REALIZED AND UNREALIZED GAINS
   (LOSSES) ON INVESTMENTS
Net realized gains (losses) on
   investments                              (260,570)         4,682       (162,110)           130       (101,436)        (1,836)
Net unrealized gains (losses) on
   investments                              (368,037)       (23,403)      (395,698)         3,953         47,140            (29)
                                        ------------    -----------    -----------    -----------    -----------    -----------
Net realized and unrealized gains
   (losses) on investments                  (628,607)       (18,721)      (557,808)         4,083        (54,296)        (1,865)
                                        ------------    -----------    -----------    -----------    -----------    -----------

NET INCREASE (DECREASE) IN NET
   ASSETS RESULTING FROM OPERATIONS     $   (450,380)   $    25,903    $  (422,032)   $     3,871    $   (56,032)   $    (2,090)
                                        ============    ===========    ===========    ===========    ===========    ===========
</TABLE>


See accompanying notes.












- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life                 166

<PAGE>


                        Security Life Separate Account L1

                       Statement of Operations (continued)

                          Year Ended December 31, 1998




                                                           AIM
                                         ---------------------------------------
                                            Total       Capital     Government
                                             AIM     Appreciation   Securities
                                         ---------------------------------------

Investment income
Dividends from mutual funds             $   97,737    $   27,109    $   70,628
Less valuation period deductions
   (Note B)                                 13,888         3,056        10,832
                                        ----------    ----------    ----------
Net investment income (loss)                83,849        24,053        59,796
                                        ----------    ----------    ----------

REALIZED AND UNREALIZED GAINS
   (LOSSES) ON INVESTMENTS
Net realized gains (losses) on
   investments                               4,599        (3,315)        7,914
Net unrealized gains (losses) on
   investments                             154,087       119,225        34,862
                                        ----------    ----------    ----------
Net realized and unrealized gains
   (losses) on investments                 158,686       115,910        42,776
                                        ----------    ----------    ----------

NET INCREASE (DECREASE) IN NET
   ASSETS RESULTING FROM OPERATIONS     $  242,535    $  139,963    $  102,572
                                        ==========    ==========    ==========











See accompanying notes.

- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life                 167

<PAGE>



                        Security Life Separate Account L1

                             Statement of Operations

                          Year Ended December 31, 1997



<TABLE>
<CAPTION>

                                             Total
                                              All            Total         Total          Total         Total          Total
                                           Divisions          NB           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
    (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.















- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life                 168

<PAGE>


                        Security Life Separate Account L1

                       Statement of Operations (continued)

                          Year Ended December 31, 1997




<TABLE>
<CAPTION>

                                                                            NB
                                      --------------------------------------------------------------------------
                                          Total           Limited                     Government
                                            NB         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
    (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.











- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life                 169

<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
    (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.











- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life                 170

<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
    (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.











- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life                 171

<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
    (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.











- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life                 172

<PAGE>


                        Security Life Separate Account L1

                       Statement of Operations (continued)

                          Year Ended December 31, 1997




                                                         Van Eck
                                      ------------------------------------------
                                           Total       Worldwide     Worldwide
                                          Van Eck      Balanced     Hard Assets
                                      ------------------------------------------

INVESTMENT INCOME
Dividends from mutual funds             $   21,903    $    9,006    $   12,897
Less valuation period deductions
    (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)
                                        ==========    ==========    ==========


See accompanying notes.












- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life                 173

<PAGE>



                        Security Life Separate Account L1

                             Statement of Operations

                          Year Ended December 31, 1996

<TABLE>
<CAPTION>

                                            Total
                                             All             Total         Total         Total          Total         Total
                                          Divisions           NB           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
    (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.










- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life                 174

<PAGE>


                        Security Life Separate Account L1

                       Statement of Operations (continued)

                          Year Ended December 31, 1996




<TABLE>
<CAPTION>

                                                                         NB
                                       --------------------------------------------------------------------------
                                            Total         Limited                    Government
                                             NB        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
    (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.











- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life                 175

<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
    (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.












- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life                 176

<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
    (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.











- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life                 177

<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
    (Note B)                                 14,752          3,402         4,272          6,357           721
                                        -----------    -----------    ----------    -----------    ----------
Net investment income (loss)                223,901         21,883        89,544        108,319         4,155
                                        -----------    -----------    ----------    -----------    ----------

REALIZED AND UNREALIZED GAINS
    (LOSSES) ON INVESTMENTS
Net realized gains (losses) on
    investments                             143,358         28,264        30,929         82,830         1,335
Net unrealized gains (losses) on
    investments                             (43,084)        10,956        (7,082)       (53,402)        6,444
                                        -----------    -----------    ----------    -----------    ----------
Net realized and unrealized gains
    (losses) on investments                 100,274         39,220        23,847         29,428         7,779
                                        -----------    -----------    ----------    -----------    ----------

NET INCREASE IN NET ASSETS
    RESULTING FROM OPERATIONS           $   324,175    $    61,103    $  113,391    $   137,747    $   11,934
                                        ===========    ===========    ==========    ===========    ==========
</TABLE>


See accompanying notes.











- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life                 178

<PAGE>


                        Security Life Separate Account L1

                       Statement of Operations (continued)

                          Year Ended December 31, 1996





                                                      Van Eck
                                        ----------------------------------------
                                            Total      Worldwide     Worldwide
                                           Van Eck     Balanced     Hard Assets
                                        ----------------------------------------

INVESTMENT INCOME
Dividends from mutual funds             $    2,168    $      169    $    1,999
Less valuation period deductions
    (Note B)                                 2,724         1,304         1,420
                                        ----------    ----------    ----------
Net investment income (loss)                  (556)       (1,135)          579
                                        ----------    ----------    ----------

REALIZED AND UNREALIZED GAINS
    (LOSSES) ON INVESTMENTS
Net realized gains (losses) on
    investments                             12,125         2,984         9,141
Net unrealized gains (losses) on
    investments                             28,035        19,343         8,692
                                        ----------    ----------    ----------
Net realized and unrealized gains
    (losses) on investments                 40,160        22,327        17,833
                                        ----------    ----------    ----------

NET INCREASE IN NET ASSETS
    RESULTING FROM OPERATIONS           $   39,604    $   21,192    $   18,412
                                        ==========    ==========    ==========


See accompanying notes.











- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life                 179

<PAGE>



                        Security Life Separate Account L1

                       Statement of Changes in Net Assets

                          Year Ended December 31, 1998


<TABLE>
<CAPTION>

                                            Total
                                             All          Total        Total         Total       Total         Total       Total
                                          Divisions         NB         Alger       Fidelity     INVESCO       Van Eck       AIM
                                        --------------------------------------------------------------------------------------------
<S>                                     <C>           <C>          <C>          <C>           <C>          <C>         <C>
INCREASE (DECREASE) IN NET ASSETS

OPERATIONS
Net investment income (loss)            $ 16,007,172  $ 3,982,203  $ 4,326,660  $  5,972,694  $ 1,463,539  $  178,227  $   83,849
Net realized gains (losses) on
   investments                             8,536,274      347,823    1,685,294     6,403,348      355,780    (260,570)      4,599
Net unrealized gains (losses) on
   investments                            18,766,977   (2,323,636)   5,825,800    15,230,082      248,681    (368,037)    154,087
                                        ------------  -----------  -----------  ------------  -----------  ----------  ----------
Increase (decrease) in net assets
   from operations                        43,310,423    2,006,390   11,837,754    27,606,124    2,068,000    (450,380)    242,535
                                        ------------  -----------  -----------  ------------  -----------  ----------  ----------

CHANGES FROM PRINCIPAL
   TRANSACTIONS
Net premiums                             128,820,440   12,563,792   13,089,164    92,335,231    8,092,294     875,501   1,864,458
Cost of insurance and
   administrative charges                (14,458,798)  (2,063,802)  (2,525,683)   (8,200,381)  (1,481,570)   (108,634)    (78,728)
Benefit payments                            (306,862)     (11,220)     (26,492)     (259,989)      (9,161)       --          --
Surrenders                               (10,842,736)    (725,767)    (859,454)   (8,654,377)    (586,533)    (15,198)     (1,407)
Net transfers among divisions
   (including the loan division and
   guaranteed interest division in
   the general account)                   (3,936,799)   8,461,193    4,831,250   (25,231,056)   6,011,967     216,552   1,773,295
Other                                        (41,582)     (87,331)     (18,626)       54,208        9,107       1,060        --
                                        ------------  -----------  -----------  ------------  -----------  ----------  ----------
Increase (decrease) from principal
   transactions                           99,233,663   18,136,865   14,490,159    50,043,636   12,036,104     969,281   3,557,618
                                        ------------  -----------  -----------  ------------  -----------  ----------  ----------

Total increase (decrease) in net assets  142,544,086   20,143,255   26,327,913    77,649,760   14,104,104     518,901   3,800,153

Net assets at beginning of year          162,486,020   26,924,496   28,100,608    90,636,169   15,526,649   1,298,098        --
                                        ------------  -----------  -----------  ------------  -----------  ----------  ----------

Net assets at end of year               $305,030,106  $47,067,751  $54,428,521  $168,285,929  $29,630,753  $1,816,999  $3,800,153
                                        ============  ===========  ===========  ============  ===========  ==========  ==========
</TABLE>


See accompanying notes.












- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life                 180

<PAGE>


                        Security Life Separate Account L1

                 Statement of Changes in Net Assets (continued)

                          Year Ended December 31, 1998




<TABLE>
<CAPTION>

                                                                              NB
                                      -----------------------------------------------------------------------------
                                           Total           Limited                     Government
                                            NB          Maturity Bond     Growth         Income      Partners
                                      --------------- --------------- ------------- --------------- ---------------

INCREASE (DECREASE) IN NET ASSETS

<S>                                     <C>            <C>            <C>           <C>            <C>
OPERATIONS
Net investment income (loss)            $ 3,982,203    $   322,085    $1,526,449    $   133,352    $2,000,317
Net realized gains (losses) on
   investments                              347,823         10,003      (264,148)       (53,894)      655,862
Net unrealized gains (losses) on
   investments                           (2,323,636)        59,369       (81,576)       (60,954)   (2,240,475)
                                        -----------    -----------    ----------    -----------    ----------
Increase (decrease) in net assets
   from operations                        2,006,390        391,457     1,180,725         18,504       415,704
                                        -----------    -----------    ----------    -----------    ----------

CHANGES FROM PRINCIPAL
   TRANSACTIONS
Net premiums                             12,563,792      3,839,599     2,578,265         31,593     6,114,335
Cost of insurance and
   administrative charges                (2,063,802)      (492,782)     (393,894)       (14,839)   (1,162,287)
Benefit payments                            (11,220)          --            --             --         (11,220)
Surrenders                                 (725,767)       (15,922)     (419,497)        (3,243)     (287,105)
Net transfers among divisions
   (including the loan division and
   guaranteed interest division in
   the general account)                   8,461,193      5,212,588       513,663       (894,126)    3,629,068
Other                                       (87,331)       (31,757)        3,226        (31,566)      (27,234)
                                        -----------    -----------    ----------    -----------    ----------
Increase (decrease) from principal
   transactions                          18,136,865      8,511,726     2,281,763       (912,181)    8,255,557
                                        -----------    -----------    ----------    -----------    ----------

Total increase (decrease) in net assets  20,143,255      8,903,183     3,462,488       (893,677)    8,671,261

Net assets at beginning of year          26,924,496      6,675,166     5,563,672        893,677    13,791,981
                                        -----------    -----------    ----------    -----------    ----------

Net assets at end of year               $47,067,751    $15,578,349    $9,026,160    $      --      $22,463,242
                                        ===========    ===========    ==========    ===========    ===========
</TABLE>


See accompanying notes.





- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life                 181

<PAGE>


                        Security Life Separate Account L1

                 Statement of Changes in Net Assets (continued)

                          Year Ended December 31, 1998


<TABLE>
<CAPTION>

                                                                            Alger
                                      ----------------------------------------------------------------------------
                                                          American       American                    American
                                           Total           Small          MidCap      American       Leveraged
                                           Alger       Capitalization     Growth       Growth         AllCap
                                      ----------------------------------------------------------------------------

INCREASE (DECREASE) IN NET ASSETS

<S>                                     <C>            <C>            <C>           <C>            <C>
OPERATIONS
Net investment income (loss)            $ 4,326,660    $ 1,585,785    $  539,729    $ 2,083,336    $  117,810
Net realized gains (losses) on
   investments                            1,685,294        186,963       316,932        915,872       265,527
Net unrealized gains (losses) on
   investments                            5,825,800        166,990     1,022,340      3,099,428     1,537,042
                                        -----------    -----------    ----------    -----------    ----------
Increase (decrease) in net assets
   from operations                       11,837,754      1,939,738     1,879,001      6,098,636     1,920,379
                                        -----------    -----------    ----------    -----------    ----------

CHANGES FROM PRINCIPAL
   TRANSACTIONS
Net premiums                             13,089,164      4,154,774     2,573,424      5,298,963     1,062,003
Cost of insurance and
   administrative charges                (2,525,683)      (803,988)     (473,224)      (989,260)     (259,211)
Benefit payments                            (26,492)       (14,248)      (12,244)          --            --
Surrenders                                 (859,454)      (196,345)     (376,263)      (216,867)      (69,979)
Net transfers among divisions
   (including the loan division and
   guaranteed interest division in
   the general account)                   4,831,250        (35,168)      528,261      3,094,366     1,243,791
Other                                       (18,626)          (504)      (14,286)         1,597        (5,433)
                                        -----------    -----------    ----------    -----------    ----------
Increase (decrease) from principal
   transactions                          14,490,159      3,104,521     2,225,668      7,188,799     1,971,171
                                        -----------    -----------    ----------    -----------    ----------

Total increase (decrease) in net assets  26,327,913      5,044,259     4,104,669     13,287,435     3,891,550

Net assets at beginning of year          28,100,608     10,459,112     5,115,538      9,616,179     2,909,779
                                        -----------    -----------    ----------    -----------    ----------

Net assets at end of year               $54,428,521    $15,503,371    $9,220,207    $22,903,614    $6,801,329
                                        ===========    ===========    ==========    ===========    ==========
</TABLE>


See accompanying notes.





- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life                 182

<PAGE>


                        Security Life Separate Account L1

                 Statement of Changes in Net Assets (continued)

                          Year Ended December 31, 1998


<TABLE>
<CAPTION>

                                                                                Fidelity
                                       -------------------------------------------------------------------------------------------
                                            Total           Asset                                        Money
                                          Fidelity         Manager        Growth        Overseas         Market       Index 500
                                       -------------------------------------------------------------------------------------------

INCREASE (DECREASE) IN NET ASSETS

<S>                                     <C>             <C>             <C>           <C>            <C>            <C>
OPERATIONS
Net investment income (loss)            $  5,972,694    $   745,317     $2,480,616    $   886,122    $   713,205    $ 1,147,434

Net realized gains (losses) on
   investments                             6,403,348         20,247      1,534,000        298,379           --        4,550,722
Net unrealized gains (losses) on
   investments                            15,230,082        315,702      4,444,805        707,398           --        9,762,177
                                        ------------    -----------    -----------    -----------    -----------    -----------
Increase (decrease) in net assets
   from operations                        27,606,124      1,081,266      8,459,421      1,891,899        713,205     15,460,333
                                        ------------    -----------    -----------    -----------    -----------    -----------

CHANGES FROM PRINCIPAL
   TRANSACTIONS
Net premiums                              92,335,231      2,713,832      8,443,426      5,709,711     55,421,815     20,046,447
Cost of insurance and
   administrative charges                 (8,200,381)      (490,838)    (1,358,671)      (939,010)    (1,769,895)    (3,641,967)
Benefit payments                            (259,989)          --           (8,890)        (8,379)      (240,733)        (1,987)
Surrenders                                (8,654,377)      (652,157)    (2,494,098)      (438,536)    (2,335,262)    (2,734,324)
Net transfers among divisions
   (including the loan division and
   guaranteed interest division in
   the general account)                  (25,231,056)     1,440,884      1,798,160      2,169,798    (48,429,964)    17,790,066
Other                                         54,208          7,219        (14,128)       (29,375)        39,827         50,665
                                        ------------    -----------    -----------    -----------    -----------    -----------
Increase (decrease) from principal
   transactions                           50,043,636      3,018,940      6,365,799      6,464,209      2,685,788     31,508,900
                                        ------------    -----------    -----------    -----------    -----------    -----------

Total increase (decrease) in net assets   77,649,760      4,100,206     14,825,220      8,356,108      3,398,993     46,969,233

Net assets at beginning of year           90,636,169      6,137,073     18,074,922     12,225,779     15,013,259     39,185,136
                                        ------------    -----------    -----------    -----------    -----------    -----------

Net assets at end of year               $168,285,929    $10,237,279    $32,900,142    $20,581,887    $18,412,252    $86,154,369
                                        ============    ===========    ===========    ===========    ===========    ===========
</TABLE>


See accompanying notes.




- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life                 183

<PAGE>


                        Security Life Separate Account L1

                 Statement of Changes in Net Assets (continued)

                          Year Ended December 31, 1998


<TABLE>
<CAPTION>

                                                                                  INVESCO
                                      -------------------------------------------------------------------------------------------
                                                                                                                         Small
                                           Total           Total        Industrial                                      Company
                                          INVESCO         Return          Income        High Yield       Utilities      Growth
                                      -------------------------------------------------------------------------------------------

INCREASE (DECREASE) IN NET ASSETS

<S>                                     <C>             <C>            <C>            <C>            <C>            <C>
OPERATIONS
Net investment income (loss)            $  1,463,539    $   271,636    $   453,496    $   720,665    $    18,328    $      (586)
Net realized gains (losses) on
   investments                               355,780        136,473        342,342       (151,382)        35,245         (6,898)
Net unrealized gains (losses) on
   investments                               248,681         73,689        359,519       (541,125)       282,500         74,098
                                        ------------    -----------    -----------    -----------    -----------    -----------
Increase (decrease) in net assets
   from operations                         2,068,000        481,798      1,155,357         28,158        336,073         66,614
                                        ------------    -----------    -----------    -----------    -----------    -----------

CHANGES FROM PRINCIPAL
   TRANSACTIONS
Net premiums                               8,092,294      2,104,849      3,170,236      2,297,048        435,105         85,056
Cost of insurance and
   administrative charges                 (1,481,570)      (425,176)      (567,563)      (389,895)       (87,692)       (11,244)
Benefit payments                              (9,161)          --           (9,161)          --             --             --
Surrenders                                  (586,533)       (56,509)      (192,220)      (329,292)        (8,210)          (302)
Net transfers among divisions
   (including the loan division and
   Guaranteed interest division in
   the general account)                    6,011,967      2,955,200      1,315,595        931,519        201,017        608,636
Other                                          9,107            556         22,617        (18,840)         4,856            (82)
                                        ------------    -----------    -----------    -----------    -----------    -----------
Increase (decrease) from principal
   transactions                           12,036,104      4,578,920      3,739,504      2,490,540        545,076        682,064
                                        ------------    -----------    -----------    -----------    -----------    -----------

Total increase (decrease) in net assets   14,104,104      5,060,718      4,894,861      2,518,698        881,149        748,678

Net assets at beginning of year           15,526,649      3,044,610      5,958,144      5,364,084      1,159,811           --
                                        ------------    -----------    -----------    -----------    -----------    -----------

Net assets at end of year               $ 29,630,753    $ 8,105,328    $10,853,005    $ 7,882,782    $ 2,040,960    $   748,678
                                        ============    ===========    ===========    ===========    ===========    ===========
</TABLE>




See accompanying notes.

- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life                 184

<PAGE>


                        Security Life Separate Account L1

                 Statement of Changes in Net Assets (continued)

                          Year Ended December 31, 1998


<TABLE>
<CAPTION>

                                                                                  Van Eck
                                      -------------------------------------------------------------------------------------------
                                                                           Worldwide                     Worldwide      Worldwide
                                             Total         Worldwide         Hard        Worldwide        Emerging         Real
                                            Van Eck        Balanced         Assets         Bonds          Markets         Estate
                                      -------------------------------------------------------------------------------------------

INCREASE (DECREASE) IN NET ASSETS

<S>                                     <C>             <C>            <C>            <C>            <C>            <C>
OPERATIONS
Net investment income (loss)            $    178,227    $    44,624    $   135,776    $      (212)   $    (1,736)   $      (225)
Net realized gains (losses) on
   investments                              (260,570)         4,682       (162,110)           130       (101,436)        (1,836)
Net unrealized gains (losses) on
   investments                              (368,037)       (23,403)      (395,698)         3,953         47,140            (29)
                                        ------------    -----------    -----------    -----------    -----------    -----------
Increase (decrease) in net assets
   from operations                          (450,380)        25,903       (422,032)         3,871        (56,032)        (2,090)
                                        ------------    -----------    -----------    -----------    -----------    -----------

CHANGES FROM PRINCIPAL
   TRANSACTIONS
Net premiums                                 875,501         (1,347)       571,430        129,336        137,102         38,980
Cost of insurance and
   administrative charges                   (108,634)        (9,423)       (86,867)        (1,544)        (7,777)        (3,023)
Benefit payments                                --             --             --              --             --             --
Surrenders                                   (15,198)        (3,105)       (11,871)           --             --            (222)
Net transfers among divisions
   (including the loan division and
   guaranteed interest division in
   the general account)                      216,552       (399,466)       111,286         74,151        387,960         42,621
Other                                          1,060             90          1,059             (7)           (97)            15
                                        ------------    -----------    -----------    -----------    -----------    -----------
Increase (decrease) from principal
   transactions                              969,281       (413,251)       585,037        201,936        517,188         78,371
                                        ------------    -----------    -----------    -----------    -----------    -----------

Total increase (decrease) in net assets      518,901       (387,348)       163,005        205,807        461,156         76,281

Net assets at beginning of year            1,298,098        387,348        910,750           --             --             --
                                        ------------    -----------    -----------    -----------    -----------    -----------

Net assets at end of year               $  1,816,999    $      --      $ 1,073,755    $   205,807    $   461,156    $    76,281
                                        ============    ===========    ===========    ===========    ===========    ===========
</TABLE>


See accompanying notes.




- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life                 185

<PAGE>


                        Security Life Separate Account L1

                 Statement of Changes in Net Assets (continued)

                          Year Ended December 31, 1998


                                                           AIM
                                         ---------------------------------------
                                           Total         Capital     Government
                                            AIM       Appreciation   Securities
                                         ---------------------------------------

INCREASE (DECREASE) IN NET ASSETS

OPERATIONS
Net investment income (loss)            $   83,849    $   24,053    $   59,796
Net realized gains (losses) on
   investments                               4,599        (3,315)        7,914
Net unrealized gains (losses) on
   investments                             154,087       119,225        34,862
                                        ----------    ----------    ----------
Increase (decrease) in net assets
   from operations                         242,535       139,963       102,572
                                        ----------    ----------    ----------

CHANGES FROM PRINCIPAL
   TRANSACTIONS
Net premiums                             1,864,458       329,635     1,534,823
Cost of insurance and
   administrative charges                  (78,728)      (28,940)      (49,788)
Benefit payments                              --            --            --
Surrenders                                  (1,407)       (1,407)         --
Net transfers among divisions
   (including the loan division and
   guaranteed interest division in
   the general account)                  1,773,295       765,185     1,008,110
Other                                         --            --            --
                                        ----------    ----------    ----------
Increase (decrease) from principal
   transactions                          3,557,618     1,064,473     2,493,145
                                        ----------    ----------    ----------

Total increase (decrease) in net assets  3,800,153     1,204,436     2,595,717

Net assets at beginning of year               --            --            --
                                        ----------    ----------    ----------

Net assets at end of year               $3,800,153    $1,204,436    $2,595,717
                                        ==========    ==========    ==========



See accompanying notes.



- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life                 186

<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          NB           Alger          Fidelity       INVESCO        Van Eck
                                      -------------------------------------------------------------------------------------------

INCREASE (DECREASE) IN NET ASSETS

<S>                                     <C>             <C>            <C>            <C>            <C>            <C>
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.





- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life                 187

<PAGE>


                        Security Life Separate Account L1

                 Statement of Changes in Net Assets (continued)

                          Year Ended December 31, 1997



<TABLE>
<CAPTION>

                                                                              NB
                                       ------------------------------------------------------------------------
                                            Total        Limited                     Government
                                             NB       Maturity Bond      Growth        Income        Partners
                                       ------------------------------------------------------------------------

INCREASE (DECREASE) IN NET ASSETS

<S>                                     <C>            <C>            <C>           <C>            <C>
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.




- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life                 188

<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
                                       --------------------------------------------------------------------------

INCREASE (DECREASE) IN NET ASSETS

<S>                                     <C>            <C>            <C>           <C>            <C>
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.




- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life                 189

<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
                                       -----------------------------------------------------------------------------------------

INCREASE (DECREASE) IN NET ASSETS

<S>                                     <C>             <C>            <C>            <C>            <C>            <C>
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.




- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life                 190

<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
                                      --------------- --------------- --------------- --------------- ---------------

INCREASE (DECREASE) IN NET ASSETS

<S>                                     <C>            <C>            <C>           <C>            <C>
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.





- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life                 191

<PAGE>


                        Security Life Separate Account L1

                 Statement of Changes in Net Assets (continued)

                          Year Ended December 31, 1997


                                                        Van Eck
                                        --------------------------------------
                                                                      Worldwide
                                           Total      Worldwide         Hard
                                          Van Eck      Balanced        Assets
                                        ----------    ----------    ----------

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 assets    704,067        59,543       644,524

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
                                        ==========    ==========    ==========


See accompanying notes.




- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life                 192

<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           NB           Alger         Fidelity       INVESCO        Van Eck
                                       -----------------------------------------------------------------------------------------

INCREASE (DECREASE) IN NET ASSETS

<S>                                     <C>             <C>            <C>            <C>            <C>            <C>
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.





- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life                 193

<PAGE>


                        Security Life Separate Account L1

                 Statement of Changes in Net Assets (continued)

                          Year Ended December 31, 1996


<TABLE>
<CAPTION>

                                                                            NB
                                       ---------------------------------------------------------------------------
                                            Total           Limited                  Government
                                             NB          Maturity Bond    Growth       Income        Partners
                                       ---------------------------------------------------------------------------

INCREASE IN NET ASSETS

<S>                                     <C>            <C>            <C>           <C>            <C>
OPERATIONS
Net investment income (loss)            $   242,027    $   114,087    $   66,887    $    26,538    $   34,515
Net realized gains (losses) on
   investments                               86,478        (16,561)      (22,601)         3,867       121,773
Net unrealized gains (losses) on
   investments                              557,274        (29,330)       65,061            443       521,100
                                        -----------    -----------    ----------    -----------    ----------
Increase in net assets from
   operations                               885,779         68,196       109,347         30,848       677,388
                                        -----------    -----------    ----------    -----------    ----------

CHANGES FROM PRINCIPAL
   TRANSACTIONS
Net premiums                              2,246,849        317,539       634,087        372,680       922,543
Cost of insurance and
   administrative 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.




- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life                 194

<PAGE>


                        Security Life Separate Account L1

                 Statement of Changes in Net Assets (continued)

                          Year Ended December 31, 1996


<TABLE>
<CAPTION>

                                                                         Alger
                                        ---------------------------------------------------------------------
                                                         American       American                    American
                                             Total         Small         MidCap        American     Leveraged
                                             Alger    Capitalization     Growth         Growth       AllCap
                                        ---------------------------------------------------------------------

Increase (decrease) in net assets

<S>                                     <C>            <C>            <C>           <C>            <C>
OPERATIONS
Net investment income (loss)            $    11,944    $   (10,789)   $    3,037    $    21,022    $   (1,326)
Net realized gains (losses) on
   investments                               62,058          8,187         9,936         22,907        21,028
Net unrealized gains (losses) on
   investments                              396,915         58,340        89,398        227,107        22,070
                                        -----------    -----------    ----------    -----------    ----------
Increase in net assets from
   operations                               470,917         55,738       102,371        271,036        41,772
                                        -----------    -----------    ----------    -----------    ----------

CHANGES FROM PRINCIPAL
   TRANSACTIONS
Net premiums                              2,646,310        792,375       410,528      1,189,559       253,848
Cost of insurance and
   administrative 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.





- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life                 195

<PAGE>


                        Security Life Separate Account L1

                 Statement of Changes in Net Assets (continued)

                          Year Ended December 31, 1996


<TABLE>
<CAPTION>

                                                                           Fidelity
                                         -----------------------------------------------------------------------------------------
                                             Total           Asset                                       Money
                                           Fidelity         Manager        Growth        Overseas        Market        Index 500
                                         -----------------------------------------------------------------------------------------

INCREASE (DECREASE) IN NET ASSETS

<S>                                     <C>             <C>            <C>            <C>            <C>            <C>
OPERATIONS
Net investment income (loss)            $    465,336    $     5,982    $    84,331    $    10,994    $   211,343    $   152,686
Net realized gains (losses) on
   investments                                97,833          7,905          9,661         34,235           --           46,032
Net unrealized gains (losses) on
   investments                             1,736,167         63,068        273,435        238,529           --        1,161,135
                                        ------------    -----------    -----------    -----------    -----------    -----------
Increase in net assets from
   operations                              2,299,336         76,955        367,427        283,758        211,343      1,359,853
                                        ------------    -----------    -----------    -----------    -----------    -----------

CHANGES FROM PRINCIPAL
   TRANSACTIONS
Net premiums                              38,833,137        202,285      1,158,382        537,007     36,012,540        922,923
Cost of insurance and
   administrative 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.

- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life                 196

<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
                                         ----------------------------------------------------------------------

INCREASE (DECREASE) IN NET ASSETS

<S>                                     <C>            <C>            <C>           <C>            <C>
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.





- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life                 197

<PAGE>


                        Security Life Separate Account L1

                 Statement of Changes in Net Assets (continued)

                          Year Ended December 31, 1996




                                                       Van Eck
                                       -----------------------------------------

                                            Total       Worldwide    Worldwide
                                           Van Eck      Balanced    Hard Assets
                                       -----------------------------------------

INCREASE (DECREASE) 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
                                        ==========    ==========    ==========

See accompanying notes.


- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life                 198

<PAGE>



                        Security Life Separate Account L1

                          Notes to Financial Statements

                                December 31, 1998


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 used to
satisfy liabilities arising out of any other operations of the Company.

As of December 31, 1998, the Separate Account offered twenty-three investment
divisions available to the policyholders, each of which invests in an
independently managed mutual fund portfolio ("Fund"). The Funds are as follows:

PORTFOLIO MANAGERS/PORTFOLIOS (FUNDS)

Neuberger Berman Management Incorporated (NB)
     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


- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life                 199

<PAGE>


                        Security Life Separate Account L1

                    Notes to Financial Statements (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
     INVESCO VIF Small Company Growth Portfolio

Van Eck Associates Corporation (Van Eck)
     Van Eck Worldwide Hard Assets Portfolio (formerly known as "Van Eck Gold
       and Natural Resources Portfolio")
     Van Eck Worldwide Real Estate Portfolio
     Van Eck Worldwide Emerging Markets Portfolio
     Van Eck Worldwide Bond Portfolio

AIM Advisors, Inc. (AIM)
     AIM VI - Capital Appreciation Portfolio
     AIM VI - Government Securities 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
Portfolio stopped accepting new investments. These divisions were discontinued
during 1998.

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 Worldwide 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 VIF Small Company Growth Portfolio


- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life                 200

<PAGE>


                        Security Life Separate Account L1

                    Notes to Financial Statements (continued)




NOTE A. ORGANIZATION (CONTINUED)

The FirstLine and FirstLine 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.

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.




- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life                 201

<PAGE>


                        Security Life Separate Account L1

                    Notes to Financial Statements (continued)




NOTE B. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

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 years ended December 31, 1998, 1997 and 1996 were $1,740,661; $813,630 and
$241,127, respectively.

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.

















- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life                 202

<PAGE>


                        Security Life Separate Account L1

                    Notes to Financial Statements (continued)

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 for the years ended December 31, 1998,
1997 and 1996 were $14,458,798; $8,284,944 and $2,843,666, respectively.
Dividends made by the Funds are reinvested in the Funds.

The following is a summary of Fund shares owned as of December 31, 1998:

<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 Inc.:
   Limited Maturity Bond                   1,127,232.206       $13.82      $  15,578,349      $  15,334,595
   Growth                                    343,330.535       $26.29          9,026,160          8,510,696
   Government Income                             --            $11.14             --                 --
   Partners                                1,186,647.771       $18.93         22,463,242         22,570,797

Fred Alger Management, Inc.:
   American Small Capitalization             352,589.754       $43.97         15,503,371         14,851,950
   American MidCap Growth                    319,369.785       $28.87          9,220,207          7,858,579
   American Growth                           430,357.281       $53.22         22,903,614         18,608,688
   American Leveraged AllCap                 194,880.482       $34.90          6,801,329          5,293,171

Fidelity Management & Research Co.:
   Asset Manager                             563,726.801       $18.16         10,237,279          9,501,494
   Growth                                    733,232.497       $44.87         32,900,142         26,845,882
   Overseas                                1,026,528.069       $20.05         20,581,887         19,913,166
   Money Market                           18,412,252.400        $1.00         18,412,252         18,412,252
   Index 500                                 609,942.422      $141.25         86,154,369         70,067,500

INVESCO Funds Group, Inc.:
   Total Return                              488,861.727       $16.58          8,105,328          7,814,990
   Industrial Income                         583,181.351       $18.61         10,853,005         10,163,306
   High Yield                                696,358.875       $11.32          7,882,782          8,752,765
   Utilities                                 114,789.679       $17.78          2,040,960          1,727,429
   Small Company Growth                       64,989.440       $11.52            748,678            674,581

Van Eck Associates Corporation:
   Worldwide Balanced                             --           $12.03              --                 --
   Worldwide Hard Assets                     116,712.440        $9.20          1,073,755          1,517,809
   Worldwide Bond                             16,759.491       $12.28            205,807            201,853
   Worldwide Emerging Markets                 64,769.133        $7.12            461,156            414,017
   Worldwide Real Estate                       7,995.940        $9.54             76,281             76,310

AIM Advisors, Inc.:
   Capital Appreciation                       47,795.065       $25.20          1,204,436          1,085,211
   Government Securities                     232,175.030       $11.18          2,595,717          2,560,855
                                                                       -----------------  -----------------

Total                                                                       $305,030,106       $272,757,896
                                                                       =================  =================
</TABLE>


- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life                 203

<PAGE>


                        Security Life Separate Account L1

                    Notes to Financial Statements (continued)


NOTE C. INVESTMENTS (CONTINUED)

For the year ended December 31, 1998, the cost of purchases (plus reinvested
dividends) and sales of investments are as follows:

<TABLE>
<CAPTION>

                                               Beginning                                                   End
FUND                                            of Year           Purchases            Sales             of Year
- ------------------------------------------------------------------------------------------------------------------

<S>                                            <C>               <C>               <C>                 <C>
Neuberger Berman Management Inc.:
   Limited Maturity Bond                       $6,490,167        $11,289,258       ($2,444,830)        $15,334,595
   Growth                                       4,895,677          7,029,074        (3,414,055)          8,510,696
   Government Income                              833,365            137,502          (970,867)              --
   Partners                                    11,515,832         13,300,529        (2,245,564)         22,570,797

Fred Alger Management, Inc.:
   American Small Capitalization               10,791,047          8,512,969        (4,452,066)         14,851,950
   American MidCap Growth                       4,680,691          5,007,799        (1,829,911)          7,858,579
   American Growth                              8,426,205         12,330,367        (2,147,884)         18,608,688
   American Leveraged AllCap                    2,939,669          4,357,148        (2,003,646)          5,293,171

Fidelity Management & Research Co.:
   Asset Manager                                5,638,123          5,278,809        (1,415,438)          9,501,494
   Growth                                      16,477,099         23,941,147       (13,572,364)         26,845,882
   Overseas                                    12,237,937         23,905,882       (16,230,653)         19,913,166
   Money Market                                14,300,455         74,696,311       (70,584,514)         18,412,252
   Index 500                                   32,789,297         45,050,855        (7,772,652)         70,067,500

INVESCO Funds Group, Inc.:
   Total Return                                 2,812,500          5,585,718          (583,228)          7,814,990
   Industrial Income                            5,602,678          5,964,437        (1,403,809)         10,163,306
   High Yield                                   4,793,052         10,924,985        (6,965,272)          8,752,765
   Utilities                                    1,129,569            919,214          (321,354)          1,727,429
   Small Company Growth                             --               775,726          (101,145)            674,581

Van Eck Associates Corporation:
   Worldwide Balanced                             364,193             72,504          (436,697)               --
   Worldwide Hard Assets                          959,451          1,175,104          (616,746)          1,517,809
   Worldwide Bond                                   --               222,604           (20,751)            201,853
   Worldwide Emerging Markets                       --               771,909          (357,892)            414,017
   Worldwide Real Estate                            --                95,356           (19,046)             76,310

AIM Advisors, Inc.
   Capital Appreciation                             --             1,174,137           (88,926)          1,085,211
   Government Securities                            --             2,744,143          (183,288)          2,560,855
                                          ---------------       ------------     --------------       ------------

Total                                        $147,677,007       $265,263,487     ($140,182,598)       $272,757,896
                                          ===============       ============     ==============       ============
</TABLE>

Aggregate proceeds from sales of investments for the year ended December 31,
1998 were $148,718,872.

- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life                 204

<PAGE>


                        Security Life Separate Account L1

                    Notes to Financial Statements (continued)




NOTE D. OTHER POLICY DEDUCTIONS

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

NOTE E. POLICY LOANS

The FirstLine and Strategic Advantage policies allow the policyholders to borrow
against their policies by using them as collateral for a loan. At the time of
borrowing against the policies, an amount equal to the loan amount is
transferred from the Separate Account divisions to a Loan Division in the
Company's General Account 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.














- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life                 205

<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, 1998:

<TABLE>
<CAPTION>

                                                                            (Decrease)
                                                                                for
                                         Outstanding        Increase        Withdrawals      Outstanding
                                         At Beginning     for Payments       and Other          At End
               Division                    of Year          Received        Deductions         of Year
- -----------------------------------------------------------------------------------------------------------

<S>                                    <C>              <C>             <C>                <C>
Neuberger Berman Management Inc.:
   Limited Maturity Bond                 552,985.394      801,233.327     (108,659.600)    1,245,559.121
   Growth                                316,146.084      250,854.619     (119,514.327)      447,486.376
   Government Income                      75,811.559           58.537      (75,870.096)            --
   Partners                              626,285.721      455,096.290      (95,083.993)      986,298.018

Fred Alger Management, Inc.:
   American Small Capitalization         648,733.740      333,770.247     (143,811.569)      838,692.418
   American MidCap Growth                288,809.482      167,037.228      (53,314.238)      402,532.472
   American Growth                       569,990.309      442,313.190      (88,607.433)      923,696.066
   American Leveraged AllCap             148,542.639      102,168.282      (29,068.475)      221,642.446

Fidelity Management & Research Co.:
   Asset Manager                         410,906.106      270,972.780      (81,623.673)      600,255.213
   Growth                                983,842.388      614,542.294     (304,904.344)    1,293,480.338
   Overseas                              950,328.899      861,220.218     (381,889.210)    1,429,659.907
   Money Market                        1,303,059.881    5,059,561.984   (4,836,217.466)    1,526,404.399
   Index 500                           1,863,056.104    1,617,935.444     (265,001.029)    3,215,990.519

INVESCO Funds Group, Inc.:
   Total Return                          184,042.238      307,178.543      (40,663.565)      450,557.216
   Industrial Income                     297,553.033      216,644.366      (40,580.647)      473,616.752
   High Yield                            333,501.857      283,205.205     (129,848.414)      486,858.648
   Utilities                              78,118.685       41,701.114       (9,440.183)      110,379.616
   Small Company Growth                        --          71,535.065       (4,028.624)       67,506.441

Van Eck Associates Corporation:
   Worldwide Balanced                     32,139.282          190.627      (32,329.909)             --
   Worldwide Hard Assets                  77,046.773       68,491.375      (13,024.324)      132,513.824
   Worldwide Bond                              --          18,882.425         (226.108)       18,656.317
   Worldwide Emerging Markets                  --         105,064.405      (37,710.110)       67,354.295
   Worldwide Real Estate                       --           9,848.072       (1,082.840)        8,765.232

AIM Advisors, Inc.:
   Capital Appreciation                        --         108,895.839       (3,437.972)      105,457.867
   Government Securities                       --         261,432.015      (15,281.953)      246,150.062
</TABLE>


- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life                 206

<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, 1997:

<TABLE>
<CAPTION>

                                                                                (Decrease)
                                                                                    for
                                           Outstanding         Increase         Withdrawals      Outstanding
                                          At Beginning       for Payments        and Other          At End
                Division                     of Year           Received         Deductions         of Year
- --------------------------------------------------------------------------------------------------------------

<S>                                          <C>              <C>              <C>               <C>
Neuberger Berman Management Inc.:
   Limited Maturity Bond                     218,725.891        334,572.082          (312.579)     552,985.394
   Growth                                    133,567.983        187,433.957        (4,855.856)     316,146.084
   Government Income                         142,773.403         30,012.660       (96,974.504)      75,811.559
   Partners                                  275,892.457        354,159.052        (3,765.788)     626,285.721

Fred Alger Management, Inc.:
   American Small Capitalization             297,073.322        368,659.345       (16,998.927)     648,733.740
   American MidCap Growth                    150,480.473        143,410.236        (5,081.227)     288,809.482
   American Growth                           282,175.287        292,019.948        (4,204.926)     569,990.309
   American Leveraged AllCap                  53,044.470         96,743.489        (1,245.320)     148,542.639

Fidelity Management & Research Co.:
   Asset Manager                             123,908.168        294,115.342        (7,117.404)     410,906.106
   Growth                                    470,285.667        522,440.765        (8,884.044)     983,842.388
   Overseas                                  367,948.109        589,863.772        (7,482.982)     950,328.899
   Money Market                              753,707.969      6,017,484.702    (5,468,132.790)   1,303,059.881
   Index 500                                 640,890.650      1,227,420.261        (5,254.807)   1,863,056.104

INVESCO Funds Group, Inc.:
   Total Return                               64,490.483        121,436.060        (1,884.305)     184,042.238
   Industrial Income                          87,035.356        212,619.908        (2,102.231)     297,553.033
   High Yield                                108,999.107        225,144.290          (641.540)     333,501.857
   Utilities                                  18,008.490         63,007.328        (2,897.133)      78,118.685

Van Eck Associates Corporation:
   Worldwide Balanced                         29,808.787          5,838.562        (3,508.067)      32,139.282
   Worldwide Hard Assets                      21,966.093         55,323.208          (242.528)      77,046.773
</TABLE>





- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life                 207

<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>

                                                                               (Decrease)
                                                                                   for
                                           Outstanding        Increase         Withdrawals       Outstanding
                                          at Beginning       or Payments        and Other          at End
               Division                      of Year          Received         Deductions          of Year
- --------------------------------------------------------------------------------------------------------------

<S>                                          <C>             <C>              <C>                  <C>
Neuberger Berman Management Inc.:
   Limited Maturity Bond                     162,009.578        57,300.933          (584.620)      218,725.891
   Growth                                     60,162.107        74,132.806          (726.930)      133,567.983
   Government Income                          77,187.706        65,930.987          (345.290)      142,773.403
   Partners                                   73,535.288       203,456.199        (1,099.030)      275,892.457

Fred Alger Management, Inc.:
   American Small Capitalization              80,027.266       218,770.486        (1,724.430)      297,073.322
   American MidCap Growth                     19,692.860       131,814.883        (1,027.270)      150,480.473
   American Growth                            69,805.233       214,057.614        (1,687.560)      282,175.287
   American Leveraged AllCap                   2,494.731        51,210.999          (661.260)       53,044.470

Fidelity Management & Research Co.:
   Asset Manager                              11,627.088       112,576.840          (295.760)      123,908.168
   Growth                                    102,248.988       369,855.299        (1,818.620)      470,285.667
   Overseas                                   93,906.733       275,584.696        (1,543.320)      367,948.109
   Money Market                              178,653.159     3,174,656.740    (2,599,601.930)      753,707.969
   Index 500                                  91,903.027       551,031.963        (2,044.340)      640,890.650

INVESCO Funds Group, Inc.:
   Total Return                               12,602.664        52,659.359          (771.540)       64,490.483
   Industrial Income                          20,026.102        67,339.104          (329.850)       87,035.356
   High Yield                                 45,708.358        63,646.889          (356.140)      108,999.107
   Utilities                                   1,879.859        16,197.511           (68.880)       18,008.490

Van Eck Associates Corporation:
   Worldwide Balanced                          7,739.274        22,412.363          (342.850)       29,808.787
   Worldwide Hard Assets                       1,765.913        20,257.020           (56.840)       21,966.093
</TABLE>





- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life                 208

<PAGE>


                        Security Life Separate Account L1

                    Notes to Financial Statements (continued)

NOTE H. NET ASSETS

Net assets at December 31, 1998 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 Inc.:
   Limited Maturity Bond                   $  14,798,256     $    554,555    $    (18,215)     $     243,753     $  15,578,349
   Growth                                      7,028,181        1,750,191        (267,675)           515,463         9,026,160
   Government Income                           (197,709)          219,245         (21,536)                 -                 -
   Partners                                   19,164,868        2,232,497        1,173,430         (107,553)        22,463,242

Fred Alger Management, Inc.:
   American Small Capitalization              12,782,408        1,740,285          329,258           651,420        15,503,371
   American MidCap Growth                      6,729,922          570,025          558,634         1,361,626         9,220,207
   American Growth                            15,328,177        2,102,491        1,178,019         4,294,927        22,903,614
   American Leveraged AllCap                   4,597,430          102,339          593,403         1,508,157         6,801,329

Fidelity Management & Research Co.:
   Asset Manager                               8,511,070          928,642           61,784           735,783        10,237,279
   Growth                                     21,880,758        2,745,144        2,220,029         6,054,211        32,900,142
   Overseas                                   17,959,130        1,286,196          667,842           668,719        20,581,887
   Money Market                               16,762,206        1,650,046                -                 -        18,412,252
   Index 500                                  63,645,284        1,521,424        4,900,792        16,086,869        86,154,369

INVESCO Funds Group, Inc.:
   Total Return                                7,241,724          359,909          213,358           290,337         8,105,328
   Industrial Income                           8,730,383          941,544          491,379           689,699        10,853,005
   High Yield                                  7,183,287        1,366,993          202,483         (869,981)         7,882,782
   Utilities                                   1,554,382           45,485          127,560           313,533         2,040,960
   Small Company Growth                          682,064            (586)          (6,898)            74,098           748,678

Van Eck Associates Corporation:
   Worldwide Balanced                           (94,857)           49,411           45,446                 -                 -
   Worldwide Hard Assets                       1,509,491          144,822        (136,502)         (444,056)         1,073,755
   Worldwide Bond                                201,935            (212)              130             3,954           205,807
   Worldwide Emerging Markets                    517,189          (1,736)        (101,436)            47,139           461,156
   Worldwide Real Estate                          78,370            (225)          (1,836)              (28)            76,281

AIM Advisors, Inc.:
   Capital Appreciation                        1,064,475           24,052          (3,314)           119,223         1,204,436
   Government Securities                       2,493,145           59,796            7,914            34,862         2,595,717
                                            ------------      -----------      -----------       -----------      ------------
Total                                       $240,151,569      $20,392,333      $12,214,049       $32,272,155      $305,030,106
                                            ============      ===========      ===========       ===========      ============
</TABLE>


- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life                 209

<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.













- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 210

<PAGE>













                                            Financial Statements - Unaudited

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


                                            Nine months ended September 30, 1999





- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 211
<PAGE>


                                         Security Life Separate Account L1

                                         Financial Statements - Unaudited


                                       Nine months ended September 30, 1999





                                                     CONTENTS

Financial Statements - Unaudited

Statement of Net Assets .....................................................213
Statement of Operations .....................................................220
Statement of Changes in Net Assets ..........................................227
Notes to Financial Statements ...............................................234













- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 212
<PAGE>




                        Security Life Separate Account L1

                             Statement of Net Assets
                                   (Unaudited)
                               September 30, 1999

<TABLE>
<CAPTION>
                                 TOTAL
                                  ALL          TOTAL          TOTAL         TOTAL         TOTAL         TOTAL         TOTAL
                               DIVISIONS         NB           ALGER        FIDELITY      INVESCO       VAN ECK         AIM
                              -------------  ------------   ------------ -------------  ------------  -----------    -----------
<S>                           <C>            <C>            <C>          <C>            <C>           <C>            <C>

ASSETS
Investments in mutual funds
at market value (Note C)      $408,389,528   $47,839,833    $76,536,852  $234,421,699   $37,761,399   $3,989,478     $7,840,267
                              -------------  ------------   ------------ -------------  ------------  -----------    -----------
Net assets                    $408,389,528   $47,839,833    $76,536,852  $234,421,699   $37,761,399   $3,989,478     $7,840,267
                              =============  ============   ============ =============  ============  ===========    ===========

POLICYHOLDER RESERVES
Reserves attributable to the
   policyholders (Note B)     $408,389,528   $47,839,833    $76,536,852  $234,421,699   $37,761,399   $3,989,478     $7,840,267
                              -------------  ------------   ------------ -------------  ------------  -----------    -----------

TOTAL POLICYHOLDER RESERVES   $408,389,528   $47,839,833    $76,536,852  $234,421,699   $37,761,399   $3,989,478     $7,840,267
                              =============  ============   ============ =============  ============  ===========    ===========
</TABLE>


See accompanying notes.











- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 213
<PAGE>


                        Security Life Separate Account L1

                       Statement of Net Assets (continued)
                                   (Unaudited)
                               September 30, 1999


<TABLE>
<CAPTION>
                                                              NB
                                  -----------------------------------------------------------
                                      TOTAL         LIMITED
                                       NB        MATURITY BOND     GROWTH        PARTNERS
                                  -------------- --------------  ------------  --------------

<S>                                <C>           <C>              <C>          <C>
ASSETS
Investments in mutual funds at
   market value (Note C)            $47,839,833    $13,068,057     $9,619,934    $25,151,842
                                  -------------  -------------   ------------  --------------
Net assets                          $47,839,833    $13,068,057     $9,619,934    $25,151,842
                                  =============  ==============  ============  ==============

POLICYHOLDER RESERVES
Reserves attributable to the
   policyholders (Note B)           $47,839,833    $13,068,057     $9,619,934    $25,151,842
                                  -------------  --------------  ------------  --------------

TOTAL POLICYHOLDER RESERVES         $47,839,833    $13,068,057     $9,619,934    $25,151,842
                                  =============  ==============  ============  ==============

Number of division units
outstanding
   (Note G)                                      1,039,622.674    473,888.373  1,125,362.057
                                                 ==============  ============  ==============

Value per divisional unit                               $12.57         $20.30         $22.35
                                                 ==============  ============  ==============
</TABLE>


See accompanying notes.

- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 214
<PAGE>


                        Security Life Separate Account L1

                       Statement of Net Assets (continued)
                                   (Unaudited)
                               September 30, 1999


<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 (Note C)            $76,536,852    $19,498,480    $12,472,535    $31,328,893    $13,236,944
                                  -------------  --------------  ------------  -------------   -------------
Net assets                          $76,536,852    $19,498,480    $12,472,535    $31,328,893    $13,236,944
                                  =============  ==============  ============  ==============  =============

POLICYHOLDER RESERVES
Reserves attributable to the
   policyholders (Note B)           $76,536,852    $19,498,480    $12,472,535    $31,328,893    $13,236,944
                                  -------------  --------------  ------------  --------------  -------------

TOTAL POLICYHOLDER RESERVES         $76,536,852    $19,498,480    $12,472,535    $31,328,893    $13,236,944
                                  =============  ==============  ============  ==============  =============

Number of division units
outstanding
   (Note G)                                        969,591.252    521,645.131  1,155,621.285    341,422.339
                                                 ==============  ============  ==============  =============

Value per divisional unit                               $20.11         $23.91         $27.11         $38.77
                                                 ==============  ============  ==============  =============
</TABLE>


See accompanying notes.

- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 215
<PAGE>


                        Security Life Separate Account L1

                       Statement of Net Assets (continued)
                                   (Unaudited)
                               September 30, 1999


<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 (Note C)           $234,421,699   $10,482,357   $42,362,233     $26,565,028   $34,894,073   $120,118,008
                                 --------------  ------------  -------------  -------------  -------------  -------------
Net assets                         $234,421,699   $10,482,357   $42,362,233     $26,565,028   $34,894,073   $120,118,008
                                 ==============  ============  =============  =============  =============  =============

POLICYHOLDER RESERVES
Reserves attributable to the
   policyholders (Note B)          $234,421,699   $10,482,357   $42,362,233     $26,565,028   $34,894,073   $120,118,008
                                 --------------  ------------  -------------  -------------  -------------  -------------

TOTAL POLICYHOLDER RESERVES        $234,421,699   $10,482,357   $42,362,233     $26,565,028   $34,894,073   $120,118,008
                                 ==============  ============  =============  ============== =============  =============

Number of division units
outstanding
   (Note G)                                       605,216.916  1,505,409.839  1,623,779.218  2,804,989.794  4,294,530.144
                                                 ============  =============  =============  =============  =============

Value per divisional unit                              $17.32        $28.14          $16.36         $12.44         $27.97
                                                 ============  =============  =============  =============  =============
</TABLE>


See accompanying notes.

- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 216
<PAGE>


                        Security Life Separate Account L1

                       Statement of Net Assets (continued)
                                   (Unaudited)
                               September 30, 1999


<TABLE>
<CAPTION>
                                                                          INVESCO
                                  -----------------------------------------------------------------------------------------
                                      TOTAL          TOTAL       INDUSTRIAL                                  SMALL COMPANY
                                     INVESCO        RETURN         INCOME       HIGH YIELD      UTILITIES       GROWTH
                                  --------------  -------------  ------------  -------------  -------------  --------------

<S>                               <C>             <C>            <C>           <C>            <C>            <C>
ASSETS
Investments in mutual funds at
   market value (Note C)            $37,761,399    $10,081,573    $13,672,547     $8,460,163     $3,283,833     $2,263,283
                                  --------------  -------------  ------------  -------------  -------------  --------------
Net assets                          $37,761,399    $10,081,573    $13,672,547     $8,460,163     $3,283,833     $2,263,283
                                  ==============  =============  ============  =============  =============  ==============

POLICYHOLDER RESERVES
Reserves attributable to the
   policyholders (Note B)           $37,761,399    $10,081,573    $13,672,547     $8,460,163     $3,283,833     $2,263,283
                                  --------------  -------------  ------------  -------------  -------------  --------------

TOTAL POLICYHOLDER RESERVES         $37,761,399    $10,081,573    $13,672,547     $8,460,163     $3,283,833     $2,263,283
                                  ==============  =============  ============  =============  =============  ==============

Number of division units
outstanding
   (Note G)                                        587,846.822    564,281.758    498,536.417    166,522.972    158,826.877
                                                  =============  ============  =============  =============  ==============

Value per divisional unit                               $17.15         $24.23         $16.97         $19.72         $14.25
                                                  =============  ============  =============  =============  ==============
</TABLE>


See accompanying notes.

- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 217
<PAGE>


                        Security Life Separate Account L1

                       Statement of Net Assets (continued)
                                   (Unaudited)
                               September 30, 1999


<TABLE>
<CAPTION>
                                                                  VAN ECK
                                   -----------------------------------------------------------------------
                                                 WORLDWIDE                     WORLDWIDE      WORLDWIDE
                                     TOTAL         HARD         WORLDWIDE      EMERGING         REAL
                                    VAN ECK       ASSETS          BOND          MARKETS        ESTATE
                                   ----------  -------------  -------------  -------------  --------------

<S>                                <C>         <C>            <C>            <C>            <C>
ASSETS
Investments in mutual funds at
   market value (Note C)           $3,989,478     $1,953,938       $433,186     $1,345,900       $256,454
                                   ----------  -------------  -------------  -------------  --------------
Net assets                         $3,989,478     $1,953,938       $433,186     $1,345,900       $256,454
                                   ==========  =============  =============  =============  ==============

POLICYHOLDER RESERVES
Reserves attributable to the
   policyholders (Note B)          $3,989,478     $1,953,938       $433,186     $1,345,900       $256,454
                                   ----------  -------------  -------------  -------------  --------------

TOTAL POLICYHOLDER RESERVES        $3,989,478     $1,953,938       $433,186     $1,345,900       $256,454
                                   ==========  =============  =============  =============  ==============

Number of division units
outstanding
   (Note G)                                      206,329.250     41,934.753    154,879.171     29,109.421
                                               =============  =============  =============  ==============

Value per divisional unit                              $9.47         $10.33          $8.69          $8.81
                                               =============  =============  =============  ==============
</TABLE>


See accompanying notes.

- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 218
<PAGE>


                        Security Life Separate Account L1

                       Statement of Net Assets (continued)
                                   (Unaudited)
                               September 30, 1999


                                                            AIM
                                         ---------------------------------------
                                           TOTAL         CAPITAL      GOVERNMENT
                                            AIM        APPRECIATION   SECURITIES
                                         ----------- ---------------- ----------

ASSETS
Investments in mutual funds at
   market value (Note C)                  $7,840,267    $3,053,235    $4,787,032
                                         ------------ ------------- ------------
Net assets                                $7,840,267    $3,053,235    $4,787,032
                                         ============ ============= ============

POLICYHOLDER RESERVES
Reserves attributable to the
   policyholders (Note B)                 $7,840,267    $3,053,235    $4,787,032
                                         ------------ ------------- ------------

TOTAL POLICYHOLDER RESERVES               $7,840,267    $3,053,235    $4,787,032
                                         ============ ============= ============

Number of division units outstanding
   (Note G)                                            252,333.471   462,515.169
                                                      ============= ============

Value per divisional unit                                   $12.10        $10.35
                                                      ============= ============


See accompanying notes.

- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 219
<PAGE>


                        Security Life Separate Account L1

                             Statement of Operations
                                   (Unaudited)
                      Nine months ended September 30, 1999


<TABLE>
<CAPTION>
                                     TOTAL
                                      ALL          TOTAL        TOTAL         TOTAL        TOTAL      TOTAL      TOTAL
                                   DIVISIONS        NB          ALGER       FIDELITY      INVESCO    VAN ECK      AIM
                                  ------------  ------------  -----------  -----------  -----------  --------  -----------

<S>                               <C>           <C>           <C>          <C>          <C>          <C>       <C>
INVESTMENT INCOME
Dividends from mutual funds       $16,941,715    $2,123,919    $7,325,481   $7,461,489            -   $30,826           -
Less valuation period deductions
    (Note B)                        2,046,339       273,318       384,719    1,140,818     $196,400    18,383     $32,701
                                  ------------  ------------  -----------  -----------  -----------  --------  -----------
Net investment income (loss)       14,895,376     1,850,601     6,940,762    6,320,671    (196,400)    12,443    (32,701)
                                  ------------  ------------  -----------  -----------  -----------  --------  -----------

REALIZED AND UNREALIZED GAINS
    (LOSSES) ON INVESTMENTS
Net realized gains (losses) on
    investments                    13,909,102     (135,889)     3,847,712    9,196,782      916,656    60,896      22,945
Net unrealized gains (losses) on
    investments                   (10,871,813)  (2,235,009)   (4,536,943)  (4,797,945)      321,114   299,818      77,152
                                  ------------  ------------  -----------  -----------  -----------  --------  -----------
Net realized and unrealized
gains (losses) on investments       3,037,289   (2,370,898)     (689,231)    4,398,837    1,237,770   360,714     100,097
                                  ------------  ------------  -----------  -----------  -----------  --------  -----------

NET INCREASE (DECREASE) IN NET
    ASSETS RESULTING FROM
    OPERATIONS                    $17,932,665    ($520,297)    $6,251,531  $10,719,508   $1,041,370  $373,157     $67,396
                                  ============  ============  ===========  ===========  ===========  ========  ===========
</TABLE>


See accompanying notes.

- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 220
<PAGE>


                        Security Life Separate Account L1

                       Statement of Operations (continued)
                                   (Unaudited)
                      Nine months ended September 30, 1999


<TABLE>
<CAPTION>
                                                              NB
                                  -----------------------------------------------------------
                                      TOTAL         LIMITED
                                       NB        MATURITY BOND     GROWTH        PARTNERS
                                  -------------  -------------  -------------  --------------

<S>                               <C>            <C>            <C>            <C>
INVESTMENT INCOME
Dividends from mutual funds          $2,123,919       $911,596       $453,085       $759,238
Less valuation period deductions
    (Note B)                            273,318         83,757         49,751        139,810
                                  -------------  -------------  -------------  --------------
Net investment income (loss)          1,850,601        827,839        403,334        619,428
                                  -------------  -------------  -------------  --------------

REALIZED AND UNREALIZED GAINS
    (LOSSES) ON INVESTMENTS
Net realized gains (losses) on
    investments                       (135,889)      (253,335)      (271,898)        389,344
Net unrealized gains (losses) on
    investments                     (2,235,009)      (517,057)       (40,207)    (1,677,745)
                                  -------------  -------------  -------------  --------------
Net realized and unrealized
gains (losses) on investments       (2,370,898)      (770,392)      (312,105)    (1,288,401)
                                  -------------  -------------  -------------  --------------

NET INCREASE (DECREASE) IN NET
    ASSETS RESULTING FROM
    OPERATIONS                       ($520,297)        $57,447        $91,229     ($668,973)
                                  =============  =============  =============  ==============
</TABLE>


See accompanying notes.

- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 221
<PAGE>


                        Security Life Separate Account L1

                       Statement of Operations (continued)
                                   (Unaudited)
                      Nine months ended September 30, 1999


<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          $7,325,481     $2,200,048     $1,636,538     $2,764,203       $724,692
Less valuation period deductions
    (Note B)                            384,719         97,314         61,293        165,157         60,955
                                  -------------  --------------  ------------  --------------  -------------
Net investment income (loss)          6,940,762      2,102,734      1,575,245      2,599,046        663,737
                                  -------------  --------------  ------------  --------------  -------------

REALIZED AND UNREALIZED GAINS
    (LOSSES) ON INVESTMENTS
Net realized gains (losses) on
    investments                       3,847,712      (254,740)        155,044      1,688,880      2,258,528
Net unrealized gains (losses) on
    investments                     (4,536,943)      (358,981)    (1,323,462)    (2,152,621)      (701,879)
                                  -------------  --------------  ------------  --------------  -------------
Net realized and unrealized
gains (losses) on investments         (689,231)      (613,721)    (1,168,418)      (463,741)      1,556,649
                                  -------------  --------------  ------------  --------------  -------------

NET INCREASE (DECREASE) IN NET
    ASSETS RESULTING FROM
    OPERATIONS                     $6,251,531     $1,489,013       $406,827     $2,135,305     $2,220,386
                                  =============  ==============  ============  ==============  =============
</TABLE>


See accompanying notes.


- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 222
<PAGE>


                        Security Life Separate Account L1

                       Statement of Operations (continued)
                                   (Unaudited)
                      Nine months ended September 30, 1999


<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        $7,461,489     $798,528    $3,508,501     $820,014     $830,711   $1,503,735
Less valuation period deductions
    (Note B)                        1,140,818       61,269       217,300      131,693      126,634      603,922
                                  -----------  -----------  ------------  -----------  -----------  ------------
Net investment income (loss)        6,320,671      737,259     3,291,201      688,321      704,077      899,813
                                  -----------  -----------  ------------  -----------  -----------  ------------

REALIZED AND UNREALIZED GAINS
    (LOSSES) ON INVESTMENTS
Net realized gains (losses) on
    investments                     9,196,782      114,141     6,110,588      276,971            -    2,695,082
Net unrealized gains (losses) on
    investments                   (4,797,945)    (685,209)   (5,671,895)    2,098,113            -    (538,954)
                                  -----------  -----------  ------------  -----------  -----------  ------------
Net realized and unrealized
gains (losses) on investments       4,398,837    (571,068)       438,693    2,375,084            -    2,156,128
                                  -----------  -----------  ------------  -----------  -----------  ------------

NET INCREASE (DECREASE) IN NET
    ASSETS RESULTING FROM
    OPERATIONS                    $10,719,508     $166,191    $3,729,894   $3,063,405     $704,077   $3,055,941
                                  ===========  ===========  ============  ===========  ===========  ============
</TABLE>


See accompanying notes.


- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 223
<PAGE>


                        Security Life Separate Account L1

                       Statement of Operations (continued)
                                   (Unaudited)
                      Nine months ended September 30, 1999


<TABLE>
<CAPTION>
                                                                       INVESCO
                                  -----------------------------------------------------------------------------------
                                                                                                            SMALL
                                      TOTAL          TOTAL       INDUSTRIAL                                COMPANY
                                     INVESCO        RETURN         INCOME       HIGH YIELD    UTILITIES    GROWTH
                                  -------------  -------------  -------------  -------------  ---------  ------------

<S>                               <C>            <C>            <C>            <C>            <C>        <C>
INVESTMENT INCOME
Dividends from mutual funds                   -              -              -              -          -            -
Less valuation period deductions
    (Note B)                           $196,400        $52,259        $69,936        $48,767    $16,883       $8,555
                                  -------------  -------------  -------------  -------------  ---------  ------------
Net investment income (loss)          (196,400)       (52,259)       (69,936)       (48,767)   (16,883)      (8,555)
                                  -------------  -------------  -------------  -------------  ---------  ------------

REALIZED AND UNREALIZED GAINS
    (LOSSES) ON INVESTMENTS
Net realized gains (losses) on
    investments                         916,656        282,794        423,686      (191,447)    298,134      103,489
Net unrealized gains (losses) on
    investments                         321,114      (720,172)        195,085        636,457  (165,901)      375,645
                                  -------------  -------------  -------------  -------------  ---------  ------------
Net realized and unrealized
gains (losses) on investments         1,237,770      (437,378)        618,771        445,010    132,233      479,134
                                  -------------  -------------  -------------  -------------  ---------  ------------

NET INCREASE (DECREASE) IN NET
    ASSETS RESULTING FROM
    OPERATIONS                       $1,041,370     ($489,637)       $548,835       $396,243   $115,350     $470,579
                                  =============  =============  =============  =============  =========  ============
</TABLE>


See accompanying notes.


- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 224
<PAGE>


                        Security Life Separate Account L1

                       Statement of Operations (continued)
                                   (Unaudited)
                      Nine months ended September 30, 1999


<TABLE>
<CAPTION>
                                                               VAN ECK
                                  -----------------------------------------------------------------
                                                WORLDWIDE                  WORLDWIDE    WORLDWIDE
                                     TOTAL        HARD       WORLDWIDE     EMERGING       REAL
                                    VAN ECK      ASSETS         BOND        MARKETS      ESTATE
                                  -----------  -----------  ------------  -----------  ------------

<S>                               <C>          <C>          <C>           <C>          <C>
INVESTMENT INCOME
Dividends from mutual funds           $30,826      $16,585       $12,446            -       $1,795
Less valuation period deductions
    (Note B)                           18,383        8,697         1,849       $6,909          928
                                  -----------  -----------  ------------  -----------  ------------
Net investment income (loss)           12,443        7,888        10,597      (6,909)          867
                                  -----------  -----------  ------------  -----------  ------------

REALIZED AND UNREALIZED GAINS
    (LOSSES) ON INVESTMENTS
Net realized gains (losses) on
    investments                        60,896    (325,719)       (6,324)      391,099        1,840
Net unrealized gains (losses) on
    investments                       299,818      531,534      (21,361)    (205,448)      (4,907)
                                  -----------  -----------  ------------  -----------  ------------
Net realized and unrealized
gains (losses) on investments         360,714      205,815      (27,685)      185,651      (3,067)
                                  -----------  -----------  ------------  -----------  ------------

NET INCREASE (DECREASE) IN NET
    ASSETS RESULTING FROM
    OPERATIONS                       $373,157     $213,703     ($17,088)     $178,742     ($2,200)
                                  ===========  ===========  ============  ===========  ============
</TABLE>



See accompanying notes.

- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 225
<PAGE>


                        Security Life Separate Account L1

                       Statement of Operations (continued)
                                   (Unaudited)
                      Nine months ended September 30, 1999


                                                      AIM
                                  ---------------------------------------------
                                      TOTAL         CAPITAL      GOVERNMENT
                                       AIM       APPRECIATION    SECURITIES
                                  -------------- -------------- --------------

INVESTMENT INCOME
Dividends from mutual funds                   -              -              -
Less valuation period deductions
    (Note B)                            $32,701        $11,381        $21,320
                                  -------------- -------------- --------------
Net investment income (loss)           (32,701)       (11,381)       (21,320)
                                  -------------- -------------- --------------

REALIZED AND UNREALIZED GAINS
    (LOSSES) ON INVESTMENTS
Net realized gains (losses) on
    investments                          22,945         29,983        (7,038)
Net unrealized gains (losses) on
    investments                          77,152         99,305       (22,153)
                                  -------------- -------------- --------------
Net realized and unrealized
gains (losses) on investments           100,097        129,288       (29,191)
                                  -------------- -------------- --------------

NET INCREASE (DECREASE) IN NET
    ASSETS RESULTING FROM
    OPERATIONS                          $67,396       $117,907      ($50,511)
                                  ============== ============== ==============


See accompanying notes.


- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 226
<PAGE>


                        Security Life Separate Account L1

                       Statement of Changes in Net Assets
                                   (Unaudited)
                      Nine months ended September 30, 1999


<TABLE>
<CAPTION>
                                     TOTAL
                                      ALL          TOTAL         TOTAL        TOTAL         TOTAL        TOTAL       TOTAL
                                   DIVISIONS         NB          ALGER       FIDELITY      INVESCO      VAN ECK       AIM
                                  ------------  ------------  -----------  ------------  ------------  ----------  ------------

<S>                               <C>           <C>           <C>          <C>           <C>           <C>         <C>
INCREASE (DECREASE) IN NET
ASSETS

OPERATIONS
Net investment income (loss)       $14,895,376    $1,850,601   $6,940,762    $6,320,671    ($196,400)    $12,443     ($32,701)
Net realized gains (losses) on
  investments                       13,909,102     (135,889)    3,847,712     9,196,782       916,656     60,896        22,945
Net unrealized gains (losses) on
  investments                     (10,871,813)   (2,235,009)  (4,536,943)   (4,797,945)       321,114    299,818        77,152
                                  ------------  ------------  -----------  ------------  ------------  ----------  ------------
Increase (decrease) in net
assets from
  operations                        17,932,665     (520,297)    6,251,531    10,719,508     1,041,370    373,157        67,396
                                  ------------  ------------  -----------  ------------  ------------  ----------  ------------

CHANGES FROM PRINCIPAL
  TRANSACTIONS
Net premiums                       110,942,823     6,925,705   12,949,887    77,880,480     9,878,594  1,039,893     2,268,264
Cost of insurance and
  administrative charges          (14,797,978)   (1,647,897)  (2,733,031)   (8,219,106)   (1,820,827)  (122,396)     (254,721)
Benefit payments                     (519,243)             -            -     (519,243)             -          -             -
Surrenders                        (12,100,319)   (1,404,466)  (2,698,139)   (5,903,232)   (1,465,154)   (28,634)     (600,694)
Net transfers among divisions
  (including the loan division
  and guaranteed interest
  division in the general
  account)                           1,848,227   (2,584,204)    8,363,932   (7,896,857)       519,983    891,599     2,553,774

Other                                   53,247         3,241     (25,849)        74,220      (23,320)     18,860         6,095
                                  ------------  ------------  -----------  ------------  ------------  ----------  ------------
Increase (decrease) from
  principal transactions            85,426,757     1,292,379   15,856,800    55,416,262     7,089,276  1,799,322     3,972,718
                                  ------------  ------------  -----------  ------------  ------------  ----------  ------------

Total increase (decrease) in       103,359,422       772,082   22,108,331    66,135,770     8,130,646  2,172,479     4,040,114
net assets

Net assets at beginning of         305,030,106    47,067,751   54,428,521   168,285,929    29,630,753  1,816,999     3,800,153
period
                                  ------------  ------------  -----------  ------------  ------------  ----------  ------------

Net assets at end of period       $408,389,528   $47,839,833  $76,536,852  $234,421,699   $37,761,399  $3,989,478   $7,840,267
                                  ============  ============  ===========  ============  ============  ==========  ============
</TABLE>


See accompanying notes.

- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 227
<PAGE>


                        Security Life Separate Account L1

                 Statement of Changes in Net Assets (continued)
                                   (Unaudited)
                      Nine months ended September 30, 1999


<TABLE>
<CAPTION>
                                                              NB
                                  -----------------------------------------------------------
                                      TOTAL         LIMITED
                                       NB        MATURITY BOND     GROWTH        PARTNERS
                                  -------------  -------------  -------------  --------------

<S>                               <C>            <C>            <C>            <C>
INCREASE IN NET ASSETS

OPERATIONS
Net investment income (loss)         $1,850,601       $827,839       $403,334       $619,428
Net realized gains (losses) on
   investments                        (135,889)      (253,335)      (271,898)        389,344
Net unrealized gains (losses) on
   investments                      (2,235,009)      (517,057)       (40,207)    (1,677,745)
                                  -------------  -------------  -------------  --------------
Increase (decrease) in net
assets from
   operations                         (520,297)         57,447         91,229      (668,973)
                                  -------------  -------------  -------------  --------------

CHANGES FROM PRINCIPAL
   TRANSACTIONS
Net premiums                          6,925,705      1,882,305      1,428,513      3,614,887
Cost of insurance and
   administrative charges           (1,647,897)      (426,622)      (276,240)      (945,035)
Benefit payments                              -              -              -              -
Surrenders                          (1,404,466)    (1,000,100)      (125,647)      (278,719)
Net transfers among divisions
   (including the loan division
   and guaranteed interest
   division in the general
   account)                         (2,584,204)    (3,045,474)      (516,834)        978,104
Other                                     3,241         22,152        (7,247)       (11,664)
                                  -------------  -------------  -------------  --------------
Increase (decrease) from
  principal transactions              1,292,379    (2,567,739)        502,545      3,357,573
                                  -------------  -------------  -------------  --------------

Total increase (decrease) in            772,082    (2,510,292)        593,774      2,688,600
net assets

Net assets at beginning of
period                               47,067,751     15,578,349      9,026,160     22,463,242
                                  -------------  -------------  -------------  --------------

Net assets at end of period         $47,839,833    $13,068,057     $9,619,934    $25,151,842
                                  =============  =============  =============  ==============
</TABLE>


See accompanying notes.

- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 228
<PAGE>


                        Security Life Separate Account L1

                 Statement of Changes in Net Assets (continued)
                                   (Unaudited)
                      Nine months ended September 30, 1999


<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)         $6,940,762     $2,102,734     $1,575,245     $2,599,046       $663,737
Net realized gains (losses) on
   investments                        3,847,712      (254,740)        155,044      1,688,880      2,258,528
Net unrealized gains (losses) on
   investments                      (4,536,943)      (358,981)    (1,323,462)    (2,152,621)      (701,879)
                                  -------------  --------------  ------------  -------------  --------------
Increase (decrease) in net
assets from
   operations                         6,251,531      1,489,013        406,827      2,135,305      2,220,386
                                  -------------  --------------  ------------  -------------  --------------

CHANGES FROM PRINCIPAL
   TRANSACTIONS
Net premiums                         12,949,887      3,095,456      2,456,242      5,358,862      2,039,327
Cost of insurance and
   administrative charges           (2,733,031)      (686,623)      (472,644)    (1,156,906)      (416,858)
Benefit payments                              -              -              -              -              -
Surrenders                          (2,698,139)      (916,830)      (246,128)      (985,915)      (549,266)
Net transfers among divisions
   (including the loan division
   and guaranteed interest
   division in the general
   account)                           8,363,932      1,057,181      1,130,939      3,097,863      3,077,949
Other                                  (25,849)       (43,088)       (22,908)       (23,930)         64,077
                                  -------------  --------------  ------------  -------------  --------------
Increase (decrease) from
  principal transactions             15,856,800      2,506,096      2,845,501      6,289,974      4,215,229
                                  -------------  --------------  ------------  -------------  --------------

Total increase (decrease) in         22,108,331      3,995,109      3,252,328      8,425,279      6,435,615
net assets

Net assets at beginning of
period                               54,428,521     15,503,371      9,220,207     22,903,614      6,801,329
                                  -------------  --------------  ------------  -------------  --------------

Net assets at end of period         $76,536,852    $19,498,480    $12,472,535    $31,328,893    $13,236,944
                                  =============  ==============  ============  =============  ==============
</TABLE>


See accompanying notes.

- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 229
<PAGE>


                        Security Life Separate Account L1

                 Statement of Changes in Net Assets (continued)
                                   (Unaudited)
                      Nine months ended September 30, 1999


<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)        $6,320,671     $737,259   $3,291,201      $688,321      $704,077      $899,813
Net realized gains (losses) on
   investments                       9,196,782      114,141    6,110,588       276,971             -     2,695,082
Net unrealized gains (losses) on
   investments                     (4,797,945)    (685,209)  (5,671,895)     2,098,113             -     (538,954)
                                  ------------  -----------  -----------  ------------  ------------  -------------
Increase (decrease) in net
assets from operations              10,719,508      166,191    3,729,894     3,063,405       704,077     3,055,941
                                  ------------  -----------  -----------  ------------  ------------  -------------

CHANGES FROM PRINCIPAL
   TRANSACTIONS
Net premiums                        77,880,480    2,465,876    6,610,837     4,280,132    41,327,338    23,196,297
Cost of insurance and
   administrative charges          (8,219,106)    (451,606)  (1,371,050)     (775,628)   (1,547,061)   (4,073,761)
Benefit payments                     (519,243)            -            -             -     (519,243)             -
Surrenders                         (5,903,232)    (611,510)    (665,962)   (1,152,367)   (1,149,832)   (2,323,561)
Net transfers among divisions
   (including the loan division
and
   guaranteed interest division
in
   the general account)            (7,896,857)  (1,322,166)    1,133,206       546,846  (22,310,341)    14,055,598
Other                                   74,220      (1,707)       25,166        20,753      (23,117)        53,125
                                  ------------  -----------  -----------  ------------  ------------  -------------
Increase (decrease) from
  principal transactions            55,416,262       78,887    5,732,197     2,919,736    15,777,744    30,907,698
                                  ------------  -----------  -----------  ------------  ------------  -------------

Total increase (decrease) in        66,135,770      245,078    9,462,091     5,983,141    16,481,821    33,963,639
net assets

Net assets at beginning of         168,285,929   10,237,279   32,900,142    20,581,887    18,412,252    86,154,369
period                            ------------  -----------  -----------  ------------  ------------  -------------

Net assets at end of period       $234,421,699  $10,482,357  $42,362,233   $26,565,028   $34,894,073  $120,118,008
                                  ============  ===========  ===========  ============  ============  =============
</TABLE>


See accompanying notes.

- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 230
<PAGE>


                        Security Life Separate Account L1

                 Statement of Changes in Net Assets (continued)
                                   (Unaudited)
                      Nine months ended September 30, 1999


<TABLE>
<CAPTION>
                                                                        INVESCO
                                  -------------------------------------------------------------------------------------
                                                                                                              SMALL
                                      TOTAL          TOTAL       INDUSTRIAL                                  COMPANY
                                     INVESCO        RETURN         INCOME       HIGH YIELD     UTILITIES     GROWTH
                                  -------------  -------------  -------------  -------------  -----------  ------------

<S>                               <C>            <C>            <C>            <C>            <C>          <C>
INCREASE (DECREASE) IN NET
ASSETS

OPERATIONS
Net investment income (loss)         ($196,400)      ($52,259)      ($69,936)      ($48,767)    ($16,883)     ($8,555)
Net realized gains (losses) on
   investments                          916,656        282,794        423,686      (191,447)      298,134      103,489
Net unrealized gains (losses) on
   investments                          321,114      (720,172)        195,085        636,457    (165,901)      375,645
                                  -------------  -------------  -------------  -------------  -----------  ------------
Increase (decrease) in net
assets from
   operations                         1,041,370      (489,637)        548,835        396,243      115,350      470,579
                                  -------------  -------------  -------------  -------------  -----------  ------------

CHANGES FROM PRINCIPAL
   TRANSACTIONS
Net premiums                          9,878,594      3,952,616      3,467,604      1,336,363      782,410      339,601
Cost of insurance and
   administrative charges           (1,820,827)      (579,891)      (678,755)      (354,536)    (141,851)     (65,794)
Benefit payments                              -              -              -              -            -            -
Surrenders                          (1,465,154)      (205,183)      (302,722)      (119,092)    (819,566)     (18,591)
Net transfers among divisions
   (including the loan division
   and guaranteed interest
   division in the general
   account)                             519,983      (693,682)      (187,353)      (686,420)    1,304,087      783,351
Other                                  (23,320)        (7,978)       (28,067)          4,823        2,443        5,459
                                  -------------  -------------  -------------  -------------  -----------  ------------
Increase (decrease) from
  principal transactions              7,089,276      2,465,882      2,270,707        181,138    1,127,523    1,044,026
                                  -------------  -------------  -------------  -------------  -----------  ------------

Total increase (decrease) in          8,130,646      1,976,245      2,819,542        577,381    1,242,873    1,514,605
net assets

Net assets at beginning of           29,630,753      8,105,328     10,853,005      7,882,782    2,040,960      748,678
period                            -------------  -------------  -------------  -------------  -----------  ------------

Net assets at end of period         $37,761,399    $10,081,573    $13,672,547     $8,460,163   $3,283,833   $2,263,283
                                  =============  =============  =============  =============  ===========  ============
</TABLE>


See accompanying notes

- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 231
<PAGE>


                        Security Life Separate Account L1

                 Statement of Changes in Net Assets (continued)
                                   (Unaudited)
                      Nine months ended September 30, 1999


<TABLE>
<CAPTION>
                                                               VAN ECK
                                  -------------------------------------------------------------------
                                                 WORLDWIDE                  WORLDWIDE     WORLDWIDE
                                     TOTAL         HARD       WORLDWIDE     EMERGING         REAL
                                    VAN ECK       ASSETS        BOND         MARKETS        ESTATE
                                  ------------  -----------  -----------  -------------  -------------

<S>                                 <C>          <C>            <C>          <C>             <C>
INCREASE (DECREASE) IN NET
ASSETS

OPERATIONS
Net investment income (loss)           $12,443       $7,888      $10,597       ($6,909)          $867
Net realized gains (losses) on
   investments                          60,896    (325,719)      (6,324)        391,099         1,840
Net unrealized gains (losses) on
   investments                         299,818      531,534     (21,361)      (205,448)       (4,907)
                                  ------------  -----------  -----------  -------------  -------------
Increase (decrease) in net
assets from operations                 373,157      213,703     (17,088)        178,742       (2,200)
                                  ------------  -----------  -----------  -------------  -------------

CHANGES FROM PRINCIPAL
   TRANSACTIONS
Net premiums                         1,039,893      373,568      213,261        292,969       160,095
Cost of insurance and
   administrative charges            (122,396)     (63,579)     (12,138)       (38,335)       (8,344)
Benefit payments                             -            -            -              -             -
Surrenders                            (28,634)     (23,333)            -          (839)       (4,462)
Net transfers among divisions
   (including the loan division
and
   guaranteed interest division
in
   the general account)                891,599      364,250       41,907        450,879        34,563
Other                                   18,860       15,574        1,437          1,328           521
                                  ------------  -----------  -----------  -------------  -------------
Increase (decrease) from
  principal transactions             1,799,322      666,480      244,467        706,002       182,373
                                  ------------  -----------  -----------  -------------  -------------

Total increase (decrease) in         2,172,479      880,183      227,379        884,744       180,173
net assets

Net assets at beginning of           1,816,999    1,073,755      205,807        461,156        76,281
period
                                  ------------  -----------  -----------  -------------  -------------

Net assets at end of period         $3,989,478   $1,953,938     $433,186     $1,345,900      $256,454
                                  ============  ===========  ===========  =============  =============
</TABLE>


See accompanying notes.

- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 232
<PAGE>


                        Security Life Separate Account L1

                 Statement of Changes in Net Assets (continued)
                                   (Unaudited)
                      Nine months ended September 30, 1999


                                                      AIM
                                  ---------------------------------------------

                                      TOTAL         CAPITAL      GOVERNMENT
                                       AIM       APPRECIATION    SECURITIES
                                  -------------- -------------- --------------

INCREASE (DECREASE) IN NET
ASSETS

OPERATIONS
Net investment income (loss)          ($32,701)      ($11,381)      ($21,320)
Net realized gains (losses) on
   investments                           22,945         29,983        (7,038)
Net unrealized gains (losses) on
   investments                           77,152         99,305       (22,153)
                                  -------------- -------------- --------------
Increase (decrease) in net
assets from
   operations                            67,396        117,907       (50,511)
                                  -------------- -------------- --------------

CHANGES FROM PRINCIPAL
   TRANSACTIONS
Net premiums                          2,268,264      1,133,728      1,134,536
Cost of insurance and
   administrative charges             (254,721)      (145,653)      (109,068)
Benefit payments                              -              -              -
Surrenders                            (600,694)       (17,852)      (582,842)
Net transfers among divisions
   (including the loan division
and
   guaranteed interest division
in
   the general account)               2,553,774        757,045      1,796,729
Other                                     6,095          3,624          2,471
                                  -------------- -------------- --------------
Increase (decrease) from
  principal transactions              3,972,718      1,730,892      2,241,826
                                  -------------- -------------- --------------

Total increase (decrease) in          4,040,114      1,848,799      2,191,315
net assets

Net assets at beginning of            3,800,153      1,204,436      2,595,717
period                            -------------- -------------- --------------

Net assets at end of period          $7,840,267     $3,053,235     $4,787,032
                                  ============== ============== ==============


See accompanying notes.

- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 233
<PAGE>


                        Security Life Separate Account L1

                          Notes to Financial Statements
                                   (Unaudited)
                               September 30, 1999


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 Variable Universal
Life, Strategic Advantage Variable Universal Life and Variable Survivor
Universal Life ("Variable Universal Life Policies") 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 used to satisfy liabilities
arising out of any other operations of the Company.

As of September 30, 1999, the Separate Account offered twenty-three investment
divisions available to the policyholders, each of which invests in an
independently managed mutual fund portfolio ("Fund"). The Funds are as follows:

PORTFOLIO MANAGERS/PORTFOLIOS (FUNDS)

Neuberger Berman Management Incorporated (NB)
     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

- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 234
<PAGE>


                        Security Life Separate Account L1
                                   (Unaudited)
                    Notes to Financial Statements (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
     INVESCO VIF Small Company Growth Portfolio

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

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

The Variable Universal Life 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 Variable Universal Life Policies 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.











- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 235
<PAGE>


                        Security Life Separate Account L1
                                   (Unaudited)
                    Notes to Financial Statements (continued)



NOTE B. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

The accompanying financial statements of the Separate Account have been prepared
on the basis of generally accepted accounting principles ("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.

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.











- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 236
<PAGE>


                        Security Life Separate Account L1
                                   (Unaudited)
                    Notes to Financial Statements (continued)



NOTE B. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

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 charged for
the nine months ended September 30, 1999 was $2,046,339.

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.















- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 237
<PAGE>


                        Security Life Separate Account L1
                                   (Unaudited)
                    Notes to Financial Statements (continued)


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 for the nine months ended September 30,
1999 was $14,797,978. Dividends made by the Funds are reinvested in the Funds.

The following is a summary of Fund shares owned as of September 30, 1999:

<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 Inc.:
   Limited Maturity Bond                          990,754.879        $13.19      $13,068,057       $13,341,360
   Growth                                         383,569.926        $25.08        9,619,934         9,144,677
   Partners                                     1,393,453.900        $18.05       25,151,842        26,937,142

Fred Alger Management, Inc.:
   American Small Capitalization                  463,366.913        $42.08       19,498,480        19,206,039
   American MidCap Growth                         486,069.128        $25.66       12,472,535        12,434,368
   American Growth                                592,004.793        $52.92       31,328,893        29,186,588
   American Leveraged AllCap                      320,042.146        $41.36       13,236,944        12,430,665

Fidelity Management & Research Co.:
   Asset Manager                                  610,859.913        $17.16       10,482,357        10,431,780
   Growth                                         952,602.490        $44.47       42,362,233        41,979,868
   Overseas                                     1,208,050.382        $21.99       26,565,028        23,798,192
   Money Market                                34,894,073.120         $1.00       34,894,073        34,894,073
   Index 500                                      823,628.676       $145.84      120,118,008       104,570,094

INVESCO Funds Group, Inc.:
   Total Return                                   634,061.153        $15.90       10,081,573        10,511,407
   Industrial Income                              690,881.639        $19.79       13,672,547        12,787,764
   High Yield                                     709,150.330        $11.93        8,460,163         8,693,689
   Utilities                                      172,198.950        $19.07        3,283,833         3,136,203
   Small Company Growth                           152,102.322        $14.88        2,263,283         1,813,540

Van Eck Associates Corporation:
   Worldwide Hard Assets                          183,640.729        $10.64        1,953,938         1,866,458
   Worldwide Bond                                  39,669.059        $10.92          433,186           450,594
   Worldwide Emerging Markets                     148,063.782         $9.09        1,345,900         1,504,209
   Worldwide Real Estate                           26,966.790         $9.51          256,454           261,390

AIM Advisors, Inc.:
   Capital Appreciation                           113,756.899        $26.84        3,053,235         2,834,706
   Government Securities                          434,001.049        $11.03        4,787,032         4,774,323
                                                                                ------------     -------------

Total                                                                           $408,389,528      $386,989,129
                                                                                ============     =============
</TABLE>


- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 238
<PAGE>


                        Security Life Separate Account L1
                                   (Unaudited)
                    Notes to Financial Statements (continued)


NOTE C. INVESTMENTS (CONTINUED)

For the nine months ended September 30, 1999, the cost of purchases (plus
reinvested dividends) and sales of investments are as follows:

<TABLE>
<CAPTION>
                                                  BEGINNING                                               END
FUND                                               OF YEAR         PURCHASES           SALES            OF YEAR
- -------------------------------------------------------------------------------------------------------------------

<S>                                             <C>                <C>            <C>                 <C>
Neuberger Berman Management Inc.:
   Limited Maturity Bond                          $15,334,595        $4,863,022      ($6,856,257)       $13,341,360
   Growth                                           8,510,696         2,921,295       (2,287,314)         9,144,677
   Partners                                        22,570,797         6,832,674       (2,466,329)        26,937,142

Fred Alger Management, Inc.:
   American Small Capitalization                   14,851,950         9,680,757       (5,326,668)        19,206,039
   American MidCap Growth                           7,858,579         5,128,822         (553,033)        12,434,368
   American Growth                                 18,608,688        14,479,402       (3,901,502)        29,186,588
   American Leveraged AllCap                        5,293,171        11,199,357       (4,061,863)        12,430,665

Fidelity Management & Research Co.:
   Asset Manager                                    9,501,494         5,409,681       (4,479,395)        10,431,780
   Growth                                          26,845,882        49,460,163      (34,326,177)        41,979,868
   Overseas                                        19,913,166        12,428,649       (8,543,623)        23,798,192
   Money Market                                    18,412,252        83,637,874      (67,156,053)        34,894,073
   Index 500                                       70,067,500        38,943,047       (4,440,453)       104,570,094

INVESCO Funds Group, Inc.:
   Total Return                                     7,814,990         4,595,765       (1,899,348)        10,511,407
   Industrial Income                               10,163,306         4,303,132       (1,678,674)        12,787,764
   High Yield                                       8,752,765         2,641,428       (2,700,504)         8,693,689
   Utilities                                        1,727,429         2,282,360         (873,586)         3,136,203
   Small Company Growth                               674,581         1,581,087         (442,128)         1,813,540

Van Eck Associates Corporation:
   Worldwide Hard Assets                            1,517,809         1,870,712       (1,522,063)         1,866,458
   Worldwide Bond                                     201,853           327,317          (78,576)           450,594
   Worldwide Emerging Markets                         414,017         4,479,244       (3,389,052)         1,504,209
   Worldwide Real Estate                               76,310           280,045          (94,965)           261,390

AIM Advisors, Inc.
   Capital Appreciation                             1,085,211         2,087,719         (338,224)         2,834,706
   Government Securities                            2,560,855         4,762,021       (2,548,553)         4,774,323
                                                -------------      ------------   ---------------     -------------

Total                                            $272,757,896      $274,195,573    ($159,964,340)      $386,989,129
                                                =============      ============   ===============     =============
</TABLE>

Aggregate proceeds from sales of investments for the nine months ended September
30, 1999 were $173,873,442.


- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 239
<PAGE>


                        Security Life Separate Account L1
                                   (Unaudited)
                    Notes to Financial Statements (continued)


NOTE D. OTHER POLICY DEDUCTIONS

The Variable Universal Life Policies 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 Variable Universal Life Policies allow the policyholders to borrow against
their policies by using them as collateral for a loan. At the time of borrowing
against the policies, an amount equal to the loan amount is transferred from the
Separate Account divisions to a Loan Division in the Company's General Account
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.









- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 240
<PAGE>


                        Security Life Separate Account L1
                                   (Unaudited)
                    Notes to Financial Statements (continued)


NOTE G. SUMMARY OF CHANGES IN UNITS

The following schedule summarizes the changes in divisional units for the nine
months ended September 30, 1999:

<TABLE>
<CAPTION>
                                                                            (DECREASE)
                                                                                FOR
                                           OUTSTANDING      INCREASE        WITHDRAWALS      OUTSTANDING
                                          AT BEGINNING    FOR PAYMENTS       AND OTHER         AT END
                DIVISION                     OF YEAR        RECEIVED        DEDUCTIONS         OF YEAR
- ----------------------------------------------------------------------------------------------------------

<S>                                        <C>             <C>             <C>               <C>
Neuberger Berman Management Inc.:
   Limited Maturity Bond                   1,245,559.121     319,332.671     (525,269.118)   1,039,622.674
   Growth                                    447,486.376     125,919.627      (99,517.630)     473,888.373
   Partners                                  986,298.018     257,003.976     (117,939.937)   1,125,362.057

Fred Alger Management, Inc.:
   American Small Capitalization             838,692.418     394,407.340     (263,508.506)     969,591.252
   American MidCap Growth                    402,532.472     148,230.643      (29,117.984)     521,645.131
   American Growth                           923,696.066     438,134.681     (206,209.462)   1,155,621.285
   American Leveraged AllCap                 221,642.446     292,852.027     (173,072.134)     341,422.339

Fidelity Management & Research Co.:
   Asset Manager                             600,255.213     267,313.961     (262,352.258)     605,216.916
   Growth                                  1,293,480.338   1,654,759.376   (1,442,829.875)   1,505,409.839
   Overseas                                1,429,659.907     765,975.800     (571,856.489)   1,623,779.218
   Money Market                            1,526,404.399   6,748,481.247   (5,469,895.852)   2,804,989.794
   Index 500                               3,215,990.519   1,324,678.050     (246,138.425)   4,294,530.144

INVESCO Funds Group, Inc.:
   Total Return                              450,557.216     253,716.704     (116,427.098)     587,846.822
   Industrial Income                         473,616.752     178,044.695      (87,379.689)     564,281.758
   High Yield                                486,858.648     158,273.720     (146,595.951)     498,536.417
   Utilities                                 110,379.616     115,690.556      (59,547.200)     166,522.972
   Small Company Growth                       67,506.441     136,205.871      (44,885.435)     158,826.877

Van Eck Associates Corporation:
   Worldwide Hard Assets                     132,513.824     205,152.684     (131,337.258)     206,329.250
   Worldwide Bond                             18,656.317      30,172.136       (6,893.700)      41,934.753
   Worldwide Emerging Markets                 67,354.295     498,961.101     (411,436.225)     154,879.171
   Worldwide Real Estate                       8,765.232      31,025.290      (10,681.101)      29,109.421

AIM Advisors, Inc.
   Capital Appreciation                      105,457.867     177,801.435      (30,925.831)     252,333.471
   Government Securities                     246,150.062     461,371.899     (245,006.792)     462,515.169
</TABLE>




- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 241
<PAGE>


                        Security Life Separate Account L1
                                   (Unaudited)
                    Notes to Financial Statements (continued)


 NOTE H. NET ASSETS

Net assets at September 30, 1999 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 Inc.:
   Limited Maturity Bond                      $12,562,603       $1,060,309          ($281,553)         ($273,302)      $13,068,057
   Growth                                       8,793,027          627,076           (275,425)            475,256        9,619,934
   Partners                                    25,178,621          851,608             906,913        (1,785,300)       25,151,842


Fred Alger Management, Inc.:
   American Small Capitalization               17,061,250        2,257,234           (112,445)            292,441       19,498,480
   American MidCap Growth                      10,432,084        1,605,541             396,745             38,165       12,472,535
   American Growth                             24,617,360        2,618,200           1,951,027          2,142,306       31,328,893
   American Leveraged AllCap                    9,195,995          648,266           2,586,404            806,279       13,236,944

Fidelity Management & Research Co.:
   Asset Manager                                9,355,520          920,583             155,678             50,576       10,482,357
   Growth                                      31,627,570        3,555,730           6,796,617            382,316       42,362,233
   Overseas                                    22,063,364        1,088,395             646,434          2,766,835       26,565,028
   Money Market                                33,253,155        1,640,918                   -                  -       34,894,073
   Index 500                                  100,251,140        1,273,803           3,045,152         15,547,913      120,118,008

INVESCO Funds Group, Inc.:
   Total Return                                10,115,714           36,014             359,679          (429,834)       10,081,573
   Industrial Income                           11,796,930          418,112             572,722            884,783       13,672,547
   High Yield                                   7,933,708          597,561             162,419          (233,525)        8,460,163
   Utilities                                    2,735,480           10,273             390,449            147,631        3,283,833
   Small Company Growth                         1,718,607          (8,555)             103,489            449,742        2,263,283

Van Eck Associates Corporation:
   Worldwide Hard Assets                        2,149,636           16,934           (300,111)             87,479        1,953,938
   Worldwide Bond                                 446,321           10,597             (6,324)           (17,408)          433,186
   Worldwide Emerging Markets                   1,120,018          (6,909)             391,099          (158,308)        1,345,900
   Worldwide Real Estate                          258,684              866               1,840            (4,936)          256,454

AIM Advisors, Inc.:
   Capital Appreciation                         2,816,104         (11,381)              29,983            218,529        3,053,235
   Government Securities                        4,802,681         (21,320)             (7,038)             12,709        4,787,032

                                            =============    =============      ==============       ============    =============
Total                                        $350,285,572      $19,189,855         $17,513,754        $21,400,347     $408,389,528
                                            =============    =============      ==============       ============    =============
</TABLE>


- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 242
<PAGE>


                        Security Life Separate Account L1
                                   (Unaudited)
                    Notes to Financial Statements (continued)


NOTE I. YEAR 2000 (UNAUDITED)

Security Life of Denver Insurance Company is aware of the computer problems that
may exist surrounding the Year 2000. Our senior management is committed to
ensuring that information processing and delivery systems will be Year 2000
compliant before December 31, 1999. Our project team continues to implement the
Year 2000 project plan which includes the analysis, remediation and testing of
our in-house source code. The project plan covers Security Life, ING America
Equities, Inc., Midwestern United Life Insurance Company and First ING Life
Insurance Company of New York. We will follow our normal project management
methodology, including communication with senior management on a monthly and
as-needed basis. Funds have been allocated for these efforts, and we are
confident we have sufficient resources to ensure Year 2000 processing
capabilities.

The analysis, remediation and system testing phases of the plan were completed
by June 28, 1999. We will continue to do precautionary testing throughout 1999.
However, there is no assurance Security Life will be successful, or that
interaction with other service providers will not impact our services.











- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 243
<PAGE>


<PAGE>



                                   APPENDIX A


                                 FACTORS FOR THE
                          CASH VALUE ACCUMULATION TEST
                           FOR A LIFE INSURANCE POLICY


<TABLE>
<CAPTION>

               Male                        |              Male                          |              Male
 Attained   or Unisex              Unisex  | Attained   or Unisex                Unisex | Attained   or Unisex                Unisex
    Age       100/0     Female      80/20  |  Age        100/0      Female       80/20  |    Age      100/0      Female        80/20
    ---       -----     ------      -----  |  ---        -----      ------       -----  |    ---      -----      ------        -----



<S>           <C>       <C>        <C>        <C>        <C>        <C>          <C>       <C>       <C>         <C>         <C>
     0        11.727    14.234     12.149  |                                            |
     1        11.785    14.209     12.194  |  34         4.188      4.902        4.314  |  67        1.617       1.815       1.657
     2        11.458    13.815     11.857  |  35         4.052      4.742        4.173  |  68        1.583       1.769       1.620
     3        11.128    13.417     11.515  |  36         3.920      4.586        4.037  |  69        1.550       1.724       1.585
     4        10.803    13.023     11.178  |  37         3.793      4.437        3.906  |  70        1.518       1.681       1.552
     5        10.481    12.635     10.845  |  38         3.670      4.293        3.780  |  71        1.488       1.639       1.520
     6        10.161    12.253     10.514  |  39         3.553      4.154        3.658  |  72        1.459       1.599       1.489
     7         9.844    11.875     10.187  |  40         3.439      4.021        3.541  |  73        1.432       1.560       1.460
     8         9.530    11.505      9.863  |  41         3.330      3.894        3.429  |  74        1.406       1.524       1.433
     9         9.221    11.141      9.545  |  42         3.226      3.771        3.322  |  75        1.382       1.490       1.407
    10         8.918    10.784      9.233  |  43         3.125      3.654        3.218  |  76        1.359       1.457       1.383
    11         8.623    10.436      8.928  |  44         3.028      3.541        3.119  |  77        1.338       1.427       1.360
    12         8.338    10.098      8.634  |  45         2.936      3.432        3.023  |  78        1.318       1.398       1.338
    13         8.066     9.771      8.353  |  46         2.846      3.328        2.931  |  79        1.299       1.371       1.318
    14         7.808     9.455      8.085  |  47         2.761      3.227        2.843  |  80        1.281       1.345       1.298
    15         7.564     9.150      7.831  |  48         2.678      3.129        2.758  |  81        1.264       1.321       1.280
    16         7.335     8.857      7.592  |  49         2.599      3.035        2.676  |  82        1.248       1.298       1.262
    17         7.118     8.575      7.364  |  50         2.522      2.945        2.597  |  83        1.233       1.277       1.245
    18         6.911     8.302      7.148  |  51         2.449      2.858        2.522  |  84        1.218       1.257       1.230
    19         6.713     8.038      6.939  |  52         2.378      2.774        2.449  |  85        1.205       1.238       1.215
    20         6.521     7.782      6.737  |  53         2.311      2.693        2.379  |  86        1.193       1.221       1.202
    21         6.334     7.534      6.540  |  54         2.246      2.615        2.312  |  87        1.181       1.205       1.189
    22         6.150     7.293      6.347  |  55         2.184      2.540        2.248  |  88        1.171       1.190       1.177
    23         5.969     7.059      6.158  |  56         2.125      2.468        2.187  |  89        1.160       1.176       1.166
    24         5.791     6.831      5.971  |  57         2.068      2.398        2.128  |  90        1.151       1.163       1.155
    25         5.615     6.611      5.788  |  58         2.014      2.330        2.071  |  91        1.141       1.150       1.144
    26         5.441     6.396      5.608  |  59         1.962      2.265        2.017  |  92        1.131       1.137       1.133
    27         5.271     6.188      5.431  |  60         1.912      2.201        1.965  |  93        1.120       1.125       1.122
    28         5.104     5.986      5.258  |  61         1.864      2.139        1.915  |  94        1.109       1.112       1.110
    29         4.940     5.791      5.089  |  62         1.818      2.079        1.867  |  95        1.097       1.098       1.097
    30         4.781     5.601      4.925  |  63         1.774      2.022        1.821  |  96        1.083       1.084       1.084
    31         4.626     5.418      4.765  |  64         1.732      1.967        1.777  |  97        1.069       1.069       1.069
    32         4.476     5.241      4.610  |  65         1.692      1.914        1.735  |  98        1.054       1.054       1.054
    33         4.330     5.069      4.459  |  66         1.654      1.863        1.695  |  99        1.040       1.040       1.040
                                           |                                            |  100       1.000       1.000       1.000

</TABLE>

- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 244

<PAGE>



                                   APPENDIX B

PERFORMANCE INFORMATION

POLICY PERFORMANCE

The following hypothetical illustrations demonstrate how the actual investment
experience of each variable investment option 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 $5,750 annual premium, paid at
the beginning of each year, for a hypothetical policy with a $300,000 face
amount death benefit Option 1, issued on a nonsmoker male, Age 45. It is assumed
that all premiums are allocated to the investment option 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, page 42. This prospectus also contains illustrations based on assumed
rates of return. See Illustrations of Death Benefits, Account Values, Surrender
Values and Accumulated Premiums, page 51.











- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 245

<PAGE>



                           HYPOTHETICAL ILLUSTRATIONS

Nonsmoker Male Age 45
Preferred Risk Class                                      Death Benefit Option 1
Stated Death Benefit $300,000                              Annual Premium $5,750

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


AIM VI Capital Appreciation Fund
  Year          Annual Total       Cash Surrender       Account         Death
 Ended:           Return*              Value             Value         Benefit
    1994             2.50%               5,131            5,131        300,000
    1995            35.69%              13,809           13,809        300,000
    1996            17.58%              21,973           21,973        300,000
    1997            13.51%              30,308           30,308        300,000
    1998            19.30%              41,638           41,638        300,000

AIM VI Government Securities Fund
  Year          Annual Total       Cash Surrender       Account         Death
 Ended:           Return*              Value             Value         Benefit
    1994           -3.73%                4,808            4,808        300,000
    1995            15.56%              11,360           11,360        300,000
    1996             2.29%              16,588           16,588        300,000
    1997             8.16%              23,050           23,050        300,000
    1998             7.66%              29,742           29,742        300,000


Alger American Growth Portfolio
  Year          Annual Total       Cash Surrender       Account         Death
 Ended:           Return*              Value             Value         Benefit
    1990             4.14%               5,216            5,216        300,000
    1991            40.39%              14,413           14,413        300,000
    1992            12.38%              21,671           21,671        300,000
    1993            22.47%              32,348           32,348        300,000
    1994             1.45%              37,441           37,441        300,000
    1995            36.37%              57,266           57,266        300,000
    1996            13.35%              69,935           69,935        300,000
    1997            25.75%              93,461           93,461        300,000
    1998            48.07%             145,016          145,016        335,131

Alger American MidCap Growth Portfolio
  Year          Annual Total       Cash Surrender       Account         Death
 Ended:           Return*              Value             Value         Benefit
    1994           -1.54%                4,921            4,921        300,000
    1995            44.45%              14,410           14,410        300,000
    1996            11.90%              21,575           21,575        300,000
    1997            15.01%              30,254           30,254        300,000
    1998            30.30%              45,429           45,429        300,000



- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 246

<PAGE>



                     HYPOTHETICAL ILLUSTRATIONS (continued)

Nonsmoker Male Age 45
Preferred Risk Class                                      Death Benefit Option 1
Stated Death Benefit $300,000                              Annual Premium $5,750


Alger American Small Capitalization Portfolio
  Year          Annual Total       Cash Surrender       Account         Death
 Ended:           Return*              Value             Value         Benefit
    1989            64.48%               8,354            8,354        300,000
    1990             8.71%              14,528           14,528        300,000
    1991            57.54%              30,643           30,643        300,000
    1992             3.55%              36,602           36,602        300,000
    1993            13.28%              46,650           46,650        300,000
    1994           -4.38%               48,877           48,877        300,000
    1995            44.31%              77,017           77,017        300,000
    1996             4.18%              84,752           84,752        300,000
    1997            11.39%              99,306           99,306        300,000
    1998            15.53%             119,862          119,862        300,000


Fidelity VIP Growth Portfolio
  Year          Annual Total       Cash Surrender       Account         Death
 Ended:           Return*              Value             Value         Benefit
    1989            31.51%               6,637            6,637        300,000
    1990           -11.73%              10,251           10,251        300,000
    1991            45.51%              22,069           22,069        300,000
    1992             9.32%              29,287           29,287        300,000
    1993            19.37%              40,444           40,444        300,000
    1994           -0.02%               44,915           44,915        300,000
    1995            35.36%              66,859           66,859        300,000
    1996            14.71%              81,698           81,698        300,000
    1997            23.48%             106,351          106,351        300,000
    1998            39.49%             154,612          154,612        347,259

Fidelity VIP Overseas Portfolio
  Year          Annual Total       Cash Surrender       Account         Death
 Ended:           Return*              Value             Value         Benefit
    1989            26.28%               6,365            6,365        300,000
    1990           -1.67%               11,171           11,171        300,000
    1991             8.00%              17,320           17,320        300,000
    1992           -10.72%              19,644           19,644        300,000
    1993            37.35%              33,336           33,336        300,000
    1994             1.72%              38,474           38,474        300,000
    1995             9.74%              47,081           47,081        300,000
    1996            13.15%              58,205           58,205        300,000
    1997            11.56%              69,836           69,836        300,000
    1998            12.81%              83,772           83,772        300,000



- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 247

<PAGE>



                     HYPOTHETICAL ILLUSTRATIONS (continued)

Nonsmoker Male Age 45
Preferred Risk Class                                      Death Benefit Option 1
Stated Death Benefit $300,000                              Annual Premium $5,750


Fidelity VIP II Index 500 Portfolio
  Year          Annual Total       Cash Surrender       Account        Benefit
 Ended            Return *             Value             Value          Death
    1993             9.74%               5,506            5,506        300,000
    1994             1.04%              10,616           10,616        300,000
    1995            37.19%              21,296           21,296        300,000
    1996            22.82%              31,981           31,981        300,000
    1997            32.82%              48,605           48,605        300,000
    1998            28.31%              68,184           68,184        300,000


GCG Trust Equity Income Portfolio
  Year          Annual Total       Cash Surrender       Account        Benefit
 Ended            Return *             Value             Value          Death
    1990             4.74%               5,247            5,247        300,000
    1991            20.02%              12,332           12,332        300,000
    1992             1.88%              17,510           17,510        300,000
    1993            11.13%              24,712           24,712        300,000
    1994           -1.18%               28,923           28,923        300,000
    1995            18.93%              39,781           39,781        300,000
    1996             8.77%              48,084           48,084        300,000
    1997            17.44%              61,601           61,601        300,000
    1998             8.26%              71,438           71,438        300,000

GCG Trust Growth Portfolio
  Year          Annual Total       Cash Surrender       Account         Death
 Ended:           Return*              Value             Value         Benefit
    1997            15.69%               5,815            5,815        300,000
    1998            45.36%              15,800           15,800        300,000

GCG Trust Hard Assets Portfolio
  Year          Annual Total       Cash Surrender       Account        Benefit
 Ended            Return *             Value             Value          Death
    1990           -13.84%               4,284            4,284        300,000
    1991             4.70%               9,729            9,729        300,000
    1992           -9.81%               13,134           13,134        300,000
    1993            49.93%              26,864           26,864        300,000
    1994             2.53%              32,221           32,221        300,000
    1995            10.69%              40,656           40,656        300,000
    1996            33.17%              60,102           60,102        300,000
    1997             6.22%              68,451           68,451        300,000
    1998           -29.58%              51,183           51,183        300,000




- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 248

<PAGE>





                     HYPOTHETICAL ILLUSTRATIONS (continued)

Nonsmoker Male Age 45
Preferred Risk Class                                      Death Benefit Option 1
Stated Death Benefit $300,000                              Annual Premium $5,750
GCG Trust Limited Maturity Bond Portfolio
  Year          Annual Total       Cash Surrender       Account         Death
 Ended:           Return*              Value             Value         Benefit
    1990             7.87%               5,409            5,409        300,000
    1991            11.27%              11,601           11,601        300,000
    1992             4.84%              17,258           17,258        300,000
    1993             6.20%              23,339           23,339        300,000
    1994           -1.19%               27,564           27,564        300,000
    1995            11.72%              35,835           35,835        300,000
    1996             4.32%              41,990           41,990        300,000
    1997             6.67%              49,423           49,423        300,000
    1998             6.86%              57,494           57,494        300,000

GCG Trust Liquid Asset Money Market Portfolio
  Year          Annual Total       Cash Surrender       Account         Death
 Ended:           Return*              Value             Value         Benefit
    1990             7.75%               5,403            5,403        300,000
    1991             5.66%              11,000           11,000        300,000
    1992             3.13%              16,355           16,355        300,000
    1993             2.64%              21,624           21,624        300,000
    1994             3.89%              27,211           27,211        300,000
    1995             5.51%              33,457           33,457        300,000
    1996             5.01%              39,773           39,773        300,000
    1997             5.07%              46,348           46,348        300,000
    1998             5.13%              53,324           53,324        300,000
GCG Trust Mid-Cap Growth Portfolio
  Year          Annual Total       Cash Surrender       Account         Death
 Ended:           Return*              Value             Value         Benefit
    1995            29.23%               6,519            6,519        300,000
    1996            20.68%              13,934           13,934        300,000
    1997            19.67%              22,517           22,517        300,000
    1998            42.61%              38,912           38,912        300,000
GCG Trust Research Portfolio
  Year          Annual Total       Cash Surrender       Account         Death
 Ended:           Return*              Value             Value         Benefit
    1995            36.58%               6,901            6,901        300,000
    1996            23.37%              14,720           14,720        300,000
    1997            20.12%              23,546           23,546        300,000
    1998            40.94%              39,902           39,902        300,000


- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 249

<PAGE>






                     HYPOTHETICAL ILLUSTRATIONS (continued)

Nonsmoker Male Age 45
Preferred Risk Class                                      Death Benefit Option 1
Stated Death Benefit $300,000                              Annual Premium $5,750
GCG Trust Total Return Portfolio
  Year          Annual Total       Cash Surrender       Account         Death
 Ended:           Return*              Value             Value         Benefit
    1995            24.51%               6,273            6,273        300,000
    1996            13.70%              12,839           12,839        300,000
    1997            20.89%              21,426           21,426        300,000
    1998            19.29%              31,211           31,211        300,000


INVESCO VIF Equity Income Fund
  Year          Annual Total       Cash Surrender       Account        Benefit
 Ended            Return *             Value             Value          Death
    1995            29.25%               6,520            6,520        300,000
    1996            22.28%              14,123           14,123        300,000
    1997            28.17%              24,372           24,372        300,000
    1998            15.30%              33,554           33,554        300,000

INVESCO VIF High Yield Fund
  Year          Annual Total       Cash Surrender       Account         Death
 Ended:           Return*              Value             Value         Benefit
    1995            19.76%               6,027            6,027        300,000
    1996            16.59%              12,883           12,883        300,000
    1997            17.33%              20,840           20,840        300,000
    1998             1.42%              25,909           25,909        300,000

INVESCO VIF Small Company Growth Fund
  Year          Annual Total       Cash Surrender       Account        Benefit
 Ended            Return *             Value             Value          Death
    1998            16.38%               5,851            5,851        300,000

Neuberger Berman AMT Partners Portfolio
  Year          Annual Total       Cash Surrender       Account         Death
 Ended:           Return*              Value             Value         Benefit
    1995            36.47%               6,895            6,895        300,000
    1996            29.57%              15,461           15,461        300,000
    1997            31.25%              26,719           26,719        300,000
    1998             4.21%              32,749           32,749        300,000







- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 250

<PAGE>




                     HYPOTHETICAL ILLUSTRATIONS (continued)

Nonsmoker Male Age 45
Preferred Risk Class                                      Death Benefit Option 1
Stated Death Benefit $300,000                              Annual Premium $5,750
Van Eck Worldwide Bond Fund
  Year          Annual Total       Cash Surrender       Account         Death
 Ended:           Return*              Value             Value         Benefit
    1990            11.25%               5,585            5,585        300,000
    1991            18.39%              12,562           12,562        300,000
    1992           -5.25%               16,489           16,489        300,000
    1993             7.79%              22,863           22,863        300,000
    1994           -1.32%               27,058           27,058        300,000
    1995            17.30%              37,045           37,045        300,000
    1996             2.53%              42,505           42,505        300,000
    1997             2.38%              47,950           47,950        300,000
    1998            12.75%              59,020           59,020        300,000

Van Eck Worldwide Emerging Markets Fund
  Year          Annual Total       Cash Surrender       Account         Death
 Ended:           Return*              Value             Value         Benefit
    1996            26.82%               6,393            6,393        300,000
    1997           -11.61%              10,050           10,050        300,000
    1998           -34.15%               9,755            9,755        300,000

Van Eck Worldwide Real Estate Fund
  Year          Annual Total       Cash Surrender       Account         Death
 Ended:           Return*              Value             Value         Benefit
    1998           -11.35%               4,413            4,413        300,000



- --------------------------------------------------------------------------------
Corporate Benefits Variable Universal Life 251

<PAGE>

                                     PART II


                           UNDERTAKING TO FILE REPORTS

Subject to the terms and conditions of Section 15(d) of the Securities Exchange
Act of 1934, the undersigned Registrant hereby undertakes to file with the
Securities and Exchange Commission such supplementary and periodic information,
documents, and reports as may be prescribed by any rule or regulation of the
Commission heretofore or hereafter duly adopted pursuant to authority conferred
in that section.


                      UNDERTAKING REGARDING INDEMNIFICATION

Please refer to the Articles of Incorporation listed as Exhibits 1.A(6)(a) and
1.A(6)(b-g) and the By-Laws listed as Exhibits 1.A(6)(h) and 1.A(6)(h)(i).

Security Life of Denver's (the "corporation") Certificate of Incorporation and
bylaws provide that the corporation shall have every power and duty of
indemnification of directors, officers, employees and agents, without
limitation, provided by the laws of the state of Colorado. Under Colorado law,
the corporation has the power to indemnify such persons against expenses,
judgments, fines and amounts paid in settlement actually and reasonably incurred
by such person in connection with any threatened, pending or completed action,
suit or proceeding, if such person acted in good faith and in a manner which
that person reasonably believed to be in or not opposed to the best interest of
the corporation and, with respect to any criminal action or proceeding, had no
reasonable cause to believe his conduct was unlawful. In the case of actions by
or in the right of the corporation, such indemnification cannot be made where
such person is adjudged liable to the corporation, except pursuant to a court
order. The corporation is required to indemnify directors, officers, employees
and agents against expense actually and reasonably incurred in connection with
actions where such persons have been successful on the merits or otherwise in
defense of such actions.

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


          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.


- --------------------------------------------------------------------------------
Corporate Variable Universal Life    II - 1

<PAGE>



           The prospectus.

           The undertaking to file reports.

           The undertaking regarding indemnification.

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

           The signatures.

           Written consents of the following persons:
                     James L. Livingston, Jr. (See Exhibit 6B).
                     Ernst & Young, L.L.P. (See Exhibit 7A).
                     Sutherland Asbill & Brennan LLP (See Exhibit 7B).


      The following exhibits:

1.A   (1)   Resolution of the Executive Committee of the Board of Directors of
            Security Life of Denver Insurance Company ("Security Life of
            Denver") authorizing the establishment of the Registrant. /1/

      (2)   Not Applicable.

      (3)   (a)    Security Life of Denver Distribution Agreement. /1/
                   (i)    Amendment to Security Life of Denver Insurance Company
                          Distribution Agreement
            (b)    Amendment to Broker/Dealer Supervisory and Selling Agreement
                   for Variable Contracts with Compensation Schedule.
            (c)    Commission Schedule for Policies.

      (4)   Not Applicable.

      (5)   (a)    Specimen Corporate Variable Universal Life Insurance Policy
                   (Form No. 2505(VUL)- 3/00). /5/
            (b)    Adjustable Term Insurance Rider (Form No. R2006-3/00). /5/
            (c)    Certificate of Insurance. /5/

      (6)   (a)    Security Life of Denver's Restated Articles of
                   Incorporation. 1/
            (b-g)  Amendments to Articles of Incorporation through
                   June 12, 1987. /1/
            (h)    Security Life of Denver's By-Laws. /1/
                   (i)    Bylaws of Security Life of Denver Insurance Company
                          (Restated with Amendments throug
                          September 30, 1997). /2/

      (7)   Not Applicable.

      (8)   (a)    Participation Agreements
                   (i)    Participation Agreement by and among AIM Variable
                          Insurance Funds, Inc., Life Insurance Company, on
                          Behalf of Itself and its Separate Accounts and Name of
                          Underwriter of Variable Contracts and Policies. /3/
                   (ii)   Sales Agreement by and among The Alger American Fund,
                          Fred Alger Management, Inc., and Security Life of
                          Denver Insurance Company. /1/
                   (iii)  Sales Agreement by and among Neuberger & Berman
                          Advisers Management Trust, Neuberger & Berman
                          Management Incorporated, and Security Life of Denver
                          Insurance Company. /1/
                   (iv)   Participation Agreement among Variable Insurance
                          Products Fund, Fidelity Distributors Corporation and
                          Security Life of Denver Insurance Company. /1/

- --------------------------------------------------------------------------------
Corporate Variable Universal Life    II - 2

<PAGE>



                   (v)    Participation Agreement among Variable Insurance
                          Products Fund II, Fidelity Distributors Corporation
                          and Security Life of Denver Insurance Company. /1/
                   (vi)   Participation Agreement among INVESCO Variable
                          Investment Funds, Inc., INVESCO Funds Group, Inc., and
                          Security Life of Denver Insurance Company. /1/
                   (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. /1/
            (b)    (i)    Third Amendment to Participation Agreement among
                          Security Life of Denver Insurance Company, INVESCO
                          Variable Investment Funds, Inc. and INVESCO Funds
                          Group, Inc. /4/
                   (ii)   Fourth Amendment to Participation Agreement among
                          Variable Insurance Products Fund, Fidelity
                          Distributors Corporation and Security Life of Denver
                          Insurance Company. /4/
                   (iii)  Fourth Amendment to Participation Agreement among
                          Variable Insurance Products Fund II, Fidelity
                          Distributors Corporation and Security Life of Denver
                          Insurance Company. /4/
                   (iv)   Amendment No. 2 to Participation Agreement among AIM
                          Variable Insurance Funds, Inc., Security Life of
                          Denver Insurance Company and ING America Equities,
                          Inc. /4/
                   (v)    Fourth Amendment to Participation Agreement among
                          Security Life of Denver Insurance Company, INVESCO
                          Variable Investment Funds, Inc. and INVESCO Funds
                          Group, Inc.
                   (vi)   Amendment No. 3 to Participation Agreement among AIM
                          Variable Insurance Funds, Inc., Security Life of
                          Denver Insurance Company and ING America Equities,
                          Inc.
                   (vii)  Fifth Amendment to Participation Agreement among
                          Variable Insurance Products Fund, Fidelity
                          Distributors Corporation and Security Life of Denver
                          Insurance Company.
                   (viii) Fifth Amendment to Participation Agreement among
                          Variable Insurance Products Fund II, Fidelity
                          Distributors Corporation and Security Life of Denver
                          Insurance Company.

      (9)   Not Applicable.

      (10)  Specimen Guaranteed Issue Variable Life Insurance Application with
            Guaranteed Issue Binding Limited Life Insurance Coverage Form (Form
            Nos. Q2009-11/97 and Q-1112 B-6/98). /5/

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

3.A   Opinion and consent of Gary W. Waggoner as to securities being
      registered. /5/

4.    Not Applicable.

5.    Not Applicable.

6.A   Opinion and consent of James L. Livingston, Jr.

7.A   Consent of Ernst & Young L.L.P.
B     Consent of Sutherland Asbill & Brennan LLP.

8.    Not Applicable.

11.   Issuance, Transfer and Redemption Procedures Memorandum.
- ---------------


- --------------------------------------------------------------------------------
Corporate Variable Universal Life    II - 3

<PAGE>



/1/   Incorporated herein by reference to Post-Effective Amendment No. 7 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 27, 1998 (File No. 33-74190).

/2/   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, 1998 (File No.
      33-74190).

/3/   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).

/4/   Incorporated herein by reference to the Pre-Effective Amendment No. 2 to
      the Form S-6 Registration Statement of Security Life of Denver Insurance
      Company and its Security Life Separate Account L1, filed with the
      Securities and Exchange Commission on May 10, 1999 (File No. 333-72753).

/5/   Incorporated herein by reference to the Initial Registration 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 November 8, 1999 (File No. 333-90577).

- --------------------------------------------------------------------------------
Corporate Variable Universal Life    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,
have duly caused this 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
3rd day of December, 1999.


                              SECURITY LIFE OF DENVER INSURANCE COMPANY
                              (Depositor)


                              BY:  /s/ Stephen M. Christopher
                                 --------------------------------------
                                    Stephen M. Christopher
                                    President
(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

(Seal)

ATTEST:


/s/ Gary W. Waggoner
 Gary W. Waggoner










- -------------------------------------------------------------------------------
Corporate Variable Universal Life    II - 5

<PAGE>



Pursuant to the requirements of the Securities Act of 1933, this 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/ Stephen M. Christopher
 ----------------------------
Stephen M. Christopher
President, Chief Executive Officer and Director


 /s/ James L .Livingston, Jr.
 ----------------------------
James L. Livingston, Jr.
Executive Vice President and Chief Actuary


PRINCIPAL ACCOUNTING OFFICER:


 /s/ Shari A. Enger
 ----------------------------
Shari A. Enger
Vice President and Controller


DIRECTORS:


 /s/ Thomas F. Conroy
 ----------------------------
Thomas F. Conroy


  /s/ Michael W. Cunningham
 ----------------------------
Michael W. Cunningham


 /s/ P. Randall Lowery
 ----------------------------
P. Randall Lowery


- --------------------------------------------------------------------------------
Corporate Variable Universal Life    II - 6

<PAGE>


                                                            EXHIBIT INDEX


Exhibit No.        Description of Exhibit
- -----------        ----------------------


1.A(3)(a)(i)      Amendment to Security Life of Denver Insurance Company
                  Distribution Agreement

1.A(3)(b)         Amendment to Broker/Dealer Supervisory and Selling Agreement
                  for Variable Contracts with Compensation Schedule.

1.A(3)(c)         Commission Schedule for Policies.

1.A(8)(b)(v)      Fourth Amendment to Participation Agreement among Security
                  Life of Denver Insurance Company, INVESCO Variable Investment
                  Funds, Inc. and INVESCO Funds Group, Inc.

1.A(8)(b)(vi)     Amendment No. 3 to Participation Agreement among AIM Variable
                  Insurance Funds, Inc., Security Life of Denver Insurance
                  Company and ING America Equities, Inc.

1.A(8)(b)(vii)    Fifth Amendment to Participation Agreement among Variable
                  Insurance Products Fund, Fidelity Distributors Corporation and
                  Security Life of Denver Insurance Company.

1.A(8)(b)(vii)    Fifth Amendment to Participation Agreement among Variable
                  Insurance Products Fund II, Fidelity Distributors Corporation
                  and Security Life of Denver Insurance Company.

6.B               Opinion and consent of James L. Livingston, Jr.

7.A               Consent of Ernst & Young, L.L.P.
  B               Consent of Sutherland Asbill & Brennan LLP.

11.               Issuance, Transfer and Redemption Procedures Memorandum.


- --------------------------------------------------------------------------------
Corporate Variable Universal Life    II - 7


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

             AMENDMENT TO SECURITY LIFE OF DENVER INSURANCE COMPANY
                             DISTRIBUTION AGREEMENT

         WHEREAS, Security Life and ING America Equities, Inc. (formerly known
as SLD Equities Inc.) entered into a Distribution Agreement dated September 22,
1994;

         WHEREAS, the parties now desire to modify the list of products issued
by Security Life and distributed by ING America Equities, Inc.;

         NOW THEREFORE, in consideration of mutual promises and covenants, the
parties agree as follows:

         1.    Schedule "A", Compensation Schedule is hereby deleted and
               replaced with the new Schedule "A" attached hereto.

Effective this 2nd day of December, 1999.





By: /s/ Gary W. Waggoner              By:    /s/ James L. Livingston, Jr.
    Gary W. Waggoner, Secretary              James L. Livingston, Jr., President
    SECURITY LIFE OF DENVER                  ING AMERICA EQUITIES, INC.
    INSURANCE COMPANY

<PAGE>



                                  SCHEDULE "A"

                              COMPENSATION SCHEDULE


This Schedule "A" to the Distribution Agreement between Security Life of Denver
Insurance Company ("Security Life") and ING America Equities, Inc. ("INGAE")
dated September 22, 1994, sets forth the compensation to be paid to INGAE for
its services as underwriter and distributor of the following products.

1.       EXCHEQUER ANNUITY (no longer being sold or issued) A Flexible Premium
         Deferred Combination Fixed & Variable Annuity Contract

         Total Gross Dealer Concessions earned in the first year by Selling
         Broker-Dealer pursuant to its Selling Agreement with Security Life and
         INGAE (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
         A Flexible Premium Variable Universal Life Policy

         Total Gross Dealer Concessions earned by Selling Broker-Dealer pursuant
         to its Selling Agreement with Security Life and INGAE.

         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.

         Additional payments as are due for override payments, expense
         allowances, bonuses, wholesale fees and other expenses.

3.       FIRSTLINE II
         A Flexible Premium Variable Universal Life Policy

         Total Gross Dealer Concessions earned by Selling Broker-Dealer pursuant
         to its Selling Agreement with Security Life and INGAE.

         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.



<PAGE>


         Additional payments as are due for override payments, expense
         allowances, bonuses, wholesale fees and other expenses.

4.       STRATEGIC ADVANTAGE (no longer being sold or issued)

         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.

5.       STRATEGIC ADVANTAGE II
         A Flexible Premium Variable Universal Life Policy

         Total Gross Dealer Concessions earned by Selling Broker-Dealer pursuant
         to its Selling Agreement with Security Life and INGAE.

         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.

         Additional payments as are due for override payments, expense
         allowances, bonuses, wholesale fees and other expenses.

6.       VARIABLE SURVIVORSHIP UNIVERSAL LIFE
         A Flexible Premium Variable Universal Life Policy

         Total Gross Dealer Concessions earned by Selling Broker-Dealer pursuant
         to its Selling Agreement with Security Life and INGAE.

         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.

         Additional payments as are due for override payments, expense
         allowances, bonuses, wholesale fees and other expenses.

7.       CORPORATE BENEFITS VARIABLE UNIVERSAL LIFE
         A Flexible Premium Variable Universal Life Policy

         Total Gross Dealer Concessions earned by Selling Broker-Dealer pursuant
         to its Selling Agreement with Security Life and INGAE.

         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 in the next
commission cycle.

                                                               EXHIBIT 1.a(3)(b)

                                AMENDMENT TO THE
                 BROKER-DEALER SUPERVISORY AND SELLING AGREEMENT
                             FOR VARIABLE CONTRACTS


This Amendment is made by and among ING Security Life of Denver Insurance
Company ("ING Security Life"), ING America Equities, Inc. ("INGAE") and Selling
Broker-Dealer and Agency, collectively known as the Parties.

WHEREAS, the Parties have executed a Broker-Dealer Supervisory and Selling
Agreement for Variable Contracts ("the Agreement") which provides that Selling
Broker-Dealer and Agency will enable and supervise its registered
representatives to solicit and sell the Contracts issued by ING Security Life
and distributed by INGAE.

WHEREAS, the Agreement also provides for certain compensation to be paid to
Selling Broker-Dealer or Agency for the sales of such Contracts, the Agreement
is modified as follows:

         1.       The Schedule I, "Compensation Schedule to Selling Agreement
                  for ING Security Life Corporate Benefits Variable Universal
                  Life" is hereby added.

         This Amendment is effective ________________, and shall be deemed to be
accepted by Broker-Dealer and Agency by ING Security Life and INGAE by
submission of an application for the Corporate Benefits Variable Universal Life
product by Selling Broker-Dealer or Agency on or after that date.




<PAGE>



                                   SCHEDULE I

                              COMPENSATION SCHEDULE
                     TO SELLING AGREEMENT FOR SECURITY LIFE
                   CORPORATE BENEFITS VARIABLE UNIVERSAL LIFE


This Schedule is an attachment to the ING America Equities, Inc. ("ING America
Equities") Selling Agreement by and among the parties pursuant to paragraph 17
of that Selling Agreement, effective as of ________, 2000, or the date that
Selling Broker-Dealer submits an application for this product, whichever is
later. The provisions of this Schedule shall apply only to ING Security Life
Corporate Benefits Variable Universal Life policies solicited and issued while
this Schedule is in effect. All compensation payable under this Schedule shall
be subject to the terms and conditions contained herein at the time of issue of
the policy by ING Security Life of Denver Insurance Company ("ING Security
Life").

1.       Commission Structure:

         Commissions are payable on premiums paid up to the target premium only.
         No commissions are paid on premium in excess of the target premium. Any
         time a new coverage segment is created, premiums allocated to that
         segment will be commissionable up to that segment's target premium. The
         commission rates as a percent of premium are given in a table below.


         POLICY YEAR OF COVERAGE                       COMMISSION RATE
                 SEGMENT
                    1                                        12%
                  2 - 4                                      10%
                  5 - 10                                      2%
                   11+                                        0


         Any premiums paid within 15 days prior to policy anniversary will
         result in the agent receiving commissions at the same rate as if the
         premium was paid on the anniversary date.

2.       Trail Commissions as a percent of the net account value are paid. The
         trail commission is calculated monthly based on the net account value
         at the end of the prior month. It is paid at the end of the policy
         year, provided the policy remains in force at that time and is not
         subject to the grace period provisions. The trail commissions will
         continue when the insured lives past age 100 and the continuation of
         coverage feature is in force. The annual trail commission rates are
         given below.


<PAGE>



         Annual trail commission rates as a percent of the net account value:


               POLICY YEAR                            TRAIL COMMISSION RATE
                 1 - 20                                     0.20%
                   21+                                      0.10%


3. Riders: The Adjustable Term Insurance Rider has no target premium associated
   with it.

4.       Commission Calculation: Commissions shall be calculated only on premium
         actually received and accepted by ING Security Life. Commissions shall
         be paid only on an earned basis. Outstanding loan amounts carried over
         are not considered commissionable premium.

5.       Premium Allocation: If the Stated Death Benefit has been increased
         since the policy date, premiums received are allocated to the coverage
         segments in the same proportion that the commission target premium for
         each segment bears to the total commission target premium of the
         policy.

6.       Compensation Payments: Compensation on initial premium shall be due to
         the Selling Broker-Dealer at the time of the issuance of the policy and
         for all other premium payments at the time of the receipt and
         acceptance of premium by ING Security Life, except that the amount, if
         any, and the time of payment of compensation on replacements, reissues,
         changes, conversions, exchanges, term renewals, term conversions,
         premiums paid in advance, policies issued on a "guaranteed issue"
         basis, policies requiring facultative reinsurance arrangements, and
         other special cases and programs shall be governed by ING Security
         Life's underwriting and administrative rules then in effect. The
         Compensation shall be payable to the Selling Broker-Dealer in
         accordance with the Schedule I in effect at the time of issue of the
         policy.

7.       Commission Chargeback: In the event that a policy for which a
         commission has been paid is lapsed or surrendered by the Policy Owner
         or has a reduction of stated death benefit during the first three
         policy years, or is returned to ING Security Life for refund of premium
         during the Free Look Period as described in the policy, ING Security
         Life and ING America Equities shall require reimbursement from Selling
         Broker-Dealer as shown below.



<PAGE>




      POLICY YEAR                             COMMISSION CHARGEBACK
           1                              100% of first year commission
           2                               50% of first year commission
           3                               25% of first year commission
           4+                                           0%

         If a premium payment for which a commission has been paid is refunded
         by ING Security Life, a reimbursement of the commission paid on the
         amount refunded will be due from the Selling Broker-Dealer. The
         reimbursement may be deducted by ING America Equities from the next, or
         any subsequent, commission payment to Selling Broker-Dealer.

         If the amount to be reimbursed exceeds compensation otherwise due,
         Selling Broker-Dealer shall promptly reimburse ING America Equities
         before the next commission cycle.

8.       Internal Exchanges: Commissions on the exchange of any ING Security
         Life policy for Corporate Benefits Variable Universal Life, if any,
         will be paid in accordance with the exchange procedures in effect at
         ING Security Life on the date the exchange is completed. The commission
         rates and/or target premiums may be adjusted in accordance with the
         rules in effect at the time of the exchange. If the Representative
         responsible for the exchange is not the producer of the original
         policy, and the original producer is still active with ING Security
         Life, no commission will be payable to the Representative or the
         Selling Broker-Dealer.

                                                               EXHIBIT 1.a(3)(c)



Commission Schedule:

Commissions are payable on premiums paid up to the target premium only. No
commissions are paid on premium in excess of the target premium. Any time a new
coverage segment is created, premiums allocated to that segment will be
commissionable up to that segment's target premium. The commission rates as a
percent of premium are given in a table below.


         POLICY YEAR OF COVERAGE                       COMMISSION RATE
                 SEGMENT
                    1                                        12%
                  2 - 4                                      10%
                  5 - 10                                      2%
                   11+                                        0


Annual trail commission rates as a percent of the net account value:


               POLICY YEAR                          TRAIL COMMISSION RATE
                 1 - 20                                     0.20%
                   21+                                      0.10%

                                                           Exhibit 1.A(8)(b)(vi)

                                 AMENDMENT NO. 3

                             PARTICIPATION AGREEMENT


         The Participation Agreement (the "Agreement"), dated December 3, 1997,
by and among AIM Variable Insurance Funds, Inc., a Maryland corporation,
Security Life of Denver Insurance Company, a Colorado life Insurance company and
ING America Equities, Inc., a Colorado corporation, is hereby amended as
follows:

         Schedule A of the Agreement is hereby deleted in its entirety and
replaced with the following:


                                   SCHEDULE A


<TABLE>
<CAPTION>
      FUNDS AVAILABLE UNDER THE             SEPARATE ACCOUNTS            CONTRACTS FUNDED BY THE SEPARATE
               POLICIES                    UTILIZING THE FUNDS                       ACCOUNTS
<S>                                        <C>                        <C>
AIM V.I. Government Securities Fund    |   Separate Account Al        |  o   THE EXCHEQUER VARIABLE ANNUITY
- ----------------------------------------   -------------------        -------------------------------------
AIM V.I. Capital Appreciation Fund     |   Separate Account Ll        |  o   FIRSTLINE VARIABLE UNIVERSAL LIFE
AIM V.I. Government Securities Fund    |                              |  o   FIRSTLINE II VARIABLE UNIVERSAL LIFE
                                       |                              |  o   STRATEGIC ADVANTAGE VARIABLE
                                       |                              |            UNIVERSAL LIFE
                                       |                              |  o   STRATEGIC ADVANTAGE II VARIABLE
                                       |                              |            UNIVERSAL LIFE
                                       |                              |  o   VARIABLE SURVIVORSHIP UNIVERSAL
                                       |                              |            LIFE
                                       |                              |  o   CORPORATE BENEFITS VARIABLE
                                       |                              |            UNIVERSAL LIFE
- ----------------------------------------   -------------------        -------------------------------------
</TABLE>



         All other terms and provisions of the Agreement not amended herein
shall remain in full force and effect.


Effective Date:   November 1, 1999



                                              AIM VARIABLE INSURANCE FUNDS, INC.


Attest:  /s/ P. Michelle Grace                By:  /s/ Robert H. Graham
Name:    P. Michelle Grace                    Name:    Robert H. Graham
Title:   Assistant Secretary                  Title:   President


(SEAL)


                                     1 of 2




<PAGE>


                                      SECURITY LIFE OF DENVER INSURANCE COMPANY


Attest:  /s/ Eric G. Banta            By:  /s/ Gary W. Waggoner
Name:    Eric G. Banta                Name:  Gary W. Waggoner
Title:   Assistant Secretary          Title:  Vice President

(SEAL)



                                      ING AMERICA EQUITIES, INC.


Attest:  /s/ Eric G. Banta            By:  /s/ James L. Livingston, Jr.
Name:    Eric G. Banta                Name:  James L. Livingston, Jr.
Title:   Assistant Secretary          Title:  President

(SEAL)
















                                     2 of 2


                                                            Exhibit 1.A(8)(b)(v)

                   FOURTH 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"), 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 the Company's
portfolios are to be made available to certain variable life insurance and/or
variable annuity contracts (the "Contracts") offered by the 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, the Insurance
Company, the 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 Corporate Benefits Variable Universal Life Policy to the list of Contracts
funded by the Separate Accounts.

Executed this 3rd day of November, 1999.

ATTEST:                            INVESCO Variable Investment Funds, Inc.


                                   BY:      /s/ Ronald L. Grooms
                                            Ronald L. Grooms
                                            Senior Vice President

ATTEST:                            Security Life of Denver Insurance Company


                                   BY:      /s/ Gary W. Waggoner

ATTEST:                            INVESCO Funds Group, Inc.


                                   BY:      /s/ Ronald L. Grooms
                                            Ronald L. Grooms
                                            Senior Vice President

                                   -1-

<PAGE>


                                   SCHEDULE B

                                    Contracts


<TABLE>
<S>                                                           <C>
1.  The Exchequer Variable Annuity                            (Flexible Premium Deferred Combination Fixed and
                                                              Variable Annuity Contract)

2.  FirstLine                                                 (Flexible Premium Variable Life Insurance Policy)

3.  Strategic Advantage Variable Universal Life               (Flexible Premium Variable  Universal Life Insurance
                                                              Policy)

4.  FirstLine II Variable Universal Life                      (Flexible Premium Variable Universal Life Insurance
                                                              Policy)

5.  Strategic Advantage II Variable Universal Life            (Flexible Premium Variable Universal Life Insurance
                                                              Policy)

6.  Variable Survivorship Universal Life                      (Flexible Premium Variable Universal Life Insurance
                                                              Policy)

7.  Corporate Benefits Variable Universal Life                (Flexible Premium Variable Universal Life Insurance
                                                              Policy)
</TABLE>


                                       -2-


                                                          EXHIBIT 1.A(8)(B)(VII)


                   FIFTH 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 (the "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 the Fund's
portfolios are to be made available to certain variable life insurance and/or
variable annuity contracts (the "Contracts") offered by the 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;

         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, the
Insurance Company, the Fund and the 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 Corporate Benefits Variable Universal Life policy to the list of
Contracts funded by the Separate Accounts.

Executed this 1st day of December, 1999.


Security Life of Denver Insurance Company      Variable Insurance Products Fund


BY:      /s/ Gary W. Waggoner                  BY:      /s/ Robert C. Pozen
   -------------------------------------          ------------------------------
         Gary W. Waggoner                               Robert C. Pozen
         Vice President, General Counsel                Senior Vice President
         and Corporate Secretary
                                               Fidelity Distributors Corporation


                                               BY:      /s/ Kevin J. Kelly
                                                        Kevin J. Kelly
                                                        Vice President

                                       -1-

<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            o  The Exchequer Variable Annuity
(November 3, 1993)                              (Flexible Premium Deferred
                                                Combination Fixed and Variable
                                                Annuity Contract)

Security Life Separate Account Ll            o  First Line (Flexible Premium
(November 3, 1993)                              Variable Life Insurance Policy)
                                             o  Strategic Advantage Variable
                                                Universal Life (Flexible Premium
                                                Variable Universal Life
                                                Insurance Policy)
                                             o  FirstLine II Variable Universal
                                                Life (Flexible Premium Variable
                                                Life Insurance Policy)
                                             o  Strategic Advantage II Variable
                                                Universal Life (Flexible Premium
                                                Variable Life Insurance)
                                             o  Variable Survivorship Universal
                                                Life (Flexible Premium Variable
                                                Life Insurance)
                                             o  Corporate Benefits Variable
                                                Universal Life (Flexible Premium
                                                Variable Life Insurance)


                                       -2-

                                                         EXHIBIT 1.A(8)(B)(VIII)


                   FIFTH 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;

         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, 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 Corporate Benefits Variable Universal Life policy to the list of
Contracts funded by the Separate Accounts.

Executed this 1st day of December, 1999.



Security Life of Denver Insurance Company    Variable Insurance Products Fund II


BY:  /s/ Gary W. Waggoner                    BY: /s/  Robert C. Pozen
   ------------------------------------         --------------------------------
     Gary W. Waggoner                                 Robert C. Pozen
     Vice President, General Counsel                  Senior Vice President
     and Corporate Secretary
                                             Fidelity Distributors Corporation


                                             BY: /s/  Kevin J. Kelly
                                                 -------------------------------
                                                      Kevin J. Kelly
                                                      Vice President

                                       -1-

<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          o   The Exchequer Variable Annuity
(November 3, 1993)                             (Flexible Premium Deferred
                                               Combination Fixed and Variable
                                               Annuity Contract)

Security Life Separate Account Ll          o   First Line (Flexible Premium
(November 3, 1993)                             Variable Life Insurance Policy)
                                           o   Strategic Advantage Variable
                                               Universal Life (Flexible Premium
                                               Variable Universal Life Insurance
                                               Policy)
                                           o   FirstLine II Variable Universal
                                               Life (Flexible Premium Variable
                                               Life Insurance Policy)
                                           o   Strategic Advantage II Variable
                                               Universal Life (Flexible Premium
                                               Variable Life Insurance)
                                           o   Variable Survivorship Universal
                                               Life (Flexible Premium Variable
                                               Life Insurance)
                                           o   Corporate Benefits Variable
                                               Universal Life (Flexible Premium
                                               Variable Life Insurance)

                                       -2-

                                                                     EXHIBIT 6.B

[letterhead of Security Life here]


December 3, 1999

Security Life of Denver Insurance Company
1290 Broadway
Denver, CO  80203-5699

Re:      Security Life Separate Account L1
         Pre-Effective Amendment No. 1; SEC File No. 333-90577

Gentlemen:

In my capacity as Executive Vice President and Chief Actuary of Security Life of
Denver Insurance Company ("Security Life"), I have provided actuarial advice
concerning:

The preparation of Pre-Effective Amendment No. 1 to the Registration Statement
on Form S-6 (File No. 333- 90577) 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
corporate benefits variable universal life insurance policies; and

The preparation of the policy forms for the corporate benefits variable
universal life insurance policies described in Pre-Effective Amendment No. 1
(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 Pre-Effective
Amendment No. 1 to the Registration Statement and the use of my name under the
heading "Experts" in the Prospectus.

Sincerely,

/s/ James L. Livingston, Jr.

James L. Livingston, Jr., F.S.A., M.A.A.A.

JLL:tls

                                                                     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 5, 1999 (with
respect to the financial statements of Security Life Separate Account L1 and the
consolidated financial statements of Security Life of Denver Insurance Company
and Subsidiaries), in Pre-Effective Amendment No. 1 to the Registration
Statement (Form S-6 No. 333-90577) and related Prospectus of Security Life of
Denver Insurance Company and Security Life Separate Account L1 as filed with the
Securities and Exchange Commission on December 3, 1999.


                                              /s/  ERNST & YOUNG LLP

Denver, Colorado
December 3, 1999

                                                                     Exhibit 7.B

[Sutherland Asbill & Brennan LLP]




                   CONSENT OF SUTHERLAND ASBILL & BRENNAN LLP


We consent to the reference to our firm in the prospectus included in
Pre-Effective Amendment No. 1 to the Registration Statement on Form S-6 for
Security Life Separate Account L1 (File No. 333-90577). In giving this consent,
we do not admit that we are in the category of persons whose consent is required
under Section 7 of the Securities Act of 1933.



                                            SUTHERLAND ASBILL & BRENNAN LLP



                                            By:    /s/   Kimberly J. Smith
                                               ---------------------------
                                                     Kimberly J. Smith



Washington, D.C.
December 3, 1999

                                                                      EXHIBIT 11

          DESCRIPTION OF ISSUANCE, TRANSFER, AND REDEMPTION PROCEDURES
                FOR POLICIES PURSUANT TO RULE 6E-3(T)(B)(12)(III)

This document sets forth the administrative procedures that will be followed by
Security Life of Denver ("Security Life") in connection with the issuance of
certain of its Corporate Benefits flexible premium variable universal life
insurance policies (the "policies") issued through Security Life Separate
Account L1 (the "Separate Account"), the transfer of assets held under the
policies, and the redemption of interests in policies for use on multi-life
basis when the insured people share a common employment or business
relationship.


I.   PROCEDURES RELATING TO ISSUANCE AND PURCHASE OF THE POLICIES

     A.  Offering of the Policy

         The policy is offered only to corporate entities or qualifying groups
         of individual owners ("owners") who satisfy certain suitability
         standards. The policy may be purchased to acquire insurance on the life
         of a person (an "insured") in whom the owner has an insurable interest.
         Security Life requires satisfactory evidence of the insured's
         insurability, which may include a medical examination of the insured.
         The available issue ages are 15 through 85. Age is determined on the
         insured's age as of the birthday nearest the policy date.

         This policy is available only to groups of ten or more insured people.
         Generally, we require a minimum total group first year premium of at
         least $250,000. However, depending on underwriting circumstances, we
         may reduce the minimum total group first year premium. We generally
         require a minimum target death benefit of $50,000 per policy. We may
         reduce the minimum target death benefit if the average target death
         benefit at policy issuance for the group is at least $50,000.

         Acceptance of an application depends on Security Life's underwriting
         rules, and Security Life reserves the right to reject an application
         for any reason.

         If a policy has more than one owner (joint owners), then any
         transaction under the policy except for telephone transfers of account
         value will require the authorization of all owners.

     B.  Cost of Insurance Charges Structure, Payments and Underwriting
         Standards

         Security Life places the insured in a premium class when the policy is
         issued, based on Security Life's underwriting of the application. This
         original premium class applies to the initial stated death benefit.


                                        1

<PAGE>



         The current cost of insurance charge rate for a policy is based on the
         age at issue, sex, and premium class of the insured, and on the policy
         year, and therefore varies from time to time. Security Life currently
         places insureds in the following premium classes, based on
         underwriting: Standard Tobacco (ages 0-85); and Standard Non-tobacco
         (ages 20-85). Insureds may also be placed in a substandard rate class,
         which involves a higher mortality risk that the standard tobacco or
         standard non-tobacco classes.

         Security Life guarantees that the cost of insurance rates used to
         calculate the monthly cost of insurance charge will not exceed the
         maximum cost of insurance premiums set forth in the policies. The
         guaranteed cost of insurance rate for standard classes are based on the
         1980 Commissioners' Standard ordinary mortality Tables, Male or Female,
         Smoker or Nonsmoker Mortality Premiums (1980 CSO Tables). The
         guaranteed cost of insurance rates for substandard classes are based on
         multiples of or additives to the 1980 CSO Tables.

         Security Life's current cost of insurance may be less than the
         guaranteed cost of insurance that is set forth in the policy. Current
         cost of insurance rates will be determined based on Security Life's
         expectations as to future mortality, investment earnings, expenses,
         taxes, and persistency experience. These rates may change from time to
         time.

         Cost of insurance rates (whether guaranteed or current) for an insured
         in a standard non-tobacco class are equal to or lower than guaranteed
         cost of insurance for an insured of the same age and sex in a standard
         tobacco class. Cost of insurance rates (whether guaranteed or current)
         for an insured in a standard non-tobacco or tobacco class are generally
         lower than guaranteed cost of insurance for an insured of the same age
         and sex and tobacco status in a substandard class.

         The cost of insurance for the policy will not be the same for all
         owners. Insurance is based on the principle of pooling and distribution
         of mortality risks which assumes that each owner is charged a cost of
         insurance commensurate with the insured's mortality risk as actually
         determined, reflecting factors such as age, sex, health, and
         underwriting method. A uniform cost of insurance charge for all
         insureds would discriminate unfairly in favor of those insureds
         representing higher risks. Although there will be no uniform cost of
         insurance charges for all insureds for a given stated death benefit
         there will be a uniform cost of insurance charge for all insureds of
         the same issue age, sex, policy duration and underwriting
         classification.

         If the insured's age or sex has been misstated in the application for
         the policy or in any application for supplemental and/or rider
         benefits, and if the misstatement becomes known during the lifetime of
         the insured, then policy values will be adjusted to those based on the
         correct monthly deductions (reflecting the correct age or sex) since
         the policy date. If the policy's values are insufficient to cover the
         monthly deduction on the prior monthly date, the grace period will be
         deemed to have begun on such date, and notification will be sent to the
         owner at least 61 days prior to the end of the grace period. See
         "Policy Termination and Grace Period," below.


                                        2

<PAGE>



         The policy provides coverage on an insured named under the policy and a
         Death Benefit payable upon the death of the insured. The policy will
         remain in force as long as the policy's cash surrender value is
         sufficient to cover the charges due.

         On or after one year from the policy date, the owner may request a
         reduction in the stated death benefit, by notice to Security Life,
         subject to the following rules. If a change in the stated death benefit
         would result in total premiums paid exceeding the premium limitations
         prescribed under current tax law to qualify the policy as a life
         insurance contract, Security Life will refund promptly to the owner the
         amount of such excess above the premium limitations.

         The minimum amount of any decrease in stated death benefit is $1,000,
         and any decrease in stated death benefit will become effective on the
         monthly date next following the date that notice requesting the
         decrease is received and approved by Security Life. Security Life
         reserves the right to decline a requested decrease in the stated death
         benefit if compliance with the guideline premium limitations under
         current tax law resulting from this decrease would result in immediate
         termination of the policy, or if to effect the requested decrease,
         payments to the owner would have to be made from the accumulated value
         for compliance with the guideline premium limitations, and the amount
         of such payments would exceed the cash surrender value under the
         policy.

         At any time after issue the owner may request an increase in the stated
         death benefit; any increase in the stated death benefit must be at
         least $1,000 (unless the increase is effected pursuant to a rider
         providing for automatic increases in stated death benefit), and an
         application must be submitted. Any increase that is not guaranteed by
         rider will require satisfactory evidence of insurability and must meet
         Security Life's underwriting rules. The increase in stated death
         benefit will become effective on the monthly date next following the
         date the request for the increase is received and approved, and the
         account value will be adjusted to the extent necessary to reflect a
         monthly deduction as of the effective date based on the increase in
         stated death benefit.

         Security Life will determine a cost of insurance rate for each increase
         in coverage based on the age of the insured at the time of the
         increase. The following rules will apply for purposes of determining
         the risk amount for each rate.

         When an increase in stated death benefit is requested, Security Life
         conducts underwriting before approving the increase (except as noted
         below) to determine whether a different premium class will apply to the
         increase. If the premium class for the increase has lower cost of
         insurance rates than the original premium class, then the premium class
         for the increase will also be applied to the initial stated death
         benefit. If the premium class for the increase has higher cost of
         insurance rates than the original premium class, the premium class for
         the increase will apply only to the increase in stated death benefit,
         and the original premium class will continue to apply to the initial
         stated death benefit.

         For the purposes of determining the risk amount associated with a
         stated death benefit, Security Life will attribute the total net amount
         at risk for the total stated death benefit. If there is a

                                        3

<PAGE>



         decrease in stated death benefit after an increase, the decrease is
         applied to each stated death benefit in the same proportion that it
         bears to the total stated death benefit, unless state law requires
         otherwise.

         The policy will be offered and sold pursuant to an established
         mortality structure and underwriting standards in accordance with state
         insurance laws. Where state insurance laws prohibit the use of
         actuarial tables that distinguish between men and women in determining
         premiums and policy benefits for their insured resident, Security Life
         will comply.

     C.  Application and Payment Processing

         To purchase a policy, an application must be completed and submitted
         through an authorized Security Life agent. An owner's policy coverage
         will become effective on the policy date which may be specified on the
         application.

         The issue date is the date that Security Life has completed the review
         of the application and underwriting and has printed the policy for
         mailing and delivery to the Registered Representative to deliver to the
         Policyowner. The initial premium does not have to be received for
         issuance to occur.

         The Policy Date is the date used to determine the monthly processing
         date, coverage effective date and policy anniversaries. This date may
         be the same as the issue and investment date but can also be a date
         requested by the Policyowner. The Policy Date is not generally
         determined by the receipt of the initial premium.

         The Investment Date is the date that Security Life applies funds to the
         Policy. It is determined by the next valuation date following the date
         that we have received the initial premium, approved the policy for
         issue and have received all issue requirements. It is generally the
         same date as the policy and issue date.

         As provided for under state insurance law, the owner, to preserve
         insurance age, may be permitted to backdate the policy. In no case may
         the policy date be more than six months prior to the date the
         application was completed. Charges for the monthly deduction for the
         backdated period are deducted on the issue date. Temporary life
         insurance coverage may be provided prior to the policy date under the
         terms of a temporary insurance agreement. In accordance with Security
         Life's underwriting rules, temporary life insurance coverage may not
         exceed $3,000,000 and will not remain in effect for more than ninety
         (90) days.

         The initial net premium will be credited to the policy on the issue
         date if all outstanding delivery requirements are satisfied. For
         backdated policies, the initial net premium will be credited on the
         issue date. Planned periodic premiums and unscheduled premiums that are
         not underwritten will be credited to the policy and the net premiums
         will be invested to the requested divisions on the valuation date they
         are received by the home office. If an additional premium payment is
         rejected, Security Life will return the premium payment promptly,
         without any adjustment for investment experience.

                                        4

<PAGE>



         The policy date is the date from which policy months, years, and
         anniversaries are measured. A policy month is each one-month period
         beginning with a monthly date and ending with the day immediately
         preceding the next following monthly date. The monthly date is the same
         day as the policy date for each succeeding month. The monthly deduction
         is deducted on each monthly date.

         A policy year is each period of twelve months commencing with the
         policy date and ending immediately preceding the first annual date, or
         any following year commencing with an annual date and ending
         immediately preceding the next annual date. The annual date is the same
         day in each policy year as the policy date.

         The issue date, if the same as the policy date, is the date from which
         the suicide and contestable periods start. It is shown in the policy,
         and is the date that the policy is issued.

     D.  Allocation of Net Premiums

         On the investment date, the account value is equal to the initial net
         premium credited (initial premium payment less the premium expense
         charge), less any monthly deductions made as the policy date up to six
         months for backdated policies. On each investment date thereafter, the
         account value is the sum of the variable account, the guaranteed
         interest division, and the loan account. The account value will vary to
         reflect the performance of the subdivisions to which amounts have been
         allocated, interest credited on amounts allocated to the guaranteed
         interest division, interest credited on amounts in the loan account,
         charges, transfers, partial cash surrenders, loans and loan repayments.
         The net account value is cash value minus any outstanding policy debt.

         When applying for a policy, the owner selects a plan for paying level
         premium payments at specified intervals, e.g., quarterly, semi-annually
         or annually, until the maturity date. If the owner elects, Security
         Life will also arrange for payment of planned period premiums on a
         monthly basis under a pre-authorized payment arrangement. The owner is
         not required to pay premium payments in accordance with these plans;
         rather, the owner can pay more or less than planned or skip a planned
         periodic premium entirely. Currently, there is no minimum amount for
         each premium. Security Life may establish a minimum amount 90 days
         after Security Life sends the owner a written notice of such increase.
         Subject to certain limits (described below), the owner can change the
         amount and frequency of planned periodic premiums whenever the owner
         wishes by sending notice to the home office. However, Security Life
         reserves the right to limit the amount of a premium payment or the
         total premium payments paid.

         In the application, the owner specifies the percentage of net premium
         to be allocated to each investment option including the guaranteed
         interest division (G.I.D.). Net premiums will generally be allocated to
         the investment options on the valuation date that Security Life
         receives them in accordance with the allocations specified in the
         application or subsequent notice.

         State guidelines regarding the allocation of the net initial premium
         varies as does the length of time for free look. Some states mandate
         that if an owner exercises his/her free look right he/she

                                        5

<PAGE>



         is entitled to a full premium refund (Premium refund states). In these
         instances Security Life allocates the funds to the money market
         investment option. Other states mandate that should the owner exercise
         his/her free look option he/she is entitled to receive the value of the
         fund allocations plus the policy charges deducted (valuation states).
         In these instances Security Life allocates the net initial premium to
         the divisions elected on the application during the free look period
         but after the 5 day deemed delivery date.

         The net premium allocation percentages specified in the application
         will apply to subsequent premium payments until the owner changes the
         percentages. The minimum allocation percentage that an owner may
         specify for an investment option or the guaranteed account is 1%, and
         allocation percentages must be whole numbers. The sum of allocations
         must equal 100%. Security Life reserves the right to limit the number
         of investment options (18) to which account value may be allocated. An
         owner can change the allocation percentages at any time, subject to the
         rules below, by sending notice to the home office or if telephone
         privileges are in effect, the request can be received by phone. The
         change will apply to all premium payments received with or after
         receipt of the owner's notice.

     E.  Exchange Program

         Security Life may offer an exchange program for designated inforce
         policies to be exchanged to a Corporate Benefits Variable Universal
         Life policy. Evidence of insurability will not be required if there is
         not a request for a death benefit increase. Policies eligible for this
         exchange will be limited to Strategic Advantage II policies issued
         after December 1, 1999 through April 30, 2000, to policyowners who
         otherwise qualify to purchase the Corporate Benefits Variable Universal
         Life policy.

     F.  Additional Payment

         Additional unscheduled premium payments can be made at any time while
         the policy is in force. Premium payments after the initial premium
         payment must be made to the home office.

         Security Life has the right to limit the number and amount of such
         premium payments. Total premium payments paid in a policy year may not
         exceed guideline premium payment limitations for life insurance set
         forth in the Internal Revenue Code. Security Life will promptly refund
         any portion of any premium payment that is determined to be in excess
         of the premium payment limit established by law to qualify a policy as
         a contract for life insurance.

         Security Life reserves the right to reject any requested increase in
         planned periodic premiums, or any unscheduled premium. Security Life
         also reserves the right to require satisfactory evidence of
         insurability prior to accepting any premium which increases the risk
         amount of the policy. No premium payment will be accepted after the
         maturity date.

         The owner may specify that a specific unscheduled premium payment is to
         be applied as a repayment of a policy loan, if any.


                                        6

<PAGE>



         The payment of premiums may cause a policy to be a modified endowment
         contract under the Internal Revenue Code. If acceptance of a premium
         paid would, in Security Life's view, cause the policy to become a
         Modified Endowment Contract, then to the extent feasible Security Life
         will not accept that portion of the premium that would cause the policy
         to become a Modified Endowment Contract unless the owner confirms in
         writing the owner's intent to convert the policy to a Modified
         Endowment Contract. Security Life may return that portion of the
         payment pending receipt of instructions from the owner.

     G.  Policy Termination and Grace Period

         The policy terminates at the earliest of the end of the grace period,
         the surrender of the policy by the owner or the fulfillment of Security
         Life's obligations under the policy (i.e., payment of the death benefit
         proceeds).

         If the cash surrender value on a monthly date is less than the amount
         of the monthly deduction to be deducted on that date the policy will be
         in default. In addition, if on a monthly date the cash value less any
         policy loan exceeds the amount of the monthly deduction due for the
         following policy month, the policy will be in default. An owner, and
         any assignee of record, will be sent notice of the default.

         If a policy goes into default, the owner will be allowed a 61-day grace
         period to pay a premium payment sufficient to cover the monthly
         deductions due during the grace period and for a period of two
         additional months or a sufficient amount to avoid termination of the
         policy due to excessive loans. Security Life will send notice of the
         amount required to be paid during the grace period ("grace period
         premium payment") to the owner's last known address and the address of
         any assignee of record. The grace period will begin when the notice is
         sent. An owner's policy will remain in effect during the grace period.
         If the insured should die during the grace period and before the grace
         period premium payment is paid, the death benefit proceeds will still
         be payable to the beneficiary, although the amount paid will reflect a
         reduction for the monthly deductions due on or before the date of the
         insured's death (and for any policy debt). If the grace period premium
         payment has not been paid before the grace period ends, the policy will
         lapse. It will have no value and no benefits will be payable.

         The maturity date is the date when insurance coverage under the policy
         terminates and maturity benefit is paid. It is generally the insured's
         100th birthday, and is shown in the policy. The maturity benefit is
         equal to the cash surrender value on the maturity date.

     H.  Reinstatement of a Policy Terminated for Insufficient Values

         The policy may be reinstated within five years after lapse and before
         the maturity date, subject to compliance with certain conditions,
         including the payment of a necessary premium payment and submission of
         satisfactory evidence of insurability.

     I.  Repayment of a Loan


                                        7

<PAGE>



         An owner may repay all or part of a policy loan at any time while the
         insured is living and the policy is in force. Loan repayments must be
         sent to the home office and will be credited as of the date received.
         The owner may instruct Security Life that a specific unscheduled
         premium payment is to be applied as a loan repayment. When a loan
         repayment is made, account value in the loan account in an amount
         equivalent to the repayment is transferred from the loan account to the
         investments options according to the owner's current net premium
         allocation instructions.

     J.  Policy Riders

         Rider benefits may be available and may be added to the policy. Monthly
         charges for the rider will be deducted from the account value as part
         of the monthly deductions. The rider benefits available provide fixed
         benefits that do not vary with the investment experience of the
         separate account. The only rider available is the Adjustable Term
         Insurance Rider.

         Additional rules and limits apply to these rider benefits and are set
         forth in the rider.


II.  TRANSFERS AMONG INVESTMENT OPTIONS

     Several investment options of the Separate Account are available for
     allocation of net premiums paid under the policy, subject to certain
     limitations set forth in the policy. Each invests its assets in shares or
     units of an underlying portfolio. Currently available investment options
     invest in portfolios of AIM Variable Insurance Funds, Inc., The Alger
     American Fund, Fidelity Variable Insurance Products Fund and Variable
     Insurance Products Fund II, the GCG Trust, INVESCO Variable Investment
     Funds, Inc., Neuberger Berman Advisors Management Trust, Van Eck Worldwide
     Insurance Trust. All Funds are registered under the Investment Company Act
     of 1940 as an open-end management investment company. Additional funds may
     be made available in the future.

     After the free-look period and prior to the maturity date, the owner may
     transfer all or part of the account value (except loan amounts) from the
     investment options to other investment options or to the guaranteed
     interest division; or transfer a part of an amount in the guaranteed
     interest to the investment options, subject to the following restrictions.
     The minimum transfer amount is the lesser of $100 or the entire amount in
     that investment option or the guaranteed interest. A transfer request that
     would reduce the amount in an investment option or the guaranteed interest
     division below $100 will be treated as a transfer request for the entire
     amount in that investment option or the guaranteed interest division. With
     the exception of the Right to Exchange (described below), Security Life
     reserves the right to limit the number or frequency of transfers permitted
     in the future.

     Security Life will make the transfer as of the end of the valuation period
     during which such transfer is requested and received by Security Life.
     Currently, there is a 12 free transfer limit on the number of transfers
     that can be made between investment options or to the guaranteed interest
     division. Currently, Security Life assesses a transfer charge of $10 for
     each transfer during a policy year in excess of the first twelve transfers.
     The transfer charge will be deducted from the investment option from which
     the requested transfer is being made, on a pro-rata basis.


                                        8

<PAGE>



     Telephone transfers will be based upon instructions given by telephone,
     provided the appropriate authorization has been provided to Security Life.
     Security Life reserves the right to suspend telephone transfer privileges
     at any time, for any reason, if Security Life deems such suspension to be
     in the best interests of owners.

     During the first twenty-four policy months following the issue date, and
     within sixty days of the later of notification of a change in the
     investment policy of the separate account or the effective date of such
     change, the owner may exercise a one-time Right to Exchange by requesting
     that all or a portion of the variable account be transferred to the
     guaranteed interest division. Exercise of the Right to Exchange is not
     subject to the transfer charge. Following the exercise of the Right to
     Exchange, net premiums may not be allocated to the subdivisions of the
     variable account, and transfers of account value to the subdivisions will
     not be permitted. The other terms and conditions of the policy will
     continue to apply.

     Transfers may also be effected pursuant to the dollar cost averaging or
     auto rebalancing feature as may be elected by the owner from time to time
     and as described in the current prospectus.


III.     REDEMPTION PROCEDURES, SURRENDER AND RELATED TRANSACTIONS

     A.  Surrender for Cash Surrender Value

         An owner may surrender the policy at any time for its cash surrender
         value by submitting notice to the home office. Security Life may
         require return of the policy. A surrender charge may apply. A surrender
         request will be processed as of the valuation date the surrender notice
         and all required documents are received. Payment will be made within
         seven calendar days. An owner's policy will terminate and cease to be
         in force if it is surrendered. It cannot later be reinstated.

     B.  Death Claims

         The death benefit proceeds are equal to the sum of the base death
         benefit for each coverage segment under the death benefit option
         selected, calculated on the date of the insured's death, plus any rider
         benefits, minus any outstanding policy loan including accrued but
         unpaid interest, minus any unpaid monthly deductions incurred prior to
         the date of death. If the insured's age or sex has been misstated in
         the application for the policy or in any application for supplemental
         and/or rider benefits, and if the misstatement becomes known after the
         death of the insured, then the death benefit under the policy or such
         supplemental and/or rider benefits will be that which the cost of
         insurance charge which was deducted from the account value on the last
         monthly processing date prior to the death of the insured would have
         purchased for the correct sex and age.

         Security Life will pay interest at the rate declared by us or at a
         higher rate required by law.


                                        9

<PAGE>



         Security Life will usually pay the death benefit proceeds to the
         beneficiary within seven days after receipt at its Home Office of due
         proof of death of the insured and all other requirements necessary to
         make payment. If the payment of the death benefit of a policy is
         contested, payment of proceeds may be delayed.

         The Death Benefit payable depends on the death benefit option in effect
         on the date of death. Subject to certain conditions, owners may change
         the death benefit option. Under Option 1, the death benefit is the
         greater of the specified amount, which includes the account value or
         the Applicable Percentage of account value on the date of the insured's
         death. Under Option 2, the death benefit is the greater of the
         specified amount plus the account value on the date of death, or the
         Applicable Percentage of the account value on the date of the insured's
         death. Under Option 3, the death benefit is the greater of the stated
         death benefit plus the sum of all premiums paid minus partial
         withdrawals or the account value multiplied by the appropriate factor.

         The "Applicable Percentage" which is the AV on the date of death
         multiplied by the appropriate factor from the Definition of Life
         Insurance factors shown in the policy's appendix A or B. A table
         showing the Applicable Percentages for Attained Ages 0 to 95 is set
         forth in the policy.

         On or after one year from the policy date, the owner may change the
         death benefit option on the policy, by notice to Security Life, subject
         to the following rules. A change in the Death Benefit Option may be
         requested at least 30 days prior to a policy anniversary. After any
         changes, the specified amount must be at least $50,000. The effective
         date of the change will be the monthly date next following the day that
         Security life receives and accepts notice of the request for change.
         Security Life may require satisfactory evidence of insurability.

         When a change from Option 1 to Option 2 is made, the specified amount
         after the change is effected will be equal to the specified amount
         before the change less the account value on the effective date of the
         change. When a change from Option 2 to Option 1 is made, the specified
         amount after the change will be equal to the specified amount before
         the change is effected and the death benefit will be increased by the
         account value on the effective date of the change. When a change from
         Option 3 to Option 1 is made, the specified amount will be the stated
         death benefit plus the sum of the premiums paid minus partial
         withdrawals.

     C.  Policy Loan

         After the first policy year and while the insured is living, provided
         the policy is not in the grace period, the owner may borrow against the
         policy at any time by submitting notice to the home office. The minimum
         amount of any loan request is $100. The maximum loan amount is the net
         cash surrender value less monthly deductions to the next policy
         anniversary. Maximum loan amounts may be different if required by state
         law.

         Outstanding loans reduce the amount available for new loans. Loans will
         be processed as of the date the loan notice is received and approved.
         Loan proceeds generally will be sent to the owner within seven calendar
         days.


                                       10

<PAGE>



         Loan interest charges on a Policy Loan accrue daily at a compound
         annual interest rate of 3.25%. Interest is due in arrears on each
         policy anniversary.

         Outstanding loan amounts (including unpaid interest added to the loan)
         plus accrued interest not yet due equals the total policy loan.

         When a policy loan is made, an amount sufficient to secure the loan is
         transferred out of the variable account and the guaranteed account and
         into the policy's loan account. Thus, a loan will have no immediate
         effect on the account value, but other policy values, such as the cash
         surrender value and the death benefit proceeds, will be reduced
         immediately by the amount transferred to the loan account. This
         transfer is made against the account value in each subdivision and the
         guaranteed account in proportion to the account value in each on the
         effective date of the loan, unless the owner specifies that transfers
         be made form specific subdivisions. an amount of account value equal to
         any due and unpaid loan interest which exceeds interest credited to the
         loan account will also be transferred to the loan account on each
         annual date. Such interest will be transferred from each investment
         option in the same proportion that account value in each bears to the
         total unloaned account value.

         The loan account will be credited with interest at an effective annual
         rate of not less than the annual loan interest rate of 3%.

     D.  Partial Withdrawals

         An owner may make partial cash surrenders under the policy at any time
         after the first policy anniversary subject to the conditions below. An
         owner must submit notice to the home office. Each partial cash
         surrender must be at least $100. The maximum partial withdrawal is the
         amount which will leave $500 as the net cash surrender value. When a
         partial withdrawal is taken, the amount of the withdrawal plus a
         service fee of $25 is deducted from the account value. As of the date
         Security Life receives notice of a partial cash surrender request, the
         cash value will be reduced by the partial cash surrender amount.

         Unless the owner requests that a partial cash surrender be deducted
         from specified investment options, the partial cash surrender amount
         will be deducted from account value on a pro-rata basis in proportion
         to the account value in each investment option.

         If death benefit Option 1 is in effect, Security life may reduce the
         specified amount. Security Life may reject a partial cash surrender
         request if the partial cash surrender would reduce the specified amount
         below $50,000, or if the partial cash surrender would cause the policy
         to fail to qualify as a life insurance contract under applicable tax
         laws, as interpreted by Security Life.

         Partial cash surrender requests will be processed as of the valuation
         date notice is received by Security Life, and generally will be paid
         within seven calendar days.

     E.  Monthly Charges


                                       11

<PAGE>


         On each monthly date, Security Life will deduct from the account value
         the monthly deductions due, commencing as of the policy date. An
         owner's policy date is the date used to determine the applicable
         monthly date. The monthly deduction consists of (1) cost of insurance
         charges ("cost of insurance charge"), (2) the monthly administrative
         charge (the "administrative charge"), (3) mortality and expense charge,
         and (4) charges for any rider benefit. The monthly deduction is
         deducted on pro rata basis from the account value in each investment
         option.

                                       12



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